Wyeth Ltd.- (Amalgamated) - Stock Valuation and Financial Performance

BSE: 500095 | NSE: WYETH | Pharmaceuticals & Drugs | Small Cap

BSE Share Price
Not Listed

DeciZen - make an informed investing decision on Wyeth

M-Cap below 100cr DeciZen not available

Wyeth Ltd.- (Amalgamated) stock performance -

mw4me loader
P/E Ratio (SA):
27.72
Market Cap:
3,032.2 Cr.
52-wk low:
1,330.3
52-wk high:
1,395.9

Is an attractive stock to invest in?

1. Is a good quality company?

Data is not available for this company.

2. Is undervalued or overvalued?

No data found

3. Is a good buy now?

No data found

10 Year X-Ray of Wyeth:

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

Value Creation Index Colour Code Guide

Mar'05Mar'06Mar'07Mar'08Mar'09Nov'09Mar'11Mar'12Mar'13Mar'14TTM
ROCE % 16%24.5%35.8%31.4%38.4%21.2%49.8%33.7%25.4%23.6%-

Growth Parameters

Growth Parameters Colour Code Guide

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

CAGR Colour Code Guide

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

Performance Ratio Colour Code Guide

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

Recent Performance Summary

No data to display

Return on Equity has declined versus last 3 years average to %

Sales growth has been subdued in last 3 years %

Net Profit has been subdued in last 3 years %

Sales growth is not so good in last 4 quarters at %

Latest Financials - Wyeth Ltd.- (Amalgamated)

Standalone Consolidated
TTM EPS (₹) 48.1 29.8
TTM Sales (₹ Cr.) 735 287
BVPS (₹.) 145.8 108.1
Reserves (₹ Cr.) 309 223
P/BV 9.15 12.35
PE 27.72 44.78
From the Market
52 Week Low / High (₹) 1330.25 / 1395.90
All Time Low / High (₹) 171.00 / 1409.00
Market Cap (₹ Cr.) 3,032
Equity (₹ Cr.) 22.7
Face Value (₹) 10
Industry PE 47.6

Management X-Ray of Wyeth:

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 (%)

Event Update

Login/Register to view analysis.

Analyst's Notes

Adj EPS (Rs.)

Sales (Cr.)

ROE (%)

ROCE (%)

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
Interest 0.390.280.350.390.400.281.250.961.050.44
Depreciation 7.486.166.216.476.856.768.995.882.662.74
Exceptional Items 0000000000
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%26.0%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 (%)117%84%74%84%74%77%30%28%30%375%

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
Minority Interest0000000000
Debt2.502.502.502.502.502.502.502.502.502.50
Long Term Debt2.502.502.502.502.502.502.502.502.502.50
Short Term Debt0000000000
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

Gross Block89.6376.5475.5476.8080.5480.7779.7782.6483.9384.77
Accumulated Depreciation35.7329.3132.1937.6842.3448.8554.1758.7459.7960.65
Net Fixed Assets53.9047.2343.3539.1238.2031.9225.6023.8924.1524.12
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 163.75183.43211.17229.62223.96205.52274.45363.39439.30157.22
Others Assets64.1945.0248.9051.7783.3478.8782.5079.6286.3793.08
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 -0.54-0.30-0.35-0.39-0.400-0.87-0.33-0.59-0.11
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
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 Days27192221212715272625
Inventory Days73535243437237597990
Payable Days205164120115154206102135158189

Wyeth Ltd.- (Amalgamated) Stock News

Wyeth Ltd.- (Amalgamated) FAQs

Company share prices are keep on changing according to the market conditions. The closing 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 01-Jan-1970 05:30 the market cap of Wyeth stood at ₹3,032.2.
The latest P/E ratio of Wyeth as of 01-Jan-1970 05:30 is 27.72.
The latest P/B ratio of Wyeth as of 01-Jan-1970 05:30 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 ₹734.9 ( Cr.) .

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.

Read More Read Less
You have 2 views remaining as a Guest User. To get DeciZen Rating of 3,500+ Stocks based on their Quality, Valuation and Price Trend Login Now
© 2024 The Alchemists Ark Pvt. Ltd. All rights reserved. MoneyWorks4Me ® is a registered trademark of The Alchemists Ark Pvt.Ltd.