Nifty
Sensex
:
:
11502.90
38775.35
228.70 (2.03%)
760.73 (2.00%)

Pharmaceuticals & Drugs

Rating :
41/99

BSE: 532300 | NSE: WOCKPHARMA

302.40
20-Sep-2019
  • Open
  • High
  • Low
  • Previous Close
  •  310.00
  •  318.55
  •  298.25
  •  307.15
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1646426
  •  5066.05
  •  589.75
  •  231.20

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 3,356.38
  • N/A
  • 5
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 6,282.33
  • N/A
  • 1.29

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.06%
  • 2.89%
  • 14.55%
  • FII
  • DII
  • Others
  • 0.26%
  • 0.52%
  • 7.72%

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -0.79
  • -1.49
  • 1.18

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -17.72
  • -31.17
  • 33.12

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -15.12
  • -
  • -0.20

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 12.01
  • 22.33
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.23
  • 2.92
  • 2.23

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 45.43
  • 69.34
  • 103.94

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 19
Jun 18
Var%
Mar 19
Mar 18
Var%
Dec 18
Dec 17
Var%
Sep 18
Sep 17
Var%
Net Sales
863.11
1,007.71
-14.35%
979.13
1,018.26
-3.84%
1,045.86
1,005.30
4.03%
1,125.68
1,022.28
10.11%
Expenses
823.20
1,003.26
-17.95%
944.18
1,048.20
-9.92%
1,063.70
959.90
10.81%
1,073.59
1,013.83
5.89%
EBITDA
39.91
4.45
796.85%
34.95
-29.94
-
-17.84
45.40
-
52.09
8.45
516.45%
EBIDTM
4.62%
0.44%
3.57%
-2.94%
-1.71%
4.52%
4.63%
0.83%
Other Income
8.08
7.43
8.75%
26.03
15.44
68.59%
2.08
38.35
-94.58%
21.42
67.41
-68.22%
Interest
70.89
72.65
-2.42%
63.54
64.97
-2.20%
63.60
61.81
2.90%
65.10
67.60
-3.70%
Depreciation
54.96
39.17
40.31%
45.44
38.21
18.92%
41.23
37.95
8.64%
40.20
36.19
11.08%
PBT
-77.86
-99.94
-
-48.00
-117.68
-
-120.59
-16.01
-
-31.79
-27.93
-
Tax
-40.98
-4.88
-
-34.10
35.23
-
-43.73
26.54
-
-0.95
-19.11
-
PAT
-36.88
-95.06
-
-13.90
-152.91
-
-76.86
-42.55
-
-30.84
-8.82
-
PATM
-4.27%
-9.43%
-1.42%
-15.02%
-7.35%
-4.23%
-2.74%
-0.86%
EPS
-4.06
-7.79
-
-1.31
-13.97
-
-6.42
-3.69
-
-2.06
-0.30
-

Annual Results

Consolidated Figures in Rs. Crores /

Standalone
Description
TTM
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Net Sales
4,013.78
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
4,501.42
Net Sales Growth
-0.98%
5.63%
-1.94%
-9.85%
-0.63%
-7.22%
-13.89%
28.94%
15.97%
-16.67%
 
Cost Of Goods Sold
1,738.97
1,814.63
1,797.53
1,662.07
1,613.68
1,487.48
1,806.25
1,747.56
1,534.38
1,516.22
1,972.54
Gross Profit
2,274.81
2,343.75
2,139.37
2,352.54
2,839.54
2,994.06
3,024.11
3,861.86
2,816.12
2,235.02
2,528.89
GP Margin
56.68%
56.36%
54.34%
58.60%
63.76%
66.81%
62.61%
68.85%
64.73%
59.58%
56.18%
Total Expenditure
3,904.67
4,048.79
3,935.07
3,988.39
3,958.98
3,772.14
3,804.65
3,549.74
2,996.79
2,835.28
3,731.04
Power & Fuel Cost
-
95.27
77.80
110.10
113.99
101.40
92.17
97.08
80.38
55.83
58.36
% Of Sales
-
2.29%
1.98%
2.74%
2.56%
2.26%
1.91%
1.73%
1.85%
1.49%
1.30%
Employee Cost
-
936.90
937.06
966.51
950.77
868.87
768.63
655.90
572.91
542.41
730.30
% Of Sales
-
22.53%
23.80%
24.07%
21.35%
19.39%
15.91%
11.69%
13.17%
14.46%
16.22%
Manufacturing Exp.
-
156.58
135.27
179.40
228.07
236.03
240.85
180.06
115.03
110.79
135.10
% Of Sales
-
3.77%
3.44%
4.47%
5.12%
5.27%
4.99%
3.21%
2.64%
2.95%
3.00%
General & Admin Exp.
-
424.53
475.24
504.43
405.85
320.92
352.19
248.28
194.47
198.73
234.13
% Of Sales
-
10.21%
12.07%
12.56%
9.11%
7.16%
7.29%
4.43%
4.47%
5.30%
5.20%
Selling & Distn. Exp.
-
238.98
208.89
205.30
241.11
261.55
292.98
291.74
214.75
186.16
219.81
% Of Sales
-
5.75%
5.31%
5.11%
5.41%
5.84%
6.07%
5.20%
4.94%
4.96%
4.88%
Miscellaneous Exp.
-
381.90
303.28
360.58
405.51
495.89
251.58
329.12
284.87
225.14
219.81
% Of Sales
-
9.18%
7.70%
8.98%
9.11%
11.07%
5.21%
5.87%
6.55%
6.00%
8.46%
EBITDA
109.11
109.59
1.83
26.22
494.24
709.40
1,025.71
2,059.68
1,353.71
915.96
770.38
EBITDA Margin
2.72%
2.64%
0.05%
0.65%
11.10%
15.83%
21.23%
36.72%
31.12%
24.42%
17.11%
Other Income
57.61
21.02
120.23
100.83
66.10
66.55
38.40
54.00
25.34
152.62
29.52
Interest
263.13
264.89
255.49
225.27
128.96
55.21
83.35
215.37
269.02
267.10
342.48
Depreciation
181.83
166.04
149.53
148.93
141.91
145.40
139.92
122.14
115.07
116.62
148.14
PBT
-278.24
-300.32
-282.96
-247.15
289.47
575.34
840.84
1,776.17
994.96
684.86
309.29
Tax
-119.76
-83.66
25.70
-21.11
37.88
162.65
47.88
258.21
221.74
8.65
16.67
Tax Rate
43.04%
27.86%
-4.01%
8.54%
13.09%
28.27%
5.38%
14.05%
42.54%
8.29%
-1.69%
PAT
-158.48
-194.53
-608.30
-195.72
250.08
404.91
840.72
1,579.48
299.45
95.70
-1,002.30
PAT before Minority Interest
-153.33
-216.66
-666.85
-226.04
251.59
412.69
842.79
1,579.48
299.45
95.70
-1,002.30
Minority Interest
5.15
22.13
58.55
30.32
-1.51
-7.78
-2.07
0.00
0.00
0.00
0.00
PAT Margin
-3.95%
-4.68%
-15.45%
-4.88%
5.62%
9.04%
17.40%
28.16%
6.88%
2.55%
-22.27%
PAT Growth
0.00%
-
-
-
-38.24%
-51.84%
-46.77%
427.46%
212.90%
-
 
Unadjusted EPS
-13.85
-17.58
-55.01
-17.71
22.71
36.81
76.64
145.61
31.31
8.27
-91.44

Results Balance Sheet

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Shareholder's Funds
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
671.75
Share Capital
55.34
55.32
55.27
55.25
353.59
353.43
353.34
816.09
799.93
723.30
Total Reserves
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
-51.55
Non-Current Liabilities
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
3,969.89
Secured Loans
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
3,552.21
Unsecured Loans
238.22
5.27
303.16
273.26
4.59
6.03
7.64
9.05
9.15
465.32
Long Term Provisions
53.48
64.89
94.23
70.74
635.05
51.98
69.85
84.49
224.31
0.00
Current Liabilities
2,850.45
2,691.71
1,978.81
1,841.85
1,772.97
1,743.20
1,773.48
1,890.94
1,919.01
1,031.27
Trade Payables
840.24
601.78
533.81
637.69
552.56
557.79
634.15
540.80
436.58
435.44
Other Current Liabilities
1,400.38
1,548.13
690.13
621.23
844.44
947.70
789.96
978.38
1,068.86
363.77
Short Term Borrowings
561.71
437.09
662.80
550.03
348.28
210.20
182.00
260.80
390.06
0.00
Short Term Provisions
48.12
104.71
92.07
32.90
27.69
27.51
167.37
110.96
23.51
232.05
Total Liabilities
7,557.83
7,978.48
8,848.84
7,975.79
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06
5,672.91
Net Block
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
2,529.43
Gross Block
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
3,834.34
Accumulated Depreciation
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
1,038.73
Non Current Assets
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
3,331.83
Capital Work in Progress
1,445.48
1,432.57
1,243.95
1,036.05
1,007.30
707.53
490.94
902.29
862.70
707.57
Non Current Investment
0.45
0.45
0.45
0.45
2.62
2.62
2.63
90.75
89.63
94.83
Long Term Loans & Adv.
252.37
277.90
296.62
178.74
845.68
235.86
183.35
207.95
371.30
0.00
Other Non Current Assets
0.16
0.00
0.00
0.00
4.83
25.46
5.01
0.00
0.00
0.00
Current Assets
2,801.44
3,379.60
4,535.27
3,951.85
3,521.56
3,355.92
3,326.93
2,481.51
1,902.21
2,341.07
Current Investments
0.00
213.25
562.27
0.00
338.72
573.98
0.00
0.00
0.00
0.00
Inventories
819.36
855.71
1,107.95
1,102.16
1,020.78
992.89
1,058.83
888.56
713.73
765.45
Sundry Debtors
1,260.69
962.45
1,034.45
1,111.42
741.43
481.04
958.46
758.69
605.24
574.01
Cash & Bank
448.65
1,082.25
1,603.61
1,478.11
1,234.55
1,125.80
1,096.06
699.99
482.89
346.98
Other Current Assets
272.74
8.31
29.24
0.00
186.08
182.21
213.58
134.27
100.35
654.63
Short Term Loans & Adv.
252.56
257.63
197.75
260.16
186.08
182.21
213.58
134.27
100.35
654.63
Net Current Assets
-49.01
687.89
2,556.46
2,110.00
1,748.59
1,612.72
1,553.45
590.57
-16.80
1,309.80
Total Assets
7,557.83
7,978.48
8,848.84
7,975.79
7,504.73
6,622.02
5,998.46
6,253.84
5,806.06
5,672.90

Cash Flow

Consolidated Figures in Rs. Crores /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Cash From Operating Activity
183.32
68.44
-269.47
71.61
354.96
1,476.29
1,532.40
1,343.83
641.81
-198.68
PBT
-300.32
-641.15
-247.15
357.01
575.34
890.67
1,860.20
576.72
104.35
-985.64
Adjustment
444.52
448.78
303.04
201.29
285.63
133.53
273.31
917.59
495.44
1,078.01
Changes in Working Capital
80.29
278.33
-297.39
-402.76
-344.62
587.99
-266.99
-129.94
44.99
-244.20
Cash after chg. in Working capital
224.49
85.96
-241.50
155.54
516.35
1,612.19
1,866.52
1,364.37
644.78
-151.82
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-41.17
-17.52
-27.97
-83.93
-161.39
-135.90
-334.12
-20.54
-2.97
-46.85
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
94.57
630.24
-686.64
-818.19
-206.63
-851.62
1,085.37
-305.45
-276.61
704.33
Net Fixed Assets
-39.00
-45.55
-166.75
-368.17
-299.87
-283.99
174.15
-181.64
-415.22
-136.60
Net Investments
-0.05
0.00
0.00
0.00
10.73
0.00
0.00
0.00
7.69
-13.04
Others
133.62
675.79
-519.89
-450.02
82.51
-567.63
911.22
-123.81
130.92
853.97
Cash from Financing Activity
-776.44
-769.47
1,254.49
254.26
-75.65
-601.32
-2,245.75
-826.56
-372.99
-395.67
Net Cash Inflow / Outflow
-498.55
-70.79
298.38
-492.32
72.68
23.35
372.02
211.82
-7.79
109.98
Opening Cash & Equivalents
897.24
963.64
662.98
1,158.69
1,101.65
1,050.01
689.66
470.10
314.10
212.16
Closing Cash & Equivalent
397.34
897.24
963.64
664.64
1,158.69
1,101.65
1,050.01
689.66
470.10
314.10

Financial Ratios

Consolidated /

Standalone
Description
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Mar 14
Mar 13
Mar 12
Mar 11
Mar 10
Book Value (Rs.)
238.75
254.47
298.51
339.05
306.20
294.97
216.65
63.91
18.08
0.29
ROA
-2.79%
-7.93%
-2.69%
3.25%
6.09%
13.36%
25.78%
4.97%
1.67%
-16.02%
ROE
-7.94%
-21.81%
-6.42%
7.07%
12.49%
30.04%
102.78%
66.74%
95.20%
-196.36%
ROCE
-0.56%
-5.47%
-0.31%
6.87%
11.25%
18.98%
43.10%
17.39%
8.23%
-12.94%
Fixed Asset Turnover
0.70
0.70
0.82
1.00
0.98
1.08
1.32
1.05
0.95
1.15
Receivable days
97.57
92.57
97.55
75.93
49.71
54.33
55.81
57.17
57.31
57.81
Inventory Days
73.51
91.03
100.47
87.00
81.88
77.43
63.29
67.16
71.89
64.61
Payable days
79.45
65.61
64.08
64.54
63.71
65.00
65.49
65.74
63.23
53.78
Cash Conversion Cycle
91.63
117.98
133.94
98.39
67.88
66.75
53.61
58.58
65.97
68.64
Total Debt/Equity
1.28
1.33
1.26
0.71
0.55
0.54
0.77
2.25
3.60
5.98
Interest Cover
-0.13
-1.51
-0.10
3.24
11.42
11.69
9.53
2.94
1.39
-1.88

News Update:


  • India Ratings revises Wockhardt’s bank facilities ratings
    29th Aug 2019, 10:09 AM

    The agency has revised the rating of the company owing to refinancing risks, R&D expenses, regulatory overhang etc.

    Read More
  • Wockhardt gets GMP Compliance Certificate for manufacturing unit in Ankleshwar
    23rd Aug 2019, 15:02 PM

    The company has received GMP Compliance Certificate from French National Agency for Medicines and Health Products Safety

    Read More
  • Wockhardt’s Q1 consolidated net loss narrows to Rs 44.98 crore
    14th Aug 2019, 11:56 AM

    Total income of the company decreased by 14.18% at Rs 871.19 crore for Q1FY20

    Read More
  • Wockhardt - Quarterly Results
    14th Aug 2019, 11:45 AM

    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.