WOCKHARDT LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 586.3 INR | +2.74% |
|
+14.07% | +38.16% |
| Jun. 07 | Wockhardt Limited Announces Resignation of Mr. Amrut Medhekar as President India Business, SMP | CI |
| May. 29 | Wockhardt Narrows Consolidated Net Loss in Fiscal Q4 | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 80,373 | 49,034 | 19,118 | 45,869 | 37,972 | 22,175 |
| Enterprise Value (EV) 1 | 105,423 | 78,805 | 52,659 | 69,944 | 56,132 | 42,855 |
| P/E ratio | -13.2 x | -25.2 x | -27.6 x | 6.68 x | -13 x | -3.97 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2.05 x | 1.18 x | 0.67 x | 1.69 x | 1.18 x | 0.84 x |
| EV / Revenue | 2.69 x | 1.9 x | 1.85 x | 2.58 x | 1.74 x | 1.62 x |
| EV / EBITDA | -173 x | 61.6 x | 169 x | -49.1 x | 24.8 x | 171 x |
| EV / FCF | -254 x | -25.7 x | 61.8 x | -19.1 x | 22.8 x | -90 x |
| FCF Yield | -0.39% | -3.89% | 1.62% | -5.24% | 4.39% | -1.11% |
| Price to Book | 2.86 x | 1.88 x | 0.73 x | 1.39 x | 1 x | 0.67 x |
| Nbr of stocks (in thousands) | 110,630 | 110,686 | 110,735 | 110,781 | 144,053 | 144,088 |
| Reference price 2 | 726.5 | 443.0 | 172.6 | 414.0 | 263.6 | 153.9 |
| Announcement Date | 8/5/18 | 7/17/19 | 7/5/20 | 7/8/21 | 7/20/22 | 7/21/23 |
1INR in Million2INR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 39,245 | 41,584 | 28,440 | 27,083 | 32,300 | 26,510 |
| EBITDA 1 | -610.7 | 1,279 | 312 | -1,425 | 2,260 | 250 |
| EBIT 1 | -2,050 | -310.9 | -1,264 | -3,066 | 510 | -1,500 |
| Operating Margin | -5.22% | -0.75% | -4.44% | -11.32% | 1.58% | -5.66% |
| Earnings before Tax (EBT) 1 | -6,412 | -3,003 | -3,420 | -5,683 | -4,110 | -6,240 |
| Net income 1 | -6,083 | -1,945 | -692.2 | 6,861 | -2,440 | -5,590 |
| Net margin | -15.5% | -4.68% | -2.43% | 25.33% | -7.55% | -21.09% |
| EPS 2 | -55.01 | -17.58 | -6.252 | 61.95 | -20.24 | -38.80 |
| Free Cash Flow 1 | -414.7 | -3,062 | 852.7 | -3,666 | 2,466 | -476.2 |
| FCF margin | -1.06% | -7.36% | 3% | -13.53% | 7.64% | -1.8% |
| FCF Conversion (EBITDA) | - | - | 273.29% | - | 109.13% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 8/5/18 | 7/17/19 | 7/5/20 | 7/8/21 | 7/20/22 | 7/21/23 |
1INR in Million2INR
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 25,050 | 29,772 | 33,541 | 24,075 | 18,160 | 20,680 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -41.02 x | 23.28 x | 107.5 x | -16.9 x | 8.035 x | 82.72 x |
| Free Cash Flow 1 | -415 | -3,062 | 853 | -3,666 | 2,466 | -476 |
| ROE (net income / shareholders' equity) | -19.3% | -6.99% | -4.55% | -8.7% | -7.01% | -15.8% |
| ROA (Net income/ Total Assets) | -1.49% | -0.24% | -0.99% | -2.4% | 0.4% | -1.18% |
| Assets 1 | 408,009 | 800,865 | 70,210 | -285,561 | -613,065 | 474,815 |
| Book Value Per Share 2 | 254.0 | 236.0 | 235.0 | 299.0 | 263.0 | 228.0 |
| Cash Flow per Share 2 | 81.10 | 35.90 | 19.80 | 21.00 | 25.70 | 6.250 |
| Capex 1 | 3,074 | 2,749 | 1,724 | 805 | 1,180 | 420 |
| Capex / Sales | 7.83% | 6.61% | 6.06% | 2.97% | 3.65% | 1.58% |
| Announcement Date | 8/5/18 | 7/17/19 | 7/5/20 | 7/8/21 | 7/20/22 | 7/21/23 |
1INR in Million2INR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +38.16% | 1.05B | |
| +19.08% | 43.46B | |
| +24.43% | 22.61B | |
| +16.33% | 15.15B | |
| +22.78% | 14.83B | |
| +57.41% | 13.08B | |
| -0.05% | 6.79B | |
| -12.44% | 6.72B | |
| -8.87% | 5.73B | |
| +12.71% | 5.45B |
- Stock Market
- Equities
- WOCKPHARMA Stock
- Financials Wockhardt Limited
