Wockhardt Financial Statements

Wockhardt Half Yearly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth (4.80) (28) (1.90) (9.80)
Op profit growth (153) 6,404 (86) (97)
EBIT growth 167 141 25.50 (105)
Net profit growth (1,091) (89) 211 (178)
Profitability ratios (%)        
OPM (2.30) 4.19 0.05 0.32
EBIT margin (6.50) (2.30) (0.70) (0.50)
Net profit margin 25.30 (2.40) (15) (4.90)
RoCE (2.60) (0.90) (0.40) (0.30)
RoNW 5.67 (0.60) (4.90) (1.40)
RoA 2.50 (0.20) (2) (0.60)
Per share ratios ()        
EPS 62.20 (3.90) -- --
Dividend per share -- -- -- 10
Cash EPS 39.70 (26) (69) (31)
Book value per share 305 241 258 302
Valuation ratios        
P/E 6.67 (44) -- --
P/CEPS 10.40 (6.50) (11) (23)
P/B 1.36 0.72 2.82 2.39
EV/EBIDTA 101 33.10 87.70 82.80
Payout (%)        
Dividend payout -- -- -- (56)
Tax payout (64) (60) 9.08 (8.50)
Liquidity ratios        
Debtor days 146 142 92.60 97.50
Inventory days 100 99.20 91 100
Creditor days (100) (104) (56) (57)
Leverage ratios        
Interest coverage 0.71 0.24 0.11 0.10
Net debt / equity 0.71 1.24 0.93 0.77
Net debt / op. profit (38) 27.80 1,457 200
Cost breakup ()        
Material costs (42) (42) (46) (41)
Employee costs (28) (26) (24) (24)
Other costs (32) (27) (30) (34)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 2,708 2,844 3,937 4,015
yoy growth (%) (4.80) (28) (1.90) (9.80)
Raw materials (1,135) (1,203) (1,798) (1,662)
As % of sales 41.90 42.30 45.70 41.40
Employee costs (763) (743) (937) (967)
As % of sales 28.20 26.10 23.80 24.10
Other costs (873) (778) (1,200) (1,373)
As % of sales 32.20 27.40 30.50 34.20
Operating profit (63) 119 1.83 12.80
OPM (2.30) 4.19 0.05 0.32
Depreciation (246) (224) (150) (149)
Interest expense (249) (276) (255) (225)
Other income 132 38.80 120 114
Profit before tax (426) (342) (283) (247)
Taxes 272 204 (26) 21.10
Tax rate (64) (60) 9.08 (8.50)
Minorities and other 983 68.70 58.60 30.30
Adj. profit 829 (69) (250) (196)
Exceptional items (142) -- (358) --
Net profit 686 (69) (608) (196)
yoy growth (%) (1,091) (89) 211 (178)
NPM 25.30 (2.40) (15) (4.90)
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax (426) (342) (283) (247)
Depreciation (246) (224) (150) (149)
Tax paid 272 204 (26) 21.10
Working capital 619 (198) (99) 1,121
Other operating items -- -- -- --
Operating cashflow 219 (560) (558) 746
Capital expenditure 1,607 1,445 1,477 814
Free cash flow 1,826 884 919 1,560
Equity raised 2,034 2,580 5,458 6,518
Investments (89) (90) 211 (14)
Debt financing/disposal (698) 947 2,519 3,453
Dividends paid -- -- -- 111
Other items -- -- -- --
Net in cash 3,072 4,321 9,107 11,627
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 55.40 55.40 55.30 55.30
Preference capital -- -- 234 --
Reserves 3,321 2,616 2,619 2,797
Net worth 3,377 2,672 2,909 2,852
Minority interest
Debt 2,673 3,582 3,141 3,748
Deferred tax liabilities (net) 304 324 139 304
Total liabilities 6,737 6,963 6,518 7,249
Fixed assets 4,722 5,087 4,503 4,321
Intangible assets
Investments 0.45 0.45 0.45 214
Deferred tax asset (net) 673 722 381 453
Net working capital 1,050 886 1,185 1,180
Inventories 799 690 819 856
Inventory Days 108 88.50 -- 79.30
Sundry debtors 918 1,243 1,274 962
Debtor days 124 159 -- 89.20
Other current assets 644 461 525 544
Sundry creditors (600) (915) (867) (631)
Creditor days 80.80 117 -- 58.50
Other current liabilities (711) (593) (567) (551)
Cash 292 268 449 1,082
Total assets 6,737 6,963 6,518 7,249
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Mar-2021 Sep-2020 Mar-2020 Sep-2019 Mar-2019
Gross Sales 1,396 1,312 1,436 1,408 1,432
Excise Duty -- -- -- -- --
Net Sales 1,396 1,312 1,436 1,408 1,432
Other Operating Income -- -- -- -- --
Other Income 464 1,010 128 55.90 103
Total Income 1,860 2,322 1,564 1,464 1,535
Total Expenditure ** 1,261 1,510 1,329 1,396 1,543
PBIDT 599 812 235 68.40 (7.70)
Interest 114 135 140 136 127
PBDT 485 677 94.60 (67) (135)
Depreciation 133 113 117 107 84.60
Minority Interest Before NP -- -- -- -- --
Tax 269 (78) 26.20 (20) (46)
Deferred Tax 157 (121) (136) (23) (83)
Reported Profit After Tax (74) 763 87.70 (131) (91)
Minority Interest After NP 3.11 (0.60) 29.80 (4) (5.20)
Net Profit after Minority Interest (78) 764 57.90 (127) (86)
Extra-ordinary Items 142 (142) -- -- --
Adjusted Profit After Extra-ordinary item (220) 906 57.90 (127) (86)
EPS (Unit Curr.) -- 69 5.23 (11) --
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) -- -- -- -- --
Equity 55.40 55.40 55.40 55.40 55.30
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 42.90 61.90 16.40 4.85 (0.50)
PBDTM(%) -- -- -- -- --
PATM(%) (5.30) 58.10 6.11 (9.30) (6.30)
Open ZERO Brokerage Demat Account