Sharescart Research Club logo

Divi's Lab Overview

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.

Want to Start Investing in Top Unlisted Stocks?

Our experts help you choose the right stocks based on performance, risk, and growth potential.

Divi's Lab Key Financials

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

Divi's Lab Share Price

| |

Volume
Price

Divi's Lab Quarterly Price

Show Value Show %

Divi's Lab Peer Comparison

Divi's Lab Quarterly Results

#(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

Divi's Lab Profit & Loss

#(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

Growth Rates

# 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%

Divi's Lab Balance Sheet

#(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

Divi's Lab Cash Flow

#(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

Divi's Lab Ratios

# 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

Divi's Lab Shareholding Pattern

# 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

Divi's Lab News

Divi's Lab Pros & Cons

Pros

  • Debtor days have improved from 92.5 to 84.95days.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 14% over the last 3 years.
  • Stock is trading at 11.2 times its book value.
  • The company has delivered a poor profit growth of 9% over past five years.
whatsapp