SEBI Reg. Investment Advisor

Download App

MoneyWorks4Me

Wyeth Ltd.- (Amalgamated) (WYETH)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500095 NSE: WYETH Pharmaceuticals & Drugs | Small Cap | Wyeth Share Price

BSE Share Price
Not Listed

Wyeth Ltd.- (Amalgamated) (WYETH)

Share Analysis – Quality, Valuation Zone, Price Trend & DeciZen Rating BSE: 500095 NSE: WYETH Pharmaceuticals & Drugs | Small Cap | Wyeth Share Price

BSE Share Price
Not Listed
Key Metrics
Valuation Multiples
Market Cap
₹3,032 Cr.
Current Price
₹0
52-Week Low / High
₹1,330 / 1,396
TTM EPS
₹48.1
TTM Sales
₹735 Cr.
Book Value per Share
₹145.8
P/E Ratio
27.72
Industry PE
46.6
Price to Book (P/B)
9.15
Price to Sales (P/S)
4.13
EV/EBITDA
16.96
Dividend Yield
16.29%
Profitability Efficiency
Return on Equity (ROE)
21.03%
Return on Capital Employed (ROCE)
31.94%
Return on Assets (ROA)
13.92%
Operating Profit Margin
17.4%
Net Profit Margin
12.94%
Gross Profit Margin
19.5%
Growth Momentum
1-yr vs 3-yr growth
Sales Growth (1 Year)
Slowing versus 3-year growth rate
0.15%
Operating Profit Growth (1 Year)
Slowing versus 3-year growth rate
-36.73%
Net Profit Growth (1 Year)
Slowing versus 3-year growth rate
-32.4%
Asset Quality
Promoter Holding
51.12%
Pledged shares (%) of Promoter's holding (%)
0.00%
Reserves
₹309 Cr.
Equity
₹22.7 Cr.
Face Value
₹10
All Time Low / High
₹171.00 / 1409.00

Wyeth .- (Amalgamated) stock performance

Key Ratios
mw4me loader

10 Year X-Ray :

Analysis of Financial Track Record (Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end)

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end

Data adjusted to bonus, split, extra-ordinary income, rights issue and change in financial year end.

Financial track record gives insight into the company's performance on key parameters over the past ten years. MoneyWorks4me’s proprietary colour codes make it easy for retail investors to gauge the company’s past performance.

Value Creation

Mar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 18.5%34.1%44%45.4%53.4%29.6%71%47.2%36.9%31.9%-

Growth Parameters

Sales 256287288331383430481589678679735
Sales YoY Gr.-12.4%0.3%15%15.5%12.3%12%22.4%15.3%0.2%-
Adj EPS 17.626.539.835.945.138.754.664.458.743.648.1
YoY Gr.-50.3%50.4%-10%25.8%-14.3%41.1%18%-8.9%-25.8%-
BVPS (₹) 106.7108113113.7119.6183.2127212.1249.5118.5145.8
Adj Net
Profit
40.160.290.581.510287.812414613399109
Cash Flow from Ops. 29.460.57985.860.286.611376.492.3119-
Debt/CF from Ops. 0.1000000000-

CAGR

9 Years 5 Years 3 Years 1 Years
Sales 11.5%12.2%12.2%0.2%
Adj EPS 10.6%-0.7%-7.2%-25.8%
BVPS1.2%-0.2%-2.3%-52.5%
Share Price - - - -

Key Financial Parameters

Mar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14TTM
Return on
Equity %
16.124.736.131.638.721.349.933.825.423.736.4
Op. Profit
Mgn %
524.434.731.934.527.835.231.524.517.419.5
Net Profit
Mgn %
15.72131.424.626.820.525.824.919.714.614.9
Debt to
Equity
00000000000
Working Cap
Days
17013712911512620097134148161103
Cash Conv.
Cycle
31-22210-25-41114-4451

Profit And Loss

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14
Sales255.50287.29288.13331.32382.65286.36641.26588.53678.34679.33
Operating Expenses + 244.83217.66188.04225.75254.63207.75415.25410.75516.62577.01
Manufacturing Costs37.4535.6134.2836.6138.9228.5855.1347.7428.4227.15
Material Costs68.1782.2175.4292.41102.1285.58193.14194.95255.91309.10
Employee Cost 84.2640.4535.5137.8243.1236.3155.2438.1940.5035.85
Other Costs 54.9559.3842.8358.9170.4757.28111.73129.87191.79204.91
Operating Profit 10.6769.63100.09105.57128.0278.61226.01177.78161.72102.32
Operating Profit Margin (%) 4.2%24.2%34.7%31.9%33.5%27.4%35.2%30.2%23.8%15.1%
Other Income + 43.2420.6817.5819.0421.5810.1519.9133.9835.2634.74
Exceptional Items 0000000000
Interest 0.390.280.350.390.400.281.250.961.050.44
Depreciation 7.486.166.216.476.856.768.995.882.662.74
Profit Before Tax 46.0483.87111.11117.76142.3681.72235.68204.92193.27133.88
Tax 7.0416.1518.7536.2842.6922.7170.3860.2263.2245.96
Profit After Tax 3967.7292.3681.4899.6759.01165.29144.69130.0687.92
PAT Margin (%) 15.3%23.6%32.1%24.6%26.1%20.6%25.8%24.6%19.2%12.9%
Adjusted EPS (₹)17.229.840.735.943.926.072.863.757.238.7
Dividend Payout Ratio (%)116.50%83.90%73.80%83.70%74.10%77%30.20%28.30%29.70%374.70%

Valuation of Wyeth - Standalone

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

YTD 1Y 3Y 5Y 10Y Max
mw4me loader

mw4me loader

Analyst's Notes

data not found
No data found!

Balance Sheet

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14

Equity and Liabilities

Shareholders Fund + 242.48245.44256.66258.40271.68277.52384.77481.93566.80269.29
Share Capital 22.7222.7222.7222.7222.7222.7222.7222.7222.7222.72
Reserves 219.76222.72233.94235.68248.96254.80362.05459.21544.08246.57
Debt +2.502.502.502.502.502.502.502.502.502.50
Long Term Debt2.502.502.502.502.502.502.502.502.502.50
Short Term Debt0000000000
Minority Interest0000000000
Trade Payables48.7025.0624.3334.0651.9944.8263.4480.77140.15180.12
Others Liabilities 51.1266.6986.3590.48100.4972.3142.0677.9869.5932.28
Total Liabilities 344.81339.69369.85385.45426.66397.16492.77643.18779.04484.19

Fixed Assets

Net Fixed Assets +53.9047.2343.3539.1238.2031.9225.6023.8924.1524.12
Gross Block89.6376.5475.5476.8080.5480.7779.7782.6483.9384.77
Accumulated Depreciation35.7329.3132.1937.6842.3448.8554.1758.7459.7960.65
CWIP 0.530.500.682.810.671.651.511.810.280.43
Investments 0.240.240.240.24000000
Inventories48.3543.7446.2439.5255.9959.6974.62119.98184.46159.32
Trade Receivables13.8519.5419.2722.3724.5019.5034.0854.4844.4950.02
Cash Equivalents flag 163.75183.43211.17229.62223.96205.52274.45363.39439.30157.22
Others Assets 64.1945.0248.9051.7783.3478.8782.5079.6286.3793.08
Total Assets 344.81339.69369.85385.45426.66397.16492.77643.18779.04484.19

Cash Flow

(All Figures are in Crores.)
PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14
Cash Flow From Operating Activity + 29.4460.5379.0185.8460.2457.7515176.4492.32118.83
PBT 46.0483.87111.11117.76142.3681.72235.68204.92193.27133.88
Adjustment -31.09-6.90-9.89-10.59-12.550.10-10.77-27.23-14.94-24.24
Changes in Working Capital 36.91-12.72-3.359.46-22.52-8.24-11.14-37.28-11.9358.43
Tax Paid -22.42-3.72-18.85-30.79-47.04-15.83-62.76-63.97-74.08-49.25
Cash Flow From Investing Activity + 49.2111.1513.7212.5914.1510.0611.5331.2631.6928.69
Capex -3.143.65-0.70-4.55-3.63-1.43-5.752.47-0.71-2.35
Net Investments 00000.3100000
Others 52.367.4914.4317.1417.4711.4917.2828.7932.4031.04
Cash Flow From Financing Activity + -26.20-51.99-65-79.98-80.05-86.25-93.61-18.77-48.10-429.59
Net Proceeds from Shares 0000000000
Net Proceeds from Borrowing 0000000000
Interest Paid -0.54-0.30-0.35-0.39-0.40-0-0.87-0.33-0.59-0.11
Dividend Paid -22.69-45.32-56.68-68.01-68.07-73.69-79.53-18.44-40.87-366.93
Others -2.97-6.37-7.97-11.58-11.58-12.55-13.210-6.63-62.55
Net Cash Flow 52.4519.6827.7418.45-5.66-18.4468.9388.9475.91-282.08

Financial Ratio

PARTICULARSMar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14
Ratios
ROE (%)15.6727.7636.7931.6437.6121.4949.9233.3924.821.03
ROCE (%)18.4734.1443.9645.4353.3629.5971.0147.2436.8831.94
Asset Turnover Ratio0.860.920.890.960.990.711.481.070.991.11
PAT to CFO Conversion(x)0.750.890.861.050.60.980.910.530.711.35
Working Capital Days
Receivable Days26.9019.3022.402121.3027.3014.9026.7025.8024.60
Inventory Days72.6053.3051.9043.3043.4071.7037.3058.7079.2089.50
Payable Days205163.80119.50115.30153.80206.40102.30135157.60189.10

Management X-Ray

Shareholding Pattern

Promoter's Holding & Share Pledging

Pledged *0.000.000.000.000.000.000.000.000.000.00
* Pledged shares as % of Promoter's holding (%)

Top 5 Mutual Funds Holding

Last Visited Stocks

Announcements

Wyeth Ltd.- (Amalgamated) FAQs

The current trading price of Wyeth on 01-Jan-1970 05:30 is ₹0.00.

Market capitalization or market cap is determined by multiplying the current market price of a company's shares with the total number of shares outstanding. As of 31-Dec-1969 the market cap of Wyeth stood at ₹3,032.2 Cr

The latest P/E ratio of Wyeth as of 31-Dec-1969 is 27.72.

The latest P/B ratio of Wyeth as of 31-Dec-1969 is 9.15.

The 52-week high of Wyeth is ₹1,395.9 and the 52-week low is ₹1,330.3.

The TTM revenue is Trailing Twelve Months sales. The TTM revenue/sales of Wyeth is ₹735 ( Cr.) .

Data is not available for this company.

No data found

No data found

About Wyeth Ltd.- (Amalgamated)

Wyeth Limited (Wyeth) the Indian subsidiary of US-based Pharma Company Wyeth and now a Pfizer group company, is a global leader in pharmaceutical, consumer healthcare and animal health products. It was established in 1947 as a private limited company under the name Lederle Laboratories (India) Ltd. In 1962, the name was changed to Cyanamid India Ltd. The company became a public enterprise in 1965. In 1998, three companies - Wyeth Laboratories, John Wyeth India and Wyeth India (Pvt) Ltd -- were transferred to the company and its name was changed to Wyeth Lederle Ltd. In 2003, Geoffrey Manners & Co Ltd was merged and the name of the company was changed to Wyeth Ltd.

The pharmaceuticals business of the company comprises bulk drugs and formulations, such as oral contraceptives, hormone replacement therapy, antibiotics, vaccines, steroids and other prescription medicines. The company also manufactures OTC pharmaceuticals, cosmetics, toiletries and other allied consumer products. It has a manufacturing facility in Goa. The company was a pioneer, introducing several new therapies such as hormone therapy, in India. In the field of vaccines, the company introduced vaccines against HIB and invasive pneumococcal disease.

It has launched several products that are known internationally such as Enbrel-for treatment for rheumatoid arthritis, Rapamune- an immuno suppressant for prevention of rejection after renal transplant and Prevenar- a pneumococcal conjugate vaccine. The company launched the world's first glycilcycline antibiotic, Tygacil. Wyeth manufactures drugs in areas of antibiotics, steroids, vaccines, cardiovascular system, vitamins and hematinics, central nervous system and immunology.

On November 23, 2013, the Board of Directors of Pfizer India and Wyeth India at their meetings approved a proposal to merge Wyeth India with Pfizer India. The appointed date for the merger was April 1, 2013, the swap ratio, post interim dividend for the merger was 7 shares of Pfizer India (face value of Rs 10 each), for every 10 shares of Wyeth India (face value of Rs 10 each)

Milestones

Acquisition of Wyeth, USA by Pfizer Inc

In 2009, Wyeth of USA merged with Wagner Acquisition Corp, a direct, wholly-owned subsidiary of Pfizer Inc. As a result of the merger, Pfizer Inc is now the parent company of Wyeth and hence the ultimate parent of the Indian company. Pfizer acquired Wyeth for $68 billion in order to diversify its product portfolio, which includes Wyeth's major biotech drugs and vaccines. In India, Pfizer Ltd and Wyeth Ltd continue as two separate entities.

FY09: Strong performance from key products; new product launches

In the period ended November 30, 2009 Wyeth continued to maintain its leadership position in oral contraceptives, hormone therapy and folic acid markets. Two key products saw strong growth -- Enbrel, a breakthrough treatment for rheumatoid arthritis and psoriasis, achieved growth of 38%, while Prevenar, a vaccine for invasive pneumococcal disease, achieved growth of 75%. An applicator “Anne French roll-on” with additional features attracted new consumers. The newly launched Anacin Multi-Pain has broadened the brand’s relevance for consumers by targeting more usage occasions than before.

FY09: Strong performance from key products; new product launches

Wyeth exports pharmaceutical and healthcare products predominantly to the USA, Europe and Japan. As of November 2009, exports accounted for 30% of its total turnover.

You have 1 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now

About MoneyWorks4Me

MoneyWorks4Me is a SEBI-registered Investment Adviser (IA) dedicated to helping investors build long-term wealth through transparent, research-driven, conflict-free guidance. Founded in 2008, we started our journey as a Research Analyst (RA), providing deep fundamental analysis, intrinsic value insights, and long-term investing frameworks for Indian equities. In 2017, we transitioned to a full-fledged SEBI-registered Investment Adviser, strengthening our commitment to acting as a fiduciary—always putting the investor’s interest first.

Our Vision

To become India’s most trusted, research-powered fiduciary advisory platform—where every investor, regardless of experience, can make calm, confident, and well-reasoned investment decisions.

What Makes MoneyWorks4Me Different

Our Approach: Ensuring compounding work its magic on client portfolio.

MoneyWorks4Me ensures this through:

×