Pharmaceuticals & Drugs · Founded 2007 · www.dishmangroup.com · BSE 540701 · NSE DCAL · ISIN INE385W01011
No Notes Added Yet
Business
Dishman Carbogen Amcis Ltd. (DCAL) is a global contract development and manufacturing organization (CDMO) that provides a range of services to the pharmaceutical industry. Its core business involves offering contract research, development, and manufacturing services for active pharmaceutical ingredients (APIs), intermediates, and drug products. The company supports pharmaceutical innovators from early-stage clinical development through to commercial manufacturing, specializing in complex chemistries and high-potency APIs (HPAPIs). DCAL generates revenue by charging fees for its CDMO services, which include process development, analytical services, scale-up, and commercial manufacturing of pharmaceutical products and ingredients. It also manufactures and sells generic APIs and intermediates.
Revenue Mix
DCAL's business is broadly divided into two main areas:
Carbogen Amcis (CRAMS Segment): This segment focuses on contract research, development, and manufacturing services for innovator pharmaceutical companies globally. It offers specialized services including HPAPI manufacturing, sterile fill & finish, and complex chemistry, primarily from its facilities in Switzerland, France, the Netherlands, and the UK. This segment is typically characterized by higher margins and long-term client relationships.
Dishman India (Marketable Molecules & Generic APIs): This segment manufactures and supplies intermediates and generic APIs, as well as quaternary compounds, to various pharmaceutical and industrial clients. It operates primarily from its facilities in India and China. This segment generally involves more commoditized products and is often more price-sensitive.
While exact revenue contribution percentages can vary year-to-year and are not always fully segmented in public reports, the Carbogen Amcis (CRAMS) segment is typically a significant driver of profitability due to its specialized, high-value offerings.
Industry
The pharmaceutical CDMO industry is characterized by increasing outsourcing trends from pharmaceutical companies aiming to reduce costs, access specialized technologies, and accelerate drug development. It is a highly regulated industry with stringent quality and compliance requirements (e.g., cGMP).
DCAL is positioned as a mid-tier global CDMO with a niche focus on complex chemistry, particularly high-potency APIs and sterile product manufacturing. Its global footprint, with facilities in Europe and Asia, allows it to serve a diverse client base ranging from large pharmaceutical companies to biotech startups. The company competes with a fragmented landscape of other CDMOs, both specialized niche players and larger integrated service providers, on the basis of technical expertise, quality, regulatory compliance, speed, and cost-effectiveness.
MOAT
DCAL's competitive advantages primarily stem from:
Specialized Expertise & Technology: Its strong capabilities in handling complex chemistries, particularly high-potency active pharmaceutical ingredients (HPAPIs) and sterile manufacturing, provide a significant barrier to entry for competitors. These processes require specialized infrastructure, expertise, and safety protocols that are expensive and time-consuming to develop.
High Switching Costs: Once a pharmaceutical product's manufacturing process is validated and approved with a specific CDMO, switching to another provider involves significant regulatory hurdles, re-validation costs, and potential delays in drug supply. This creates strong client stickiness, particularly for late-stage and commercial products.
Regulatory Track Record & Quality Reputation: A long history of compliance with global regulatory bodies (like FDA, EMA) and a reputation for high-quality manufacturing are critical in the pharma industry. This acts as an implicit moat, as pharmaceutical companies prioritize reliable and compliant partners.
Growth Drivers
Increasing Outsourcing by Pharma: Pharmaceutical companies continue to outsource R&D and manufacturing activities to focus on core competencies, driving demand for CDMO services.
Growth in Complex & High-Potency Molecules: The rising pipeline of oncology drugs and other therapies requiring HPAPI handling and specialized manufacturing processes plays directly into DCAL's strengths.
Biosimilar & Generics Growth: While CRAMS is a focus, demand for generic APIs and intermediates, especially for complex molecules, also contributes to growth.
Global Pharmaceutical R&D Spend: Overall increase in pharmaceutical research and development globally provides a larger pool of potential projects for CDMOs.
Geographic Diversification & Capacity Expansion: Expanding manufacturing capabilities and client base in key pharmaceutical markets.
Risks
Regulatory Risks: Strict and evolving regulations by global health authorities (e.g., US FDA, EMA) can impact manufacturing processes, quality requirements, and approval timelines. Non-compliance can lead to plant shutdowns or product recalls.
Client Concentration & Pipeline Risk: Dependence on a few large clients or the success of client drug pipelines. Delays or failures in client drug development can impact revenue from specific projects.
Intense Competition & Pricing Pressure: The CDMO market is competitive, potentially leading to pricing pressure, especially in the more commoditized generic API segment.
Raw Material & Supply Chain Volatility: Fluctuations in the cost and availability of key raw materials can impact production costs and profitability. Global supply chain disruptions also pose a risk.
Foreign Exchange Fluctuations: Given its global operations, DCAL is exposed to currency exchange rate risks, which can affect reported revenues and profits.
Intellectual Property (IP) Protection: Handling sensitive client IP requires robust systems, and any breaches could lead to significant reputational and financial damage.
Management & Ownership
Dishman Carbogen Amcis Ltd. is promoted by the Dishman family, with Mr. C.J. Dishman being the Founder and Chairman. The promoter group holds a significant stake in the company, aligning their interests with long-term growth. The management team includes professionals with experience in the pharmaceutical and CDMO sectors, overseeing operations across various global sites. Institutional investors and the public hold the remaining shares.
Outlook
DCAL is positioned to benefit from the ongoing trend of pharmaceutical outsourcing and the increasing demand for specialized manufacturing capabilities, particularly for complex and high-potency APIs. Its established global footprint and strong regulatory compliance record provide a solid foundation for growth. The company's focus on high-value CDMO services for innovator molecules offers potentially better margins compared to commoditized generic APIs.
However, the company operates in a highly competitive, capital-intensive, and regulated environment. Growth will depend on its ability to effectively scale up late-stage projects, maintain its technological edge, adapt to evolving regulatory landscapes, and manage global supply chain complexities and currency fluctuations. While the underlying industry tailwinds are favorable, execution risks and competitive pressures remain key factors determining its future performance.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 655 | 524 | 789 | 682 | 716 | 708 | 653 | 720 | 851 | 678 |
| Other Income | 7 | 1 | 7 | 6 | 8 | 25 | 8 | 7 | 16 | 18 |
| Total Income | 662 | 525 | 796 | 688 | 724 | 733 | 661 | 726 | 868 | 696 |
| Total Expenditure | 592 | 495 | 642 | 542 | 564 | 567 | 504 | 607 | 688 | 618 |
| Operating Profit | 70 | 30 | 154 | 146 | 161 | 165 | 157 | 120 | 179 | 78 |
| Interest | 31 | 32 | 37 | 49 | 42 | 43 | 42 | 46 | 43 | 37 |
| Depreciation | 85 | 71 | 72 | 72 | 79 | 81 | 84 | 84 | 89 | 91 |
| Exceptional Income / Expenses | -3 | -5 | -3 | 2 | -12 | -3 | 0 | 0 | -1 | -2 |
| Profit Before Tax | -49 | -78 | 42 | 27 | 28 | 39 | 31 | -10 | 46 | -51 |
| Provision for Tax | 21 | 0 | 9 | 22 | -15 | 15 | -35 | 3 | 24 | 7 |
| Profit After Tax | -70 | -78 | 33 | 5 | 43 | 23 | 65 | -13 | 22 | -58 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -70 | -78 | 33 | 5 | 43 | 23 | 65 | -13 | 22 | -58 |
| Adjusted Earnings Per Share | -4.5 | -4.9 | 2.1 | 0.3 | 2.7 | 1.5 | 4.2 | -0.8 | 1.4 | -3.7 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1714 | 1695 | 2059 | 2044 | 1912 | 2141 | 2413 | 2616 | 2712 | 2932 | 2902 |
| Other Income | 26 | 53 | 54 | 44 | 39 | 49 | 28 | 51 | 51 | 56 | 49 |
| Total Income | 1740 | 1748 | 2112 | 2088 | 1951 | 2190 | 2441 | 2667 | 2762 | 2988 | 2951 |
| Total Expenditure | 1260 | 1257 | 1507 | 1546 | 1638 | 1815 | 2081 | 2352 | 2272 | 2366 | 2417 |
| Operating Profit | 479 | 491 | 606 | 542 | 313 | 375 | 360 | 315 | 491 | 622 | 534 |
| Interest | 49 | 49 | 57 | 62 | 48 | 57 | 86 | 120 | 159 | 174 | 168 |
| Depreciation | 214 | 211 | 240 | 283 | 308 | 308 | 281 | 311 | 294 | 339 | 348 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | -22 | -15 | -48 | -6 | -18 | -4 | -3 |
| Profit Before Tax | 216 | 231 | 309 | 197 | -65 | -4 | -55 | -122 | 19 | 105 | 16 |
| Provision for Tax | 71 | 76 | 98 | 39 | 100 | -22 | -25 | 31 | 16 | 7 | -1 |
| Profit After Tax | 145 | 155 | 210 | 159 | -165 | 18 | -30 | -153 | 3 | 97 | 16 |
| Adjustments | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 161 | 155 | 210 | 159 | -165 | 18 | -30 | -153 | 3 | 97 | 16 |
| Adjusted Earnings Per Share | 0 | 9.6 | 13 | 10.1 | -10.5 | 1.1 | -1.9 | -9.8 | 0.2 | 6.2 | 1.1 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 8% | 7% | 9% | 0% |
| Operating Profit CAGR | 27% | 20% | 15% | 0% |
| PAT CAGR | 3133% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -48% | -2% | -8% | NA% |
| ROE Average | 2% | -0% | -0% | 366% |
| ROCE Average | 3% | 2% | 1% | 3% |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 4814 | 5107 | 5379 | 5715 | 5699 | 5549 | 5810 | 5628 | 5832 | 6677 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 460 | 525 | 362 | 241 | 504 | 762 | 1047 | 246 | 1149 | 1535 |
| Other Non-Current Liabilities | 307 | 359 | 381 | 668 | 863 | 904 | 785 | 1143 | 1081 | 1311 |
| Total Current Liabilities | 994 | 1178 | 1198 | 1569 | 1290 | 1420 | 1798 | 2555 | 1925 | 2317 |
| Total Liabilities | 6574 | 7169 | 7321 | 8193 | 8356 | 8634 | 9439 | 9571 | 9986 | 11840 |
| Fixed Assets | 4847 | 5061 | 5092 | 5673 | 5693 | 5768 | 6183 | 6720 | 7051 | 8071 |
| Other Non-Current Assets | 394 | 562 | 675 | 742 | 958 | 1027 | 1338 | 922 | 735 | 927 |
| Total Current Assets | 1333 | 1546 | 1554 | 1779 | 1704 | 1839 | 1918 | 1928 | 2200 | 2842 |
| Total Assets | 6574 | 7169 | 7321 | 8193 | 8356 | 8634 | 9439 | 9571 | 9986 | 11840 |
| #(Fig in Cr.) | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 0 | 59 | 66 | 76 | 122 | 244 | 110 | 132 | 264 | 341 |
| Cash Flow from Operating Activities | 303 | 226 | 282 | 585 | 513 | 355 | 266 | 379 | 371 | 491 |
| Cash Flow from Investing Activities | -142 | -297 | -169 | -442 | -380 | -619 | -494 | -230 | -192 | -245 |
| Cash Flow from Financing Activities | -137 | 78 | -102 | -98 | -11 | 130 | 250 | -22 | -102 | 201 |
| Net Cash Inflow / Outflow | 23 | 7 | 11 | 46 | 122 | -133 | 22 | 128 | 77 | 447 |
| Closing Cash & Cash Equivalent | 59 | 66 | 76 | 122 | 244 | 110 | 132 | 264 | 341 | 788 |
| # | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 0 | 9.58 | 13.03 | 10.1 | -10.53 | 1.15 | -1.9 | -9.79 | 0.21 | 6.21 |
| CEPS(Rs) | 0 | 22.68 | 27.93 | 28.13 | 9.11 | 20.77 | 16 | 10.04 | 18.94 | 27.82 |
| DPS(Rs) | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | 0 | 316.44 | 333.28 | 364.25 | 363.45 | 353.89 | 370.51 | 358.9 | 371.91 | 425.82 |
| Core EBITDA Margin(%) | 26.45 | 25.85 | 26.81 | 24.35 | 14.34 | 15.21 | 13.77 | 10.09 | 16.22 | 19.29 |
| EBIT Margin(%) | 15.47 | 16.5 | 17.75 | 12.68 | -0.91 | 2.46 | 1.29 | -0.09 | 6.59 | 9.52 |
| Pre Tax Margin(%) | 12.61 | 13.62 | 15 | 9.65 | -3.4 | -0.2 | -2.26 | -4.67 | 0.71 | 3.58 |
| PAT Margin (%) | 8.49 | 9.12 | 10.22 | 7.76 | -8.64 | 0.84 | -1.24 | -5.87 | 0.12 | 3.32 |
| Cash Profit Margin (%) | 20.94 | 21.6 | 21.89 | 21.6 | 7.47 | 15.21 | 10.4 | 6.02 | 10.95 | 14.88 |
| ROA(%) | 2.21 | 2.25 | 2.9 | 2.04 | -2 | 0.21 | -0.33 | -1.61 | 0.03 | 0.89 |
| ROE(%) | 3654.02 | 6.05 | 4.01 | 2.86 | -2.89 | 0.32 | -0.52 | -2.68 | 0.06 | 1.56 |
| ROCE(%) | 4.6 | 4.67 | 5.79 | 3.93 | -0.26 | 0.76 | 0.43 | -0.03 | 2.31 | 3.21 |
| Receivable days | 60.82 | 78.6 | 78.87 | 91.33 | 95.27 | 76.23 | 80.42 | 74.96 | 77.38 | 83.29 |
| Inventory Days | 90.86 | 98.11 | 91.59 | 100.87 | 104.66 | 98.96 | 109.59 | 117.68 | 120.02 | 119.47 |
| Payable days | 94.92 | 147.09 | 171.97 | 190.21 | 176.5 | 147.9 | 145.87 | 141.75 | 172.74 | 197.26 |
| PER(x) | 0 | 33.48 | 16.07 | 5.31 | 0 | 161.2 | 0 | 0 | 1053.24 | 20.92 |
| Price/Book(x) | 0 | 1.01 | 0.63 | 0.15 | 0.3 | 0.52 | 0.34 | 0.66 | 0.59 | 0.31 |
| Dividend Yield(%) | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 0.5 | 3.66 | 2.1 | 0.85 | 1.34 | 1.94 | 1.49 | 2.01 | 1.84 | 1.3 |
| EV/Core EBITDA(x) | 1.8 | 12.63 | 7.14 | 3.2 | 8.21 | 11.08 | 9.97 | 16.67 | 10.17 | 6.15 |
| Net Sales Growth(%) | 0 | -1.1 | 21.47 | -0.73 | -6.44 | 11.96 | 12.72 | 8.41 | 3.66 | 8.13 |
| EBIT Growth(%) | 0 | 5.48 | 30.66 | -29.07 | -106.72 | 401.72 | -40.83 | -107.36 | 7906.55 | 56.11 |
| PAT Growth(%) | 0 | 6.28 | 36.07 | -24.64 | -204.18 | 110.91 | -265.46 | -414.93 | 102.11 | 2907.72 |
| EPS Growth(%) | 0 | 0 | 36.07 | -22.48 | -204.24 | 110.91 | -265.46 | -414.94 | 102.11 | 2908.18 |
| Debt/Equity(x) | 238.62 | 0.21 | 0.19 | 0.18 | 0.2 | 0.26 | 0.31 | 0.35 | 0.36 | 0.42 |
| Current Ratio(x) | 1.34 | 1.31 | 1.3 | 1.13 | 1.32 | 1.3 | 1.07 | 0.75 | 1.14 | 1.23 |
| Quick Ratio(x) | 0.91 | 0.9 | 0.84 | 0.76 | 0.92 | 0.84 | 0.62 | 0.41 | 0.68 | 0.79 |
| Interest Cover(x) | 5.41 | 5.73 | 6.46 | 4.18 | -0.37 | 0.93 | 0.36 | -0.02 | 1.12 | 1.6 |
| Total Debt/Mcap(x) | 0 | 0.21 | 0.31 | 1.25 | 0.68 | 0.49 | 0.93 | 0.53 | 0.61 | 1.36 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 |
| FII | 8.7 | 8.04 | 8.17 | 8.75 | 9.49 | 9.93 | 8.07 | 7.66 | 7.45 | 6.86 |
| DII | 2.35 | 1.46 | 1.22 | 1.41 | 1.24 | 1.26 | 1.36 | 1.26 | 1.62 | 2.05 |
| Public | 29.62 | 31.17 | 31.29 | 30.52 | 29.94 | 29.48 | 31.25 | 31.76 | 31.61 | 31.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 |
| FII | 1.36 | 1.26 | 1.28 | 1.37 | 1.49 | 1.56 | 1.27 | 1.2 | 1.17 | 1.08 |
| DII | 0.37 | 0.23 | 0.19 | 0.22 | 0.2 | 0.2 | 0.21 | 0.2 | 0.25 | 0.32 |
| Public | 4.64 | 4.89 | 4.91 | 4.79 | 4.69 | 4.62 | 4.9 | 4.98 | 4.96 | 4.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +8% | +7% | +9% | — |
| Operating Profit CAGR | +27% | +20% | +15% | — |
| PAT CAGR | +3133% | — | — | — |
| Share Price CAGR | -48% | -2% | -8% | — |
| ROE Average | +2% | 0% | 0% | +366% |
| ROCE Average | +3% | +2% | +1% | +3% |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 | 59.32 |
| FII | 8.7 | 8.04 | 8.17 | 8.75 | 9.49 | 9.93 | 8.07 | 7.66 | 7.45 | 6.86 |
| DII | 2.35 | 1.46 | 1.22 | 1.41 | 1.24 | 1.26 | 1.36 | 1.26 | 1.62 | 2.05 |
| Public | 29.62 | 31.17 | 31.29 | 30.52 | 29.94 | 29.48 | 31.25 | 31.76 | 31.61 | 31.76 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 | 9.3 |
| FII | 1.36 | 1.26 | 1.28 | 1.37 | 1.49 | 1.56 | 1.27 | 1.2 | 1.17 | 1.08 |
| DII | 0.37 | 0.23 | 0.19 | 0.22 | 0.2 | 0.2 | 0.21 | 0.2 | 0.25 | 0.32 |
| Public | 4.64 | 4.89 | 4.91 | 4.79 | 4.69 | 4.62 | 4.9 | 4.98 | 4.96 | 4.98 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 | 15.68 |
* The pros and cons are machine generated.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Looking to buy unlisted shares or need guidance on the investment process? Our expert Private Equity Advisors are here to assist you with accurate information, real-time pricing, and seamless execution.
Want to sell unlisted shares, liquidate your ESOPs, or understand the step-by-step process of liquidation? Connect with our Buying Team for smooth coordination, quick evaluations, and end-to-end support.
Planning to build or grow your portfolio? For Mutual Fund investments, PMS solutions, tailored portfolio creation, and overall wealth management, our dedicated Wealth Team is ready to guide you.
Your relationship manager will connect with you shortly.