Nifty
Sensex
:
:
13133.90
44632.65
20.15 (0.15%)
14.61 (0.03%)

Pharmaceuticals & Drugs - Global

Rating :
60/99

BSE: 532300 | NSE: WOCKPHARMA

443.45
03-Dec-2020
  • Open
  • High
  • Low
  • Previous Close
  •  459.65
  •  463.90
  •  432.20
  •  457.35
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  508982
  •  2292.66
  •  473.00
  •  146.70

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,913.18
  • 6.17
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 7,857.95
  • N/A
  • 1.47

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 72.12%
  • 1.02%
  • 19.94%
  • FII
  • DII
  • Others
  • 4.63%
  • 0.01%
  • 2.28%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -1.20
  • -5.67
  • -5.47

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -12.42
  • -13.23
  • 165.87

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.76
  • -
  • -51.54

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.44
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 2.95
  • 2.13
  • 1.78

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 49.23
  • 72.45
  • 61.15

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 20
Sep 19
Var%
Jun 20
Jun 19
Var%
Mar 20
Mar 19
Var%
Dec 19
Dec 18
Var%
Net Sales
714.05
682.89
4.56%
598.27
725.58
-17.55%
686.93
861.34
-20.25%
869.15
1,045.86
-16.90%
Expenses
697.35
670.04
4.08%
670.32
725.98
-7.67%
680.92
847.85
-19.69%
760.01
1,063.70
-28.55%
EBITDA
16.70
12.85
29.96%
-72.05
-0.40
-
6.01
13.49
-55.45%
109.14
-17.84
-
EBIDTM
2.34%
1.88%
-12.04%
-0.06%
14.01%
14.01%
12.56%
-1.71%
Other Income
16.24
-0.20
-
7.95
8.08
-1.61%
21.17
26.03
-18.67%
42.26
2.08
1,931.73%
Interest
60.90
64.66
-5.82%
73.70
70.91
3.93%
61.44
63.60
-3.40%
78.71
63.60
23.76%
Depreciation
57.15
52.50
8.86%
55.96
54.55
2.58%
60.87
44.65
36.33%
56.27
41.23
36.48%
PBT
-85.11
-104.51
-
-336.24
-117.78
-
-95.13
-68.73
-
16.42
-120.59
-
Tax
-88.40
11.82
-
-110.66
-54.93
-
-143.86
-41.35
-
-2.79
-43.73
-
PAT
3.29
-116.33
-
-225.58
-62.85
-
48.73
-27.38
-
19.21
-76.86
-
PATM
0.46%
-17.04%
-37.70%
-8.66%
7.11%
7.11%
2.21%
-7.35%
EPS
0.30
-10.50
-
-20.36
-5.67
-
4.40
-2.47
-
1.73
-6.94
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Net Sales
2,868.40
3,325.15
4,158.38
3,936.90
4,014.61
4,453.22
4,481.54
4,830.36
5,609.42
4,350.50
3,751.24
Net Sales Growth
-13.49%
-20.04%
5.63%
-1.94%
-9.85%
-0.63%
-7.22%
-13.89%
28.94%
15.97%
 
Cost Of Goods Sold
5,505.00
1,203.45
1,636.31
1,797.53
1,662.07
1,613.68
1,487.48
1,806.25
1,747.56
1,534.38
1,516.22
Gross Profit
-2,636.60
2,121.70
2,522.07
2,139.37
2,352.54
2,839.54
2,994.06
3,024.11
3,861.86
2,816.12
2,235.02
GP Margin
-91.92%
63.81%
60.65%
54.34%
58.60%
63.76%
66.81%
62.61%
68.85%
64.73%
59.58%
Total Expenditure
2,808.60
3,082.03
4,050.63
3,935.07
3,988.39
3,958.98
3,772.14
3,804.65
3,549.74
2,996.79
2,835.28
Power & Fuel Cost
-
85.41
93.30
77.80
110.10
113.99
101.40
92.17
97.08
80.38
55.83
% Of Sales
-
2.57%
2.24%
1.98%
2.74%
2.56%
2.26%
1.91%
1.73%
1.85%
1.49%
Employee Cost
-
743.33
800.38
937.06
966.51
950.77
868.87
768.63
655.90
572.91
542.41
% Of Sales
-
22.35%
19.25%
23.80%
24.07%
21.35%
19.39%
15.91%
11.69%
13.17%
14.46%
Manufacturing Exp.
-
120.90
153.76
135.27
179.40
228.07
236.03
240.85
180.06
115.03
110.79
% Of Sales
-
3.64%
3.70%
3.44%
4.47%
5.12%
5.27%
4.99%
3.21%
2.64%
2.95%
General & Admin Exp.
-
188.20
380.13
476.66
504.43
405.85
320.92
352.19
248.28
194.47
198.73
% Of Sales
-
5.66%
9.14%
12.11%
12.56%
9.11%
7.16%
7.29%
4.43%
4.47%
5.30%
Selling & Distn. Exp.
-
141.18
176.22
208.89
205.30
241.11
261.55
292.98
291.74
214.75
186.16
% Of Sales
-
4.25%
4.24%
5.31%
5.11%
5.41%
5.84%
6.07%
5.20%
4.94%
4.96%
Miscellaneous Exp.
-
599.56
810.53
301.86
360.58
405.51
495.89
251.58
329.12
284.87
186.16
% Of Sales
-
18.03%
19.49%
7.67%
8.98%
9.11%
11.07%
5.21%
5.87%
6.55%
6.00%
EBITDA
59.80
243.12
107.75
1.83
26.22
494.24
709.40
1,025.71
2,059.68
1,353.71
915.96
EBITDA Margin
2.08%
7.31%
2.59%
0.05%
0.65%
11.10%
15.83%
21.23%
36.72%
31.12%
24.42%
Other Income
87.62
60.08
21.02
120.23
100.83
66.10
66.55
38.40
54.00
25.34
152.62
Interest
274.75
275.74
265.14
255.49
225.27
128.96
55.21
83.35
215.37
269.02
267.10
Depreciation
230.25
224.14
163.95
149.53
148.93
141.91
145.40
139.92
122.14
115.07
116.62
PBT
-500.06
-196.68
-300.32
-282.96
-247.15
289.47
575.34
840.84
1,776.17
994.96
684.86
Tax
-345.71
-153.29
-83.66
25.70
-21.11
37.88
162.65
47.88
258.21
221.74
8.65
Tax Rate
69.13%
77.94%
27.86%
-4.01%
8.54%
13.09%
28.27%
5.38%
14.05%
42.54%
8.29%
PAT
-154.35
-69.22
-194.53
-608.30
-195.72
250.08
404.91
840.72
1,579.48
299.45
95.70
PAT before Minority Interest
-163.36
-43.39
-216.66
-666.85
-226.04
251.59
412.69
842.79
1,579.48
299.45
95.70
Minority Interest
-9.01
-25.83
22.13
58.55
30.32
-1.51
-7.78
-2.07
0.00
0.00
0.00
PAT Margin
-5.38%
-2.08%
-4.68%
-15.45%
-4.88%
5.62%
9.04%
17.40%
28.16%
6.88%
2.55%
PAT Growth
0.00%
-
-
-
-
-38.24%
-51.84%
-46.77%
427.46%
212.90%
 
EPS
-13.93
-6.25
-17.56
-54.90
-17.66
22.57
36.54
75.88
142.55
27.03
8.64

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Shareholder's Funds
2,671.67
2,674.80
2,852.15
3,336.71
3,775.12
3,715.35
3,581.47
2,704.18
1,471.02
943.10
Share Capital
55.37
55.34
55.32
55.27
55.25
353.59
353.43
353.34
816.09
799.93
Total Reserves
2,586.33
2,587.19
2,760.11
3,244.43
3,691.22
3,315.65
3,182.73
2,319.30
644.73
143.17
Non-Current Liabilities
1,194.85
1,702.75
2,088.89
3,151.38
1,893.49
1,872.46
1,161.18
1,520.80
2,891.88
2,943.95
Secured Loans
1,237.44
1,653.25
2,167.84
2,887.11
1,647.34
1,180.25
1,096.27
1,467.51
2,697.34
2,785.34
Unsecured Loans
3.46
238.22
5.27
303.16
273.26
4.59
6.03
7.64
9.05
9.15
Long Term Provisions
45.60
53.48
64.89
94.23
70.74
635.05
51.98
69.85
84.49
224.31
Current Liabilities
3,497.18
2,863.66
2,691.71
1,978.81
1,841.85
1,772.97
1,743.20
1,773.48
1,890.94
1,919.01
Trade Payables
895.27
840.24
601.78
533.81
637.69
552.56
557.79
634.15
540.80
436.58
Other Current Liabilities
1,579.80
1,353.09
1,548.13
690.13
621.23
844.44
947.70
789.96
978.38
1,068.86
Short Term Borrowings
903.86
561.71
437.09
662.80
550.03
348.28
210.20
182.00
260.80
390.06
Short Term Provisions
118.25
108.62
104.71
92.07
32.90
27.69
27.51
167.37
110.96
23.51
Total Liabilities
7,749.49
7,571.04
7,978.48
8,848.84
7,975.79
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06
Net Block
3,502.29
3,057.93
2,887.96
2,772.55
2,808.70
2,122.74
2,294.63
1,989.60
2,571.34
2,580.22
Gross Block
6,703.28
6,112.89
5,772.29
5,456.40
4,377.01
4,552.96
4,642.81
4,295.75
4,211.60
4,048.65
Accumulated Depreciation
3,200.99
3,054.96
2,884.33
2,683.85
1,568.31
2,430.22
2,348.18
1,684.94
1,306.76
1,439.10
Non Current Assets
5,319.66
4,756.39
4,598.88
4,313.57
4,023.94
3,983.17
3,266.10
2,671.53
3,772.33
3,903.85
Capital Work in Progress
1,584.53
1,445.48
1,432.57
1,243.95
1,036.05
1,007.30
707.53
490.94
902.29
862.70
Non Current Investment
0.45
0.45
0.45
0.45
0.45
2.62
2.62
2.63
90.75
89.63
Long Term Loans & Adv.
232.39
252.37
277.90
296.62
178.74
845.68
235.86
183.35
207.95
371.30
Other Non Current Assets
0.00
0.16
0.00
0.00
0.00
4.83
25.46
5.01
0.00
0.00
Current Assets
2,429.83
2,814.65
3,379.60
4,535.27
3,951.85
3,521.56
3,355.92
3,326.93
2,481.51
1,902.21
Current Investments
0.00
0.00
213.25
562.27
0.00
338.72
573.98
0.00
0.00
0.00
Inventories
689.83
819.36
855.71
1,107.95
1,102.16
1,020.78
992.89
1,058.83
888.56
713.73
Sundry Debtors
1,242.69
1,273.90
962.45
1,034.45
1,111.42
741.43
481.04
958.46
758.69
605.24
Cash & Bank
268.46
448.65
1,082.25
1,603.61
1,478.11
1,234.55
1,125.80
1,096.06
699.99
482.89
Other Current Assets
228.85
20.18
8.31
29.24
260.16
186.08
182.21
213.58
134.27
100.35
Short Term Loans & Adv.
163.36
252.56
257.63
197.75
260.16
186.08
182.21
213.58
134.27
100.35
Net Current Assets
-1,067.35
-49.01
687.89
2,556.46
2,110.00
1,748.59
1,612.72
1,553.45
590.57
-16.80
Total Assets
7,749.49
7,571.04
7,978.48
8,848.84
7,975.79
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Cash From Operating Activity
648.96
183.32
68.44
-269.47
71.61
354.96
1,476.29
1,532.40
1,343.83
641.81
PBT
-196.68
-300.32
-641.15
-247.15
357.01
575.34
890.67
1,860.20
576.72
104.35
Adjustment
483.23
444.52
448.78
303.04
201.29
285.63
133.53
273.31
917.59
495.44
Changes in Working Capital
379.58
80.29
278.33
-297.39
-402.76
-344.62
587.99
-266.99
-129.94
44.99
Cash after chg. in Working capital
666.13
224.49
85.96
-241.50
155.54
516.35
1,612.19
1,866.52
1,364.37
644.78
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-17.17
-41.17
-17.52
-27.97
-83.93
-161.39
-135.90
-334.12
-20.54
-2.97
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-155.53
94.57
630.24
-686.64
-818.19
-206.63
-851.62
1,085.37
-305.45
-276.61
Net Fixed Assets
-499.84
-39.00
-45.55
-166.75
-368.17
-299.87
-283.99
174.15
-181.64
-415.22
Net Investments
0.00
-0.05
0.00
0.00
0.00
10.73
0.00
0.00
0.00
7.69
Others
344.31
133.62
675.79
-519.89
-450.02
82.51
-567.63
911.22
-123.81
130.92
Cash from Financing Activity
-679.58
-776.45
-769.47
1,254.49
254.26
-75.65
-601.32
-2,245.75
-826.56
-372.99
Net Cash Inflow / Outflow
-186.15
-498.56
-70.79
298.38
-492.32
72.68
23.35
372.02
211.82
-7.79
Opening Cash & Equivalents
397.34
897.24
963.64
662.98
1,158.69
1,101.65
1,050.01
689.66
470.10
314.10
Closing Cash & Equivalent
219.34
397.34
897.24
963.64
664.64
1,158.69
1,101.65
1,050.01
689.66
470.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Book Value (Rs.)
238.55
238.75
254.47
298.51
339.05
306.20
294.97
216.65
63.91
18.08
ROA
-0.57%
-2.79%
-7.93%
-2.69%
3.25%
6.09%
13.36%
25.78%
4.97%
1.67%
ROE
-1.64%
-7.94%
-21.81%
-6.42%
7.07%
12.49%
30.04%
102.78%
66.74%
95.20%
ROCE
1.32%
-0.56%
-5.47%
-0.31%
6.87%
11.25%
18.98%
43.10%
17.39%
8.23%
Fixed Asset Turnover
0.52
0.70
0.70
0.82
1.00
0.98
1.08
1.32
1.05
0.95
Receivable days
138.12
98.15
92.57
97.55
75.93
49.71
54.33
55.81
57.17
57.31
Inventory Days
82.83
73.51
91.03
100.47
87.00
81.88
77.43
63.29
67.16
71.89
Payable days
129.66
86.65
67.29
64.08
64.54
63.71
65.00
65.49
65.74
63.23
Cash Conversion Cycle
91.29
85.01
116.31
133.94
98.39
67.88
66.75
53.61
58.58
65.97
Total Debt/Equity
1.22
1.28
1.33
1.26
0.71
0.55
0.54
0.77
2.25
3.60
Interest Cover
0.29
-0.13
-1.51
-0.10
3.24
11.42
11.69
9.53
2.94
1.39

News Update:


  • Wockhardt turns black in Q2
    2nd Nov 2020, 16:46 PM

    Total income of the company increased by 6.97% at Rs 730.29 crore for Q2FY21

    Read More
  • Wockhardt turns black in Q1
    31st Aug 2020, 15:54 PM

    Total income of the company decreased by 17.37% at Rs 606.22 crore for Q1FY21

    Read More
  • Wockhardt - Quarterly Results
    29th Aug 2020, 12:56 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.