Nifty

:

24008.00

Sensex

:

79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Login

Nifty
Sensex

:
:

24008.00
79454.47

-265.80 (-1.09%)
-880.34 (-1.10%)

Wockhardt Ltd.

Pharmaceuticals & Drugs - Global

Rating :

N/A

BSE: 532300 | NSE: WOCKPHARMA

Watchlist

NSE BSE

1651.10

06-Feb-2025

Open
High
Low
Previous Close

1650.00
1679.90
1621.00
1652.60

Volume
Traded Value (lacs)
52 Week High
52 Week Low

466476
7685.96
1679.90
490.15

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

20,030.41
N/A
5

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

22,009.41
N/A
4.54

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

1.97
1.96
2.33

EV:EBITDA (Average)

8 Years
5 Years
3 Years

67.05
45.69
47.35

Earnings Forecasts:

Description 2024 2025 2026 2027
Adj EPS -32.1 -16 17 44
P/E Ratio 79.09 30.56
Revenue 1145 4867 5355 5799
EBITDA 39 1477 1388 1328
Net Income -463 -228 238 638
ROA -8.8
P/B Ratio 11.48
ROE -23.78
FCFF -34
FCFF Yield -0.14

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 325.00 288.00 12.85% 370.00 260.00 42.31% 352.00 251.00 40.24% 355.00 291.00 21.99%
Expenses 263.00 263.00 0.00% 321.00 270.00 18.89% 272.00 256.00 6.25% 401.00 321.00 24.92%
EBITDA 62.00 25.00 148.00% 49.00 -10.00 - 80.00 -5.00 - -46.00 -30.00 -
EBIDTM 19.08% 8.68% 13.24% -3.85% 22.73% -1.99% -12.96% -10.31%
Other Income 6.00 5.00 20.00% 11.00 6.00 83.33% 27.00 6.00 350.00% 24.00 29.00 -17.24%
Interest 48.00 61.00 -21.31% 53.00 59.00 -10.17% 58.00 58.00 0.00% 59.00 58.00 1.72%
Depreciation 42.00 43.00 -2.33% 43.00 44.00 -2.27% 43.00 44.00 -2.27% 45.00 45.00 0.00%
PBT -22.00 -74.00 - -36.00 -107.00 - 6.00 -115.00 - -126.00 -289.00 -
Tax 0.00 0.00 0 0.00 0.00 0 0.00 0.00 0 0.00 10.00 -100.00%
PAT -22.00 -74.00 - -36.00 -107.00 - 6.00 -115.00 - -126.00 -299.00 -
PATM -6.77% -25.69% -9.73% -41.15% 1.70% -45.82% -35.49% -102.75%
EPS -1.35 -4.55 - -2.22 -6.58 - 0.37 -7.08 - -7.75 -18.40 -

Description Dec 24 Dec 23 Var% Sep 24 Sep 23 Var% Jun 24 Jun 23 Var% Mar 24 Mar 23 Var%
Net Sales 721.00 701.00 2.85% 809.00 753.00 7.44% 739.00 644.00 14.75% 700.00 678.00 3.24%
Expenses 593.00 664.00 -10.69% 699.00 681.00 2.64% 648.00 628.00 3.18% 803.00 675.00 18.96%
EBITDA 128.00 37.00 245.95% 110.00 72.00 52.78% 91.00 16.00 468.75% -103.00 3.00 -
EBIDTM 17.75% 5.28% 13.60% 9.56% 12.31% 2.48% -14.71% 0.44%
Other Income 8.00 8.00 0.00% 9.00 24.00 -62.50% 30.00 14.00 114.29% 54.00 32.00 68.75%
Interest 60.00 77.00 -22.08% 73.00 76.00 -3.95% 73.00 79.00 -7.59% 73.00 76.00 -3.95%
Depreciation 55.00 55.00 0.00% 55.00 55.00 0.00% 54.00 55.00 -1.82% 58.00 56.00 3.57%
PBT 21.00 -87.00 - -9.00 -35.00 - -6.00 -118.00 - -180.00 -193.00 -
Tax 1.00 -1.00 - 7.00 38.00 -81.58% 10.00 18.00 -44.44% -3.00 44.00 -
PAT 20.00 -86.00 - -16.00 -73.00 - -16.00 -136.00 - -177.00 -237.00 -
PATM 2.77% -12.27% -1.98% -9.69% -2.17% -21.12% -25.29% -34.96%
EPS 0.86 -5.76 - -1.43 -5.35 - -0.91 -9.31 - -10.97 -14.44 -

Annual Results

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 1,402.00 1,154.00 1,072.00 1,372.00 987.00 1,371.22 2,149.95 2,477.29 2,297.52 2,216.53 1,886.55 Net Sales Growth 28.62% 7.65% -21.87% 39.01% -28.02% -36.22% -13.21% 7.82% 3.65% 17.49% Cost Of Goods Sold 486.00 461.00 401.00 476.00 416.00 313.29 693.92 975.36 949.56 905.63 796.88 Gross Profit 916.00 693.00 671.00 896.00 571.00 1,057.93 1,456.03 1,501.93 1,347.96 1,310.90 1,089.67 GP Margin 65.34% 60.05% 62.59% 65.31% 57.85% 77.15% 67.72% 60.63% 58.67% 59.14% 57.76% Total Expenditure 1,257.00 1,190.00 1,002.00 1,150.00 1,125.00 1,401.80 2,069.48 2,154.40 2,164.07 2,090.61 1,879.12 Power & Fuel Cost - 68.00 54.00 62.00 55.00 61.02 66.34 55.91 83.31 86.97 75.74 % Of Sales - 5.89% 5.04% 4.52% 5.57% 4.45% 3.09% 2.26% 3.63% 3.92% 4.01% Employee Cost - 247.00 240.00 261.00 293.00 325.46 345.69 506.44 523.22 473.73 409.62 % Of Sales - 21.40% 22.39% 19.02% 29.69% 23.74% 16.08% 20.44% 22.77% 21.37% 21.71% Manufacturing Exp. - 95.00 91.00 111.00 100.00 69.69 108.02 99.61 138.04 149.79 161.27 % Of Sales - 8.23% 8.49% 8.09% 10.13% 5.08% 5.02% 4.02% 6.01% 6.76% 8.55% General & Admin Exp. - 111.00 105.00 106.00 106.00 141.75 209.01 228.47 201.10 220.67 172.85 % Of Sales - 9.62% 9.79% 7.73% 10.74% 10.34% 9.72% 9.22% 8.75% 9.96% 9.16% Selling & Distn. Exp. - 41.00 43.00 57.00 44.00 42.69 61.09 130.69 130.86 113.91 105.26 % Of Sales - 3.55% 4.01% 4.15% 4.46% 3.11% 2.84% 5.28% 5.70% 5.14% 5.58% Miscellaneous Exp. - 167.00 68.00 77.00 111.00 447.90 585.41 157.92 137.98 139.91 105.26 % Of Sales - 14.47% 6.34% 5.61% 11.25% 32.66% 27.23% 6.37% 6.01% 6.31% 8.35% EBITDA 145.00 -36.00 70.00 222.00 -138.00 -30.58 80.47 322.89 133.45 125.92 7.43 EBITDA Margin 10.34% -3.12% 6.53% 16.18% -13.98% -2.23% 3.74% 13.03% 5.81% 5.68% 0.39% Other Income 68.00 41.00 67.00 38.00 41.00 85.82 34.80 56.85 259.71 61.50 465.11 Interest 218.00 237.00 229.00 273.00 200.00 220.17 170.88 169.58 168.72 107.86 19.18 Depreciation 173.00 176.00 186.00 171.00 184.00 173.39 119.82 106.24 105.66 99.08 102.93 PBT -178.00 -408.00 -278.00 -184.00 -481.00 -338.32 -175.43 103.92 118.78 -19.52 350.43 Tax 0.00 0.00 -47.00 -44.00 -231.00 -107.20 -93.54 35.26 -18.34 -27.86 18.61 Tax Rate 0.00% 0.00% 9.16% 23.91% 37.08% 31.69% 53.32% 33.93% -15.44% 142.73% 5.31% PAT -178.00 -422.00 -466.00 -140.00 -392.00 -231.12 -81.89 68.66 137.12 8.34 331.82 PAT before Minority Interest -178.00 -422.00 -466.00 -140.00 -392.00 -231.12 -81.89 68.66 137.12 8.34 331.82 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin -12.70% -36.57% -43.47% -10.20% -39.72% -16.86% -3.81% 2.77% 5.97% 0.38% 17.59% PAT Growth 0.00% - - - - - - -49.93% 1,544.12% -97.49% EPS -10.95 -25.97 -28.68 -8.62 -24.12 -14.22 -5.04 4.23 8.44 0.51 20.42

Description TTM Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Net Sales 2,969.00 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 6.95% 5.55% -17.93% 19.28% -18.56% -20.04% 5.63% -1.94% -9.85% -0.63% Cost Of Goods Sold 1,166.00 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 1,803.00 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 60.73% 58.36% 58.09% 60.77% 58.09% 63.81% 60.65% 54.34% 58.60% 63.76% 66.81% Total Expenditure 2,743.00 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 226.00 39.00 101.00 298.00 -63.00 243.12 107.75 1.83 26.22 494.24 709.40 EBITDA Margin 7.61% 1.39% 3.81% 9.23% -2.33% 7.31% 2.59% 0.05% 0.65% 11.10% 15.83% Other Income 101.00 83.00 122.00 20.00 132.00 60.08 21.02 120.23 100.83 66.10 66.55 Interest 279.00 305.00 302.00 299.00 249.00 275.74 265.14 255.49 225.27 128.96 55.21 Depreciation 222.00 223.00 251.00 247.00 246.00 224.14 163.95 149.53 148.93 141.91 145.40 PBT -174.00 -406.00 -330.00 -228.00 -426.00 -196.68 -300.32 -282.96 -247.15 289.47 575.34 Tax 15.00 52.00 -3.00 -132.00 -271.00 -153.29 -83.66 25.70 -21.11 37.88 162.65 Tax Rate -8.62% -12.38% 0.48% 32.12% 47.71% 77.94% 27.86% -4.01% 8.54% 13.09% 28.27% PAT -189.00 -463.00 -559.00 -244.00 -299.00 -69.22 -194.53 -608.30 -195.72 250.08 404.91 PAT before Minority Interest -191.00 -472.00 -621.00 -279.00 -297.00 -43.39 -216.66 -666.85 -226.04 251.59 412.69 Minority Interest -2.00 9.00 62.00 35.00 -2.00 -25.83 22.13 58.55 30.32 -1.51 -7.78 PAT Margin -6.37% -16.55% -21.09% -7.55% -11.04% -2.08% -4.68% -15.45% -4.88% 5.62% 9.04% PAT Growth 0.00% - - - - - - - - -38.24% EPS -11.63 -28.49 -34.40 -15.02 -18.40 -4.26 -11.97 -37.43 -12.04 15.39 24.92

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Shareholder's Funds 1,796.00 1,753.00 2,212.00 1,606.00 994.62 1,226.63 1,294.69 1,219.32 1,167.96 1,370.09 Share Capital 77.00 72.00 72.00 55.00 55.37 55.34 55.32 55.27 55.25 353.59 Total Reserves 1,706.00 1,665.00 2,122.00 1,523.00 909.28 1,139.02 1,202.65 1,127.04 1,084.06 970.39 Non-Current Liabilities 934.00 103.00 333.00 531.00 1,212.24 1,344.91 1,257.89 1,697.40 2,109.16 1,219.29 Secured Loans 0.00 10.00 51.00 257.00 516.04 703.71 753.12 979.46 1,159.58 563.14 Unsecured Loans 891.00 2.00 95.00 2.00 3.46 238.22 5.27 303.16 273.26 4.59 Long Term Provisions 28.00 26.00 32.00 33.00 32.10 44.26 53.12 46.13 38.58 519.96 Current Liabilities 1,888.00 2,626.00 3,049.00 2,603.00 2,305.25 1,827.74 1,789.03 1,594.02 1,293.15 2,046.03 Trade Payables 580.00 557.00 582.00 405.00 524.36 618.75 445.79 346.35 332.50 344.40 Other Current Liabilities 552.00 727.00 1,403.00 1,037.00 855.43 611.06 814.34 518.65 379.73 1,404.81 Short Term Borrowings 728.00 1,315.00 1,034.00 1,066.00 880.80 561.71 437.09 661.86 550.03 270.17 Short Term Provisions 28.00 27.00 30.00 95.00 44.66 36.22 91.81 67.16 30.89 26.65 Total Liabilities 4,618.00 4,482.00 5,594.00 4,740.00 4,512.11 4,399.28 4,341.61 4,510.74 4,570.27 4,635.41 Net Block 1,449.00 1,625.00 1,828.00 1,684.00 2,044.35 1,614.32 1,422.73 1,464.51 1,401.80 1,005.49 Gross Block 3,374.00 3,383.00 3,412.00 3,105.00 3,315.29 2,739.84 2,428.40 2,370.85 2,205.84 1,709.11 Accumulated Depreciation 1,925.00 1,758.00 1,584.00 1,421.00 1,270.94 1,125.52 1,005.67 906.34 804.04 703.62 Non Current Assets 2,839.00 3,007.00 3,206.00 2,901.00 2,905.56 2,569.34 2,674.49 2,713.97 2,548.92 3,062.83 Capital Work in Progress 833.00 823.00 825.00 716.00 305.29 380.90 653.34 665.34 663.60 792.16 Non Current Investment 297.00 297.00 297.00 297.00 297.27 297.27 297.22 297.22 297.22 297.22 Long Term Loans & Adv. 243.00 245.00 238.00 203.00 202.02 236.22 277.49 277.72 186.30 864.25 Other Non Current Assets 17.00 17.00 18.00 1.00 56.63 40.63 23.71 9.18 0.00 103.71 Current Assets 1,668.00 1,296.00 2,244.00 1,839.00 1,606.55 1,829.94 1,667.12 1,796.77 2,021.35 1,572.58 Current Investments 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 321.00 363.00 387.00 348.00 314.93 370.04 377.07 534.72 534.81 524.43 Sundry Debtors 566.00 551.00 1,292.00 955.00 939.66 1,005.01 799.76 342.83 270.56 209.70 Cash & Bank 486.00 37.00 207.00 138.00 157.48 226.21 252.73 659.78 835.39 678.49 Other Current Assets 295.00 75.00 69.00 206.00 194.48 228.68 237.56 259.44 380.59 159.96 Short Term Loans & Adv. 219.00 270.00 289.00 192.00 137.84 228.68 231.61 199.44 380.59 159.96 Net Current Assets -220.00 -1,330.00 -805.00 -764.00 -698.70 2.20 -121.91 202.75 728.20 -473.45 Total Assets 4,507.00 4,303.00 5,450.00 4,740.00 4,512.11 4,399.28 4,341.61 4,510.74 4,570.27 4,635.41

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

Right to Left

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 188.00 71.00 -93.00 -563.00 221.51 58.33 119.38 -235.02 -363.18 -53.40 PBT -422.00 -513.00 -184.00 861.00 -338.32 -175.43 103.92 118.78 -19.52 350.43 Adjustment 494.00 433.00 410.00 -995.00 355.96 273.57 251.33 35.72 165.63 -295.25 Changes in Working Capital 116.00 156.00 -240.00 -318.00 204.37 -15.40 -225.82 -364.51 -505.34 -18.06 Cash after chg. in Working capital 188.00 76.00 -14.00 -452.00 222.01 82.74 129.43 -210.01 -359.23 37.12 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid 0.00 -5.00 -79.00 -111.00 -0.50 -24.41 -10.05 -25.01 -3.95 -90.52 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 -75.00 -3.00 -244.00 1,014.00 -16.15 120.33 450.74 368.91 -1,014.95 204.72 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 -74.00 -34.00 172.00 1,214.15 483.69 159.38 496.29 535.66 -646.78 493.86 Cash from Financing Activity 346.00 -236.00 430.00 -480.00 -273.97 -69.42 -523.84 -133.06 763.89 424.91 Net Cash Inflow / Outflow 459.00 -168.00 93.00 -29.00 -68.61 109.24 46.28 0.83 -614.24 576.23 Opening Cash & Equivalents 4.00 172.00 79.00 108.00 177.07 67.83 21.56 20.81 636.48 61.63 Closing Cash & Equivalent 463.00 4.00 172.00 79.00 108.46 177.07 67.83 21.56 22.47 636.38

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

Right to Left

Description Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16 Mar 15
Book Value (Rs.) 115.78 120.63 152.36 132.20 87.11 107.91 113.70 106.96 103.11 93.15 ROA -9.27% -9.25% -2.71% -8.47% -5.19% -1.87% 1.55% 3.02% 0.18% 7.87% ROE -23.98% -23.71% -7.42% -30.83% -21.41% -6.68% 5.63% 11.81% 0.77% 34.62% ROCE -5.32% -7.92% 2.54% -13.89% -3.95% -0.15% 8.54% 8.86% 3.29% 20.37% Fixed Asset Turnover 0.34 0.32 0.42 0.31 0.45 0.83 1.03 1.00 1.13 1.14 Receivable days 176.34 313.17 298.24 350.33 258.82 153.20 84.17 48.72 39.54 43.96 Inventory Days 107.98 127.44 97.55 122.58 91.16 63.42 67.17 84.96 87.21 97.25 Payable days 450.11 518.37 378.42 407.71 211.57 135.84 81.85 63.18 67.46 71.50 Cash Conversion Cycle -165.79 -77.76 17.37 65.20 138.42 80.78 69.50 70.51 59.29 69.71 Total Debt/Equity 1.00 0.93 0.72 1.02 1.94 1.58 1.41 1.79 1.74 0.63 Interest Cover -0.78 -1.24 0.33 -2.12 -0.54 -0.03 1.61 1.70 0.82 19.27

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

Top Investors:

rekha jhunjhunwala

tata mutual fund - tata small cap fund

3p india equity fund 1

hdfc large and mid cap fund

hsbc small cap fund

investor education and protection fund (iepf)

Annual Reports:

News Update:

Wockhardt’s arm incorporates Wholly Owned Subsidiary in Ireland
9th Apr 2025, 10:00 AM

The new entity will help to channelize the company’s antibiotic products across European Union
Read More
Wockhardt - Quarterly Results
7th Feb 2025, 13:43 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.

Feedback