WEBSITE BSE:532488 NSE: DIVI'S LAB. Inc. Year: 1990 Industry: Pharmaceuticals & Drugs My Bucket: Add Stock
Last updated: 15:58
No Notes Added Yet
1. Business Overview
Divi's Laboratories is a leading Indian pharmaceutical company primarily engaged in the manufacturing of Active Pharmaceutical Ingredients (APIs), intermediates, and custom synthesis of APIs for global pharmaceutical companies. Its core business model is B2B, serving generic drug manufacturers with high-volume APIs and innovator companies with contract research and manufacturing services (CRAMS) for patented molecules. The company makes money by selling these pharmaceutical ingredients and offering specialized manufacturing services on a contract basis.
2. Key Segments / Revenue Mix
Divi's Laboratories typically operates through two primary segments:
APIs and Intermediates (Generic APIs): This segment involves the large-scale manufacturing of generic APIs for various therapeutic areas, along with advanced intermediates used in the synthesis of generic drugs. These products are supplied to generic pharmaceutical companies worldwide.
Custom Synthesis (CMO/CDMO): This segment focuses on providing contract research and manufacturing services (CRAMS) to innovator pharmaceutical companies. Divi's undertakes the synthesis of proprietary and complex APIs under confidentiality agreements for drugs still under patent protection or in clinical development.
3. Industry & Positioning
The company operates in the global pharmaceutical API manufacturing and contract development and manufacturing organization (CDMO) industry. This industry is highly regulated, requires significant technical expertise, and benefits from economies of scale. Divi's holds a strong position as one of the world's largest manufacturers of several generic APIs and a preferred custom synthesis partner for many global innovator companies. It is known for its large manufacturing capacities, process chemistry expertise, and consistent regulatory compliance, placing it among the top tier of global API suppliers.
4. Competitive Advantage (Moat)
Process Chemistry Expertise & Scale: Divi's possesses deep R&D capabilities and chemical engineering expertise to develop cost-effective and efficient manufacturing processes for complex molecules. Its large-scale manufacturing facilities allow for economies of scale, making it a low-cost producer for many products.
Regulatory Compliance & Quality: A long track record of successful inspections by major global regulatory bodies (e.g., US FDA, EDQM) ensures high-quality products and reliability, which is a significant barrier to entry for competitors.
Diversified Product Portfolio & Customer Relationships: A broad portfolio of generic APIs and multiple custom synthesis projects reduces dependence on any single product or customer. Long-standing relationships with global pharma majors are built on trust and consistent performance.
5. Growth Drivers
Global demand for generic drugs: The increasing prevalence of chronic diseases and efforts to reduce healthcare costs drive demand for cost-effective generic APIs.
Outsourcing by innovator companies: Pharma companies continue to outsource API manufacturing and custom synthesis to specialized players like Divi's to optimize costs and focus on core R&D and marketing.
New product introductions: Development and commercialization of new generic APIs (as patents expire) and securing new custom synthesis projects.
Capacity expansion: Strategic investments in increasing manufacturing capacities to meet growing demand and handle larger project volumes.
Strong R&D pipeline: Continuous efforts to develop new, complex, and high-value APIs and enhance existing processes.
6. Risks
Regulatory Risks: Adverse findings during regulatory inspections (e.g., by US FDA), changes in regulatory policies, or increased scrutiny could impact operations and market access.
Pricing Pressure: Intense competition in the generic API market can lead to pricing pressures, impacting revenue and margins.
Foreign Exchange Fluctuations: A significant portion of revenue comes from exports, making the company susceptible to adverse movements in foreign currency exchange rates.
Concentration Risk: Dependence on a few key molecules or customers for a substantial portion of revenue, especially within the custom synthesis segment.
Raw Material Volatility: Fluctuations in the cost or availability of key raw materials can impact production costs and profitability.
R&D and Product Failure: Failure to develop new generic APIs or the discontinuation of innovator drug projects could impact future growth and custom synthesis revenues.
7. Management & Ownership
Divi's Laboratories is largely promoter-driven, with Dr. Murali K. Divi as the Chairman and Managing Director, who is also the founder. The management team includes experienced professionals with a strong background in chemistry, pharmaceuticals, and manufacturing. The promoters hold a significant majority stake in the company, indicating strong alignment of interests with long-term shareholder value creation and a stable ownership structure.
8. Outlook
Divi's Laboratories maintains a strong position in the global pharmaceutical industry, driven by its scale, technical expertise in complex chemistry, and robust regulatory compliance. The company is well-positioned to capitalize on the sustained global demand for high-quality generic APIs and the growing trend of outsourcing by innovator pharma companies. Its established relationships with global pharmaceutical majors and diversified product portfolio provide a degree of stability. However, the outlook is subject to potential pricing pressures in the generic API market, intense competition, the continuous need for regulatory adherence, and the ability to consistently secure new custom synthesis projects and develop new molecules. Sustained investments in R&D and capacity expansion will be key to navigating these challenges and maintaining its growth trajectory.
Our experts help you choose the right stocks based on performance, risk, and growth potential.
Market Cap ₹179470 Cr.
Stock P/E 81.9
P/B 11.2
Current Price ₹6760.5
Book Value ₹ 602.6
Face Value 2
52W High ₹7077.7
Dividend Yield 0.44%
52W Low ₹ 5637.5
Price goes above X
Price falls below X
PE goes above X
PE falls below X
₹ | |
| #(Fig in Cr.) | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 1909 | 1855 | 2303 | 2118 | 2338 | 2319 | 2585 | 2410 | 2715 | 2604 |
| Other Income | 86 | 95 | 79 | 79 | 106 | 82 | 86 | 119 | 145 | 88 |
| Total Income | 1995 | 1950 | 2382 | 2197 | 2444 | 2401 | 2671 | 2529 | 2860 | 2692 |
| Total Expenditure | 1430 | 1366 | 1572 | 1496 | 1622 | 1576 | 1699 | 1681 | 1827 | 1714 |
| Operating Profit | 565 | 584 | 810 | 701 | 822 | 825 | 972 | 848 | 1033 | 978 |
| Interest | 1 | 0 | 2 | 0 | 1 | 0 | 1 | 3 | 8 | 6 |
| Depreciation | 95 | 95 | 95 | 97 | 99 | 99 | 107 | 112 | 113 | 118 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74 |
| Profit Before Tax | 469 | 489 | 713 | 604 | 722 | 726 | 864 | 733 | 912 | 780 |
| Provision for Tax | 121 | 131 | 175 | 174 | 212 | 137 | 202 | 188 | 223 | 197 |
| Profit After Tax | 348 | 358 | 538 | 430 | 510 | 589 | 662 | 545 | 689 | 583 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 348 | 358 | 538 | 430 | 510 | 589 | 662 | 545 | 689 | 583 |
| Adjusted Earnings Per Share | 13.1 | 13.5 | 20.3 | 16.2 | 19.2 | 22.2 | 25 | 20.6 | 26 | 22 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 3115 | 3776 | 4064 | 3891 | 4946 | 5394 | 6969 | 8960 | 7767 | 7845 | 9360 | 10314 |
| Other Income | 45 | 97 | 75 | 113 | 156 | 190 | 63 | 116 | 345 | 339 | 352 | 438 |
| Total Income | 3160 | 3874 | 4139 | 4005 | 5102 | 5584 | 7032 | 9076 | 8112 | 8184 | 9712 | 10752 |
| Total Expenditure | 1949 | 2358 | 2617 | 2629 | 3073 | 3571 | 4108 | 5079 | 5398 | 5639 | 6391 | 6921 |
| Operating Profit | 1211 | 1516 | 1522 | 1376 | 2029 | 2013 | 2924 | 3997 | 2714 | 2545 | 3321 | 3831 |
| Interest | 3 | 5 | 3 | 2 | 5 | 7 | 2 | 2 | 2 | 4 | 3 | 18 |
| Depreciation | 136 | 118 | 123 | 142 | 169 | 186 | 256 | 312 | 343 | 378 | 402 | 450 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74 |
| Profit Before Tax | 1072 | 1393 | 1395 | 1231 | 1855 | 1819 | 2666 | 3684 | 2369 | 2163 | 2916 | 3289 |
| Provision for Tax | 221 | 267 | 335 | 354 | 502 | 443 | 682 | 723 | 545 | 563 | 725 | 810 |
| Profit After Tax | 852 | 1126 | 1060 | 877 | 1353 | 1377 | 1984 | 2960 | 1824 | 1600 | 2191 | 2479 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | 852 | 1126 | 1060 | 877 | 1353 | 1377 | 1984 | 2960 | 1824 | 1600 | 2191 | 2479 |
| Adjusted Earnings Per Share | 32.1 | 42.4 | 39.9 | 33 | 51 | 51.9 | 74.8 | 111.5 | 68.8 | 60.4 | 82.7 | 93.6 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 19% | 1% | 12% | 12% |
| Operating Profit CAGR | 30% | -6% | 11% | 11% |
| PAT CAGR | 37% | -10% | 10% | 10% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 9% | 27% | 11% | 20% |
| ROE Average | 15% | 14% | 19% | 21% |
| ROCE Average | 20% | 19% | 25% | 27% |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 3495 | 4293 | 5357 | 5925 | 6957 | 7310 | 9295 | 11728 | 12767 | 13571 | 14969 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 841 | 85 | 1412 | 1769 | 991 | 295 | 364 | 437 | 557 | 611 | 500 |
| Total Current Liabilities | 776 | 520 | 659 | 653 | 847 | 1821 | 1728 | 2454 | 1539 | 1755 | 2248 |
| Total Liabilities | 5112 | 4898 | 7429 | 8347 | 8795 | 9425 | 11387 | 14619 | 14863 | 15937 | 17717 |
| Fixed Assets | 1309 | 1439 | 1559 | 1996 | 2088 | 2782 | 3704 | 4325 | 4722 | 4739 | 5442 |
| Other Non-Current Assets | 1031 | 432 | 1859 | 1816 | 2057 | 1070 | 892 | 684 | 391 | 1046 | 1398 |
| Total Current Assets | 2772 | 3027 | 4011 | 4535 | 4650 | 5574 | 6791 | 9610 | 9750 | 10152 | 10877 |
| Total Assets | 5112 | 4898 | 7429 | 8347 | 8795 | 9425 | 11387 | 14619 | 14863 | 15937 | 17717 |
| #(Fig in Cr.) | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 15 | 18 | -17 | -4 | -21 | 2 | 43 | 2030 | 1215 | 170 | 363 |
| Cash Flow from Operating Activities | 826 | 1038 | 1150 | 776 | 954 | 1216 | 1947 | 1912 | 2459 | 1261 | 1653 |
| Cash Flow from Investing Activities | -521 | -406 | -1140 | -478 | -685 | -83 | 75 | -2195 | -2707 | -269 | -804 |
| Cash Flow from Financing Activities | -303 | -631 | 2 | -314 | -246 | -1091 | -35 | -532 | -797 | -799 | -799 |
| Net Cash Inflow / Outflow | 3 | 0 | 13 | -17 | 23 | 41 | 1987 | -816 | -1045 | 193 | 50 |
| Closing Cash & Cash Equivalent | 18 | 18 | -4 | -21 | 2 | 43 | 2030 | 1215 | 170 | 363 | 413 |
| # | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | 32.08 | 42.41 | 39.95 | 33.04 | 50.96 | 51.86 | 74.75 | 111.53 | 68.83 | 60.38 | 82.68 |
| CEPS(Rs) | 37.2 | 46.86 | 44.59 | 38.41 | 57.32 | 58.87 | 84.38 | 123.26 | 81.77 | 74.64 | 97.85 |
| DPS(Rs) | 20 | 10 | 10 | 10 | 16 | 16 | 20 | 30 | 30 | 30 | 30 |
| Book NAV/Share(Rs) | 131.67 | 161.73 | 201.82 | 223.2 | 262.09 | 275.38 | 350.15 | 441.82 | 481.77 | 512.11 | 564.87 |
| Core EBITDA Margin(%) | 37.12 | 37.28 | 35.24 | 32.27 | 37.6 | 33.41 | 40.92 | 43.18 | 30.3 | 27.96 | 31.56 |
| EBIT Margin(%) | 34.21 | 36.73 | 34.06 | 31.53 | 37.33 | 33.48 | 38.16 | 41 | 30.32 | 27.46 | 31.03 |
| Pre Tax Margin(%) | 34.12 | 36.61 | 33.98 | 31.47 | 37.24 | 33.35 | 38.13 | 40.98 | 30.3 | 27.41 | 31 |
| PAT Margin (%) | 27.1 | 29.59 | 25.82 | 22.41 | 27.15 | 25.23 | 28.38 | 32.94 | 23.33 | 20.28 | 23.29 |
| Cash Profit Margin (%) | 31.43 | 32.69 | 28.83 | 26.06 | 30.54 | 28.64 | 32.04 | 36.4 | 27.71 | 25.07 | 27.56 |
| ROA(%) | 18.21 | 22.49 | 17.21 | 11.12 | 15.78 | 15.11 | 19.07 | 22.77 | 12.37 | 10.39 | 13.02 |
| ROE(%) | 26.37 | 28.91 | 21.98 | 15.55 | 21 | 19.3 | 23.9 | 28.16 | 14.89 | 12.15 | 15.35 |
| ROCE(%) | 33.06 | 35.57 | 28.75 | 21.68 | 28.5 | 25.36 | 32.07 | 35.06 | 19.36 | 16.46 | 20.45 |
| Receivable days | 85.12 | 77.83 | 79.19 | 89.33 | 79.78 | 86.18 | 80.66 | 83.26 | 98.42 | 91.33 | 94.81 |
| Inventory Days | 121.69 | 113.7 | 112.34 | 124.56 | 114.41 | 121.62 | 104.66 | 100.99 | 136.04 | 143.02 | 124.55 |
| Payable days | 56.95 | 55.71 | 80.72 | 101.95 | 90.34 | 93.73 | 106.32 | 95.88 | 93.12 | 92.5 | 84.95 |
| PER(x) | 27.9 | 23.23 | 15.62 | 32.98 | 33.42 | 38.33 | 48.56 | 39.49 | 41.05 | 56.92 | 69.83 |
| Price/Book(x) | 6.8 | 6.09 | 3.09 | 4.88 | 6.5 | 7.22 | 10.37 | 9.97 | 5.87 | 6.71 | 10.22 |
| Dividend Yield(%) | 1.12 | 1.02 | 1.6 | 0.92 | 0.94 | 0.81 | 0.55 | 0.68 | 1.06 | 0.87 | 0.52 |
| EV/Net Sales(x) | 7.62 | 6.92 | 4.07 | 7.42 | 9.14 | 9.76 | 13.52 | 12.73 | 9.1 | 11.1 | 15.95 |
| EV/Core EBITDA(x) | 19.59 | 17.23 | 10.86 | 20.98 | 22.28 | 26.17 | 32.22 | 28.54 | 26.04 | 34.22 | 44.95 |
| Net Sales Growth(%) | 23.02 | 21.23 | 7.63 | -4.25 | 27.1 | 9.06 | 29.2 | 28.56 | -13.31 | 1 | 19.31 |
| EBIT Growth(%) | 8.16 | 30.01 | 0.08 | -11.8 | 50.75 | -1.78 | 46.07 | 38.13 | -35.67 | -8.6 | 34.7 |
| PAT Growth(%) | 10.11 | 32.21 | -5.81 | -17.3 | 54.24 | 1.76 | 44.15 | 49.19 | -38.39 | -12.28 | 36.94 |
| EPS Growth(%) | 10.11 | 32.21 | -5.8 | -17.3 | 54.24 | 1.76 | 44.15 | 49.19 | -38.28 | -12.28 | 36.94 |
| Debt/Equity(x) | 0.01 | 0.01 | 0.01 | 0.01 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0 |
| Current Ratio(x) | 3.57 | 5.83 | 6.08 | 6.94 | 5.49 | 3.06 | 3.93 | 3.92 | 6.34 | 5.78 | 4.84 |
| Quick Ratio(x) | 2.08 | 3.5 | 4.08 | 4.87 | 3.4 | 2.04 | 2.69 | 2.76 | 4.39 | 3.97 | 3.4 |
| Interest Cover(x) | 373.59 | 294.75 | 416.28 | 520.55 | 397.38 | 255.83 | 1270.54 | 1842.75 | 1185.5 | 541.75 | 973 |
| Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 51.92 | 51.92 | 51.9 | 51.89 | 51.89 | 51.89 | 51.89 | 51.89 | 51.88 | 51.88 |
| FII | 14.86 | 14.68 | 16.16 | 17.25 | 17.99 | 18.01 | 19.74 | 19.39 | 20.08 | 20.29 |
| DII | 21.88 | 22.21 | 21.77 | 21.06 | 20.54 | 20.7 | 19.05 | 19.76 | 19.28 | 19.22 |
| Public | 11.34 | 11.19 | 10.18 | 9.8 | 9.59 | 9.39 | 9.32 | 8.96 | 8.76 | 8.61 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.78 | 13.77 | 13.77 | 13.77 | 13.77 |
| FII | 3.94 | 3.9 | 4.29 | 4.58 | 4.77 | 4.78 | 5.24 | 5.15 | 5.33 | 5.39 |
| DII | 5.81 | 5.9 | 5.78 | 5.59 | 5.45 | 5.5 | 5.06 | 5.25 | 5.12 | 5.1 |
| Public | 3.01 | 2.97 | 2.7 | 2.6 | 2.55 | 2.49 | 2.48 | 2.38 | 2.33 | 2.28 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 | 26.55 |
* The pros and cons are machine generated.
You May Also Know About
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.