Nifty
Sensex
:
:
23465.60
76992.77
66.70 (0.29%)
181.87 (0.24%)

Pharmaceuticals & Drugs - Global

Rating :
59/99

BSE: 532300 | NSE: WOCKPHARMA

570.85
14-Jun-2024
  • Open
  • High
  • Low
  • Previous Close
  •  575.20
  •  598.00
  •  568.00
  •  577.20
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  281199
  •  1618.90
  •  630.00
  •  213.00

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 8,759.96
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 10,342.96
  • N/A
  • 2.62

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 51.60%
  • 5.21%
  • 29.93%
  • FII
  • DII
  • Others
  • 5.49%
  • 3.12%
  • 4.65%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -4.60
  • -3.39
  • -4.67

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -25.18
  • -30.65
  • -33.42

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 46.24
  • 23.80

P:E (Median)

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

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 1.70
  • 1.32
  • 1.32

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 59.58
  • 35.49
  • 30.44

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Var%
Dec 23
Dec 22
Var%
Sep 23
Sep 22
Var%
Jun 23
Jun 22
Var%
Net Sales
700.00
678.00
3.24%
701.00
699.00
0.29%
753.00
679.00
10.90%
644.00
595.00
8.24%
Expenses
803.00
675.00
18.96%
664.00
654.00
1.53%
681.00
636.00
7.08%
628.00
611.00
2.78%
EBITDA
-103.00
3.00
-
37.00
45.00
-17.78%
72.00
43.00
67.44%
16.00
-16.00
-
EBIDTM
-14.71%
0.44%
5.28%
6.44%
9.56%
6.33%
2.48%
-2.69%
Other Income
54.00
32.00
68.75%
8.00
2.00
300.00%
24.00
57.00
-57.89%
14.00
57.00
-75.44%
Interest
73.00
76.00
-3.95%
77.00
83.00
-7.23%
76.00
70.00
8.57%
79.00
73.00
8.22%
Depreciation
58.00
56.00
3.57%
55.00
66.00
-16.67%
55.00
65.00
-15.38%
55.00
64.00
-14.06%
PBT
-180.00
-193.00
-
-87.00
-105.00
-
-35.00
-230.00
-
-118.00
-96.00
-
Tax
-3.00
44.00
-
-1.00
-3.00
-
38.00
-23.00
-
18.00
-21.00
-
PAT
-177.00
-237.00
-
-86.00
-102.00
-
-73.00
-207.00
-
-136.00
-75.00
-
PATM
-25.29%
-34.96%
-12.27%
-14.59%
-9.69%
-30.49%
-21.12%
-12.61%
EPS
-10.97
-14.44
-
-5.76
-6.67
-
-5.35
-13.13
-
-9.31
-4.65
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
-
2,798.00
2,651.00
3,230.00
2,708.00
3,325.15
4,158.38
3,936.90
4,014.61
4,453.22
4,481.54
Net Sales Growth
-
5.55%
-17.93%
19.28%
-18.56%
-20.04%
5.63%
-1.94%
-9.85%
-0.63%
 
Cost Of Goods Sold
-
1,165.00
1,111.00
1,267.00
1,135.00
1,203.45
1,636.31
1,797.53
1,662.07
1,613.68
1,487.48
Gross Profit
-
1,633.00
1,540.00
1,963.00
1,573.00
2,121.70
2,522.07
2,139.37
2,352.54
2,839.54
2,994.06
GP Margin
-
58.36%
58.09%
60.77%
58.09%
63.81%
60.65%
54.34%
58.60%
63.76%
66.81%
Total Expenditure
-
2,759.00
2,550.00
2,932.00
2,771.00
3,082.03
4,050.63
3,935.07
3,988.39
3,958.98
3,772.14
Power & Fuel Cost
-
107.00
103.00
98.00
82.00
85.41
93.30
77.80
110.10
113.99
101.40
% Of Sales
-
3.82%
3.89%
3.03%
3.03%
2.57%
2.24%
1.98%
2.74%
2.56%
2.26%
Employee Cost
-
629.00
637.00
749.00
763.00
743.33
800.38
937.06
966.51
950.77
868.87
% Of Sales
-
22.48%
24.03%
23.19%
28.18%
22.35%
19.25%
23.80%
24.07%
21.35%
19.39%
Manufacturing Exp.
-
142.00
126.00
169.00
145.00
120.90
153.76
135.27
179.40
228.07
236.03
% Of Sales
-
5.08%
4.75%
5.23%
5.35%
3.64%
3.70%
3.44%
4.47%
5.12%
5.27%
General & Admin Exp.
-
188.00
192.00
224.00
251.00
186.55
380.13
476.66
504.43
405.85
320.92
% Of Sales
-
6.72%
7.24%
6.93%
9.27%
5.61%
9.14%
12.11%
12.56%
9.11%
7.16%
Selling & Distn. Exp.
-
125.00
134.00
180.00
132.00
141.18
176.22
208.89
205.30
241.11
261.55
% Of Sales
-
4.47%
5.05%
5.57%
4.87%
4.25%
4.24%
5.31%
5.11%
5.41%
5.84%
Miscellaneous Exp.
-
403.00
247.00
245.00
263.00
601.21
810.53
301.86
360.58
405.51
261.55
% Of Sales
-
14.40%
9.32%
7.59%
9.71%
18.08%
19.49%
7.67%
8.98%
9.11%
11.07%
EBITDA
-
39.00
101.00
298.00
-63.00
243.12
107.75
1.83
26.22
494.24
709.40
EBITDA Margin
-
1.39%
3.81%
9.23%
-2.33%
7.31%
2.59%
0.05%
0.65%
11.10%
15.83%
Other Income
-
83.00
122.00
20.00
132.00
60.08
21.02
120.23
100.83
66.10
66.55
Interest
-
305.00
302.00
299.00
249.00
275.74
265.14
255.49
225.27
128.96
55.21
Depreciation
-
223.00
251.00
247.00
246.00
224.14
163.95
149.53
148.93
141.91
145.40
PBT
-
-406.00
-330.00
-228.00
-426.00
-196.68
-300.32
-282.96
-247.15
289.47
575.34
Tax
-
52.00
-3.00
-132.00
-271.00
-153.29
-83.66
25.70
-21.11
37.88
162.65
Tax Rate
-
-12.38%
0.48%
32.12%
47.71%
77.94%
27.86%
-4.01%
8.54%
13.09%
28.27%
PAT
-
-463.00
-559.00
-244.00
-299.00
-69.22
-194.53
-608.30
-195.72
250.08
404.91
PAT before Minority Interest
-
-472.00
-621.00
-279.00
-297.00
-43.39
-216.66
-666.85
-226.04
251.59
412.69
Minority Interest
-
9.00
62.00
35.00
-2.00
-25.83
22.13
58.55
30.32
-1.51
-7.78
PAT Margin
-
-16.55%
-21.09%
-7.55%
-11.04%
-2.08%
-4.68%
-15.45%
-4.88%
5.62%
9.04%
PAT Growth
-
-
-
-
-
-
-
-
-
-38.24%
 
EPS
-
-30.18
-36.44
-15.91
-19.49
-4.51
-12.68
-39.65
-12.76
16.30
26.40

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
3,359.00
3,354.00
3,849.00
3,376.00
2,671.67
2,674.80
2,852.15
3,336.71
3,775.12
3,715.35
Share Capital
77.00
72.00
72.00
55.00
55.37
55.34
55.32
55.27
55.25
353.59
Total Reserves
3,269.00
3,266.00
3,759.00
3,293.00
2,586.33
2,587.19
2,760.11
3,244.43
3,691.22
3,315.65
Non-Current Liabilities
617.00
-22.00
261.00
496.00
1,194.85
1,702.75
2,088.89
3,151.38
1,893.49
1,872.46
Secured Loans
0.00
222.00
260.00
500.00
1,237.44
1,653.25
2,167.84
2,887.11
1,647.34
1,180.25
Unsecured Loans
891.00
2.00
95.00
3.00
3.46
238.22
5.27
303.16
273.26
4.59
Long Term Provisions
28.00
26.00
32.00
84.00
45.60
53.48
64.89
94.23
70.74
635.05
Current Liabilities
2,791.00
3,435.00
3,207.00
3,121.00
3,497.18
2,863.66
2,691.71
1,978.81
1,841.85
1,772.97
Trade Payables
766.00
867.00
921.00
696.00
895.27
840.24
601.78
533.81
637.69
552.56
Other Current Liabilities
1,144.00
1,172.00
1,197.00
1,230.00
1,579.80
1,353.09
1,548.13
690.13
621.23
844.44
Short Term Borrowings
832.00
1,330.00
1,034.00
1,066.00
903.86
561.71
437.09
662.80
550.03
348.28
Short Term Provisions
49.00
66.00
55.00
129.00
118.25
108.62
104.71
92.07
32.90
27.69
Total Liabilities
7,070.00
7,075.00
7,670.00
7,376.00
7,749.49
7,571.04
7,978.48
8,848.84
7,975.79
7,504.73
Net Block
2,881.00
3,042.00
3,462.00
3,343.00
3,502.29
3,057.93
2,887.96
2,772.55
2,808.70
2,122.74
Gross Block
5,721.00
5,696.00
6,019.00
5,656.00
6,703.28
6,112.89
5,772.29
5,456.40
4,377.01
4,552.96
Accumulated Depreciation
2,840.00
2,654.00
2,557.00
2,313.00
3,200.99
3,054.96
2,884.33
2,683.85
1,568.31
2,430.22
Non Current Assets
4,886.00
4,867.00
5,081.00
4,951.00
5,319.66
4,756.39
4,598.88
4,313.57
4,023.94
3,983.17
Capital Work in Progress
1,722.00
1,539.00
1,342.00
1,379.00
1,584.53
1,445.48
1,432.57
1,243.95
1,036.05
1,007.30
Non Current Investment
0.00
0.00
0.00
0.00
0.45
0.45
0.45
0.45
0.45
2.62
Long Term Loans & Adv.
266.00
269.00
259.00
228.00
230.63
252.37
277.90
296.62
178.74
845.68
Other Non Current Assets
17.00
17.00
18.00
1.00
1.76
0.16
0.00
0.00
0.00
4.83
Current Assets
2,073.00
1,914.00
2,445.00
2,425.00
2,429.83
2,814.65
3,379.60
4,535.27
3,951.85
3,521.56
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
213.25
562.27
0.00
338.72
Inventories
640.00
658.00
769.00
799.00
689.83
819.36
855.71
1,107.95
1,102.16
1,020.78
Sundry Debtors
618.00
797.00
918.00
918.00
1,242.69
1,273.90
962.45
1,034.45
1,111.42
741.43
Cash & Bank
529.00
124.00
406.00
292.00
268.46
448.65
1,082.25
1,603.61
1,478.11
1,234.55
Other Current Assets
286.00
0.00
0.00
144.00
228.85
272.74
265.94
226.99
260.16
186.08
Short Term Loans & Adv.
286.00
335.00
352.00
272.00
172.21
252.56
257.63
197.75
260.16
186.08
Net Current Assets
-718.00
-1,521.00
-762.00
-696.00
-1,067.35
-49.01
687.89
2,556.46
2,110.00
1,748.59
Total Assets
6,959.00
6,781.00
7,526.00
7,376.00
7,749.49
7,571.04
7,978.48
8,848.84
7,975.79
7,504.73

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
219.00
153.00
413.00
-287.00
648.96
183.32
68.44
-269.47
71.61
354.96
PBT
-420.00
-624.00
-411.00
916.00
-196.68
-300.32
-641.15
-247.15
357.01
575.34
Adjustment
677.00
635.00
554.00
-943.00
483.23
444.52
448.78
303.04
201.29
285.63
Changes in Working Capital
-8.00
153.00
367.00
-143.00
379.58
80.29
278.33
-297.39
-402.76
-344.62
Cash after chg. in Working capital
249.00
164.00
510.00
-170.00
666.13
224.49
85.96
-241.50
155.54
516.35
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-30.00
-11.00
-97.00
-117.00
-17.17
-41.17
-17.52
-27.97
-83.93
-161.39
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
-137.00
-125.00
-201.00
1,470.00
-155.53
94.57
630.24
-686.64
-818.19
-206.63
Net Fixed Assets
-1.00
31.00
-416.00
-200.42
-499.84
-39.00
-45.55
-166.75
-368.17
-299.87
Net Investments
0.00
0.00
0.00
0.27
0.00
-0.05
0.00
0.00
0.00
10.73
Others
-136.00
-156.00
215.00
1,670.15
344.31
133.62
675.79
-519.89
-450.02
82.51
Cash from Financing Activity
334.00
-315.00
-71.00
-1,171.00
-679.58
-776.45
-769.47
1,254.49
254.26
-75.65
Net Cash Inflow / Outflow
416.00
-287.00
141.00
12.00
-186.15
-498.56
-70.79
298.38
-492.32
72.68
Opening Cash & Equivalents
90.00
370.00
232.00
219.00
397.34
897.24
963.64
662.98
1,158.69
1,101.65
Closing Cash & Equivalent
505.00
90.00
370.00
232.00
219.34
397.34
897.24
963.64
664.64
1,158.69

Financial Ratios

Consolidated /

Standalone
Description
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
217.27
231.81
266.04
280.48
238.55
238.75
254.47
298.51
339.05
306.20
ROA
-6.67%
-8.42%
-3.71%
-3.93%
-0.57%
-2.79%
-7.93%
-2.69%
3.25%
6.09%
ROE
-14.12%
-17.32%
-7.77%
-9.92%
-1.64%
-7.94%
-21.81%
-6.42%
7.07%
12.49%
ROCE
-2.15%
-5.88%
-1.96%
-5.50%
1.32%
-0.56%
-5.47%
-0.31%
6.87%
11.25%
Fixed Asset Turnover
0.63
0.73
0.88
0.75
0.52
0.70
0.70
0.82
1.00
0.98
Receivable days
71.63
73.25
65.29
85.04
138.12
98.15
92.57
97.55
75.93
49.71
Inventory Days
65.71
60.95
55.76
58.60
82.83
73.51
91.03
100.47
87.00
81.88
Payable days
255.81
293.71
232.91
255.87
129.66
86.65
67.29
64.08
64.54
63.71
Cash Conversion Cycle
-118.47
-159.51
-111.86
-112.23
91.29
85.01
116.31
133.94
98.39
67.88
Total Debt/Equity
0.63
0.57
0.49
0.70
1.22
1.28
1.33
1.26
0.71
0.55
Interest Cover
-0.38
-1.07
-0.37
-1.28
0.29
-0.13
-1.51
-0.10
3.24
11.42

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.