Market cap
₹12 Cr
Revenue (TTM)
₹15 Cr
P/E Ratio
24.8
P/B Ratio
2.9
Div. Yield
0 %
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
12 | 35,331 | 30,553 | 30,224 | 30,043 |
Revenue (₹ Cr) |
15 | 9,683 | 3,564 | 2,372 | 1,936 |
Net Profit (₹ Cr) |
0.47 | 1,018.97 | 414.00 | 497.77 | 288.22 |
Net Margin (%) |
3.05 | 10.47 | 11.23 | 20.72 | 14.79 |
RoE (%) |
11.48 | 21.30 | 8.38 | 28.49 | 29.77 |
Price to Earnings |
24.79 | 34.93 | 74.70 | 60.72 | 104.24 |
Price-To-Book |
2.91 | 6.74 | 6.07 | 14.95 | 22.38 |
Income Statement (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Operating Revenue
|
15.59 | 7,896.00 | 3,373.00 | 2,022.99 | 1,753.96 |
|
Total Income
|
15.75 | 7,968.78 | 3,510.00 | 2,053.15 | 1,762.66 |
|
Total Expenditure
|
14.65 | 6,427.14 | 2,747.00 | 1,448.49 | 1,354.69 |
|
EBITDA
|
0.94 | 1,468.85 | 626.00 | 574.50 | 399.26 |
|
Depreciation
|
0.14 | 384.13 | 227.00 | 91.74 | 45.26 |
|
EBIT
|
0.80 | 1,084.73 | 399.00 | 482.76 | 354.00 |
|
Interest
|
0.01 | 175.78 | 213.00 | 23.95 | 42.17 |
|
Other Income
|
0.16 | 72.79 | 137.00 | 30.17 | 8.70 |
|
Exceptional Items
|
-- | -10.38 | -85.00 | 76.40 | -- |
|
Profit before Tax
|
0.95 | 971.35 | 238.00 | 488.98 | 320.53 |
|
Provision for Tax
|
0.25 | 263.88 | 39.00 | 124.98 | 73.80 |
|
Profit after Tax
|
0.70 | 707.47 | 199.00 | 364.00 | 246.74 |
Liabilities (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.84 | 4,446.19 | 4,940.00 | 1,874.47 | 1,288.82 |
|
Minority Interest
|
-- | 195.37 | 341.00 | -- | 0.00 |
|
Non-Current Liabilities
|
0.00 | 811.91 | 1,235.00 | 345.47 | 189.02 |
|
Current Liabilities
|
1.67 | 2,668.27 | 1,622.00 | 710.20 | 835.87 |
|
Total Liabilities
|
5.51 | 8,121.73 | 8,578.00 | 2,930.14 | 2,326.71 |
Assets (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1.30 | 3,565.87 | 5,441.00 | 1,447.01 | 631.90 |
|
Current Assets
|
4.21 | 4,555.86 | 2,606.00 | 1,483.13 | 1,681.81 |
|
Total Assets
|
5.51 | 8,121.73 | 8,578.00 | 2,930.14 | 2,326.71 |
|
Total Debt*
|
0.00 | 730.70 | 2,125.00 | 196.61 | 259.37 |
|
Net Current Assets
|
2.55 | 1,887.59 | 984.00 | 772.93 | 845.94 |
|
Contingent Liabilities
|
8.80 | 393.94 | 768.26 | 13.18 | 19.09 |
Cashflow (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.24 | 851.71 | 390.00 | 346.68 | 205.05 |
|
Cash Flow from Investing Activities
|
-0.23 | -94.00 | -241.00 | -423.73 | -409.72 |
|
Cash from Financing Activities
|
-0.01 | -813.96 | -54.00 | 20.98 | 283.07 |
|
Net Cash Inflow / Outflow
|
1.00 | -56.25 | 95.00 | -56.08 | 78.39 |
Ratios
Profitability Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
ROCE (%)
|
27.54 | 22.49 | 6.79 | 27.50 | 29.22 |
|
ROE (%)
|
20.19 | 19.19 | 4.29 | 21.43 | 27.84 |
|
ROA (%)
|
14.00 | 8.94 | 2.53 | 14.25 | 13.11 |
|
EBIT Margin (%)
|
7.08 | 19.52 | 22.62 | 29.89 | 23.26 |
|
Net Margin (%)
|
4.47 | 8.88 | 5.67 | 17.73 | 14.00 |
|
Cash Profit Margin (%)
|
5.43 | 13.61 | 10.98 | 22.53 | 7.71 |
Growth Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.43 | 18.59 | 11.99 | 36.98 | 36.57 |
|
EBIT Growth (%)
|
75.16 | 19.81 | 67.69 | 75.89 | 52.29 |
|
Net Profit Growth (%)
|
72.93 | 34.10 | 449.12 | 39.94 | 83.64 |
|
EPS Growth (%)
|
72.93 | 30.75 | 553.20 | 39.94 | 71.44 |
|
Book Value Growth (%)
|
22.45 | 50.94 | 13.47 | 22.95 | 144.31 |
Valuation Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Price / Earnings
|
12.90 | 29.84 | 89.54 | 42.34 | 51.69 |
|
Price / Book Value
|
2.37 | 4.58 | 3.87 | 8.23 | 10.14 |
|
Dividend Yield (%)
|
0.00 | 0.28 | 0.00 | 0.28 | 0.19 |
|
EV/EBITDA
|
6.75 | 13.55 | 27.45 | 25.23 | 31.05 |
|
Market Cap (₹ Cr)
|
9.09 | 20,327.45 | 19,071.62 | 15,412.11 | 12,753.19 |
Solvency Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.16 | 0.43 | 0.10 | 0.21 |
|
Short term debt to equity ratio
|
-- | 0.11 | 0.09 | -- | 0.05 |
|
Current Ratio
|
2.53 | 1.71 | 1.61 | 2.09 | 2.01 |
|
Quick Ratio
|
2.15 | 0.98 | 1.06 | 1.37 | 1.14 |
|
Interest Coverage
|
123.28 | 6.53 | 2.12 | 21.42 | 8.60 |
Operating Efficiency Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Rubicon Research | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.65 | 25.36 | 17.43 | 26.76 | 29.00 |
|
Asset Turnover
|
3.10 | 1.01 | 0.49 | 0.79 | 2.01 |
|
Receivable days
|
33.45 | 87.83 | 58.75 | 77.32 | 40.13 |
|
Inventory Days
|
19.48 | 78.64 | 75.82 | 80.83 | 60.29 |
|
Payable days
|
37.68 | 174.97 | 186.21 | 125.94 | 232.47 |
|
Cash Conversion Cycle
|
15.25 | -8.50 | -51.64 | 32.22 | -132.04 |