Market cap
₹15 Cr
Revenue (TTM)
₹15 Cr
P/E Ratio
32.3
P/B Ratio
3.8
Div. Yield
0 %
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
Market cap (₹ Cr) |
15 | 34,811 | 32,453 | 26,789 | 26,181 |
Revenue (₹ Cr) |
15 | 9,683 | 3,564 | 2,372 | 9,205 |
Net Profit (₹ Cr) |
0.47 | 1,018.97 | 414.00 | 497.77 | -371.81 |
Net Margin (%) |
3.05 | 10.47 | 11.23 | 20.72 | -3.93 |
RoE (%) |
11.48 | 21.30 | 8.38 | 28.49 | -3.85 |
Price to Earnings |
32.32 | 34.42 | 79.35 | 53.82 | -- |
Price-To-Book |
3.80 | 6.66 | 6.45 | 13.25 | 3.27 |
Income Statement (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Operating Revenue
|
15.42 | 9,683.45 | 3,564.00 | 2,371.81 | 9,205.28 |
|
Total Income
|
15.42 | 9,730.84 | 3,686.00 | 2,402.61 | 9,449.59 |
|
Total Expenditure
|
14.55 | 7,739.53 | 2,792.00 | 1,608.91 | 8,195.15 |
|
EBITDA
|
0.88 | 1,943.92 | 772.00 | 762.90 | 1,010.13 |
|
Depreciation
|
0.15 | 425.10 | 226.00 | 98.11 | 857.51 |
|
EBIT
|
0.73 | 1,518.82 | 546.00 | 664.79 | 152.62 |
|
Interest
|
0.01 | 148.45 | 217.00 | 26.33 | 342.73 |
|
Other Income
|
0.00 | 47.39 | 122.00 | 30.80 | 244.31 |
|
Exceptional Items
|
0.00 | -27.85 | 12.00 | 0.00 | -216.88 |
|
Profit before Tax
|
0.72 | 1,389.91 | 463.00 | 669.26 | -162.68 |
|
Provision for Tax
|
0.25 | 370.94 | 49.00 | 171.48 | 209.13 |
|
Profit after Tax
|
0.47 | 1,018.97 | 414.00 | 497.77 | -371.81 |
Liabilities (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
3.84 | 4,950.03 | 4,940.00 | 1,874.47 | 8,162.62 |
|
Minority Interest
|
0.00 | -7.58 | -5.00 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
0.00 | 723.57 | 1,712.00 | 345.47 | 5,044.14 |
|
Current Liabilities
|
1.67 | 3,912.24 | 1,622.00 | 710.20 | 4,758.28 |
|
Total Liabilities
|
5.51 | 9,514.48 | 8,578.00 | 2,930.14 | 17,723.32 |
Assets (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
1.30 | 3,392.16 | 5,343.00 | 1,290.62 | 10,211.52 |
|
Current Assets
|
4.21 | 5,612.10 | 2,606.00 | 1,483.13 | 7,191.66 |
|
Total Assets
|
5.51 | 9,514.48 | 8,578.00 | 2,930.14 | 17,723.32 |
|
Total Debt*
|
0.00 | 1,204.08 | 2,125.00 | 196.61 | 5,495.48 |
|
Net Current Assets
|
2.55 | 1,699.86 | 984.00 | 772.93 | 2,433.38 |
|
Contingent Liabilities
|
8.80 | 258.92 | 768.26 | 13.18 | 95.72 |
Cashflow (₹ Cr)
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.24 | 943.55 | 390.00 | 346.68 | 1,652.60 |
|
Cash Flow from Investing Activities
|
-0.23 | -1,193.06 | -241.00 | -423.73 | -826.03 |
|
Cash from Financing Activities
|
-0.01 | 343.43 | -54.00 | 20.98 | -38.98 |
|
Net Cash Inflow / Outflow
|
1.00 | 93.92 | 95.00 | -56.08 | 787.59 |
Ratios
Profitability Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
ROCE (%)
|
27.54 | 25.25 | 6.79 | 27.50 | 1.24 |
|
ROE (%)
|
11.48 | 21.30 | 8.38 | 28.49 | -3.85 |
|
ROA (%)
|
9.34 | 11.42 | 4.94 | 19.48 | -2.21 |
|
EBIT Margin (%)
|
4.71 | 15.68 | 15.32 | 28.03 | 1.66 |
|
Net Margin (%)
|
3.05 | 10.47 | 11.23 | 20.72 | -3.93 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.94 | 18.36 | 18.37 | 78.33 | 0.78 |
|
EBIT Growth (%)
|
231.51 | 30.43 | 252.26 | 303.07 | -70.53 |
|
Net Profit Growth (%)
|
379.59 | 32.39 | 377.85 | 182.61 | -1,383.43 |
|
EPS Growth (%)
|
379.59 | 36.68 | 1,001.33 | 277.72 | -484.84 |
|
Book Value Growth (%)
|
22.45 | 11.36 | 13.47 | 22.95 | 0.33 |
Valuation Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Price / Earnings
|
32.32 | 33.71 | 81.44 | 53.82 | -83.67 |
|
Price / Book Value
|
3.80 | 6.66 | 6.45 | 13.25 | 3.27 |
|
Dividend Yield (%)
|
0.00 | 0.20 | 0.00 | 0.16 | 0.00 |
|
EV/EBITDA
|
15.46 | 18.45 | 43.93 | 34.91 | 30.02 |
|
Market Cap (₹ Cr)
|
9.09 | 30,257.56 | 19,071.62 | 15,412.11 | 18,108.89 |
Solvency Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.05 | 0.31 | 0.09 | 0.53 |
|
Short term debt to equity ratio
|
-- | 0.16 | 0.09 | -- | 0.09 |
|
Current Ratio
|
2.53 | 1.43 | 1.61 | 2.09 | 1.51 |
|
Quick Ratio
|
2.15 | 0.82 | 1.06 | 1.37 | 0.87 |
|
Interest Coverage
|
103.71 | 10.36 | 3.13 | 26.41 | 0.53 |
Operating Efficiency Ratios
| Unjha Formulations | Emcure Pharmaceuticals | Wockhardt | Neuland Lab | Piramal Pharma | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.74 | 26.46 | 16.50 | 22.82 | 23.44 |
|
Asset Turnover
|
3.06 | 1.09 | 0.43 | 0.93 | 0.55 |
|
Receivable days
|
33.45 | 88.68 | 58.75 | 77.32 | 78.20 |
|
Inventory Days
|
19.48 | 84.11 | 75.82 | 80.83 | 93.30 |
|
Payable days
|
37.68 | 176.65 | 186.21 | 125.94 | 226.14 |
|
Cash Conversion Cycle
|
15.25 | -3.86 | -51.64 | 32.22 | -54.64 |