Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹2183 Cr.
Stock P/E
-22.1
P/B
2.2
Current Price
₹236.5
Book Value
₹ 108.2
Face Value
2
52W High
₹289
52W Low
₹ 163.7
Dividend Yield
0.08%

Indoco Remedies Overview

Business

Indoco Remedies Ltd. is an India-based pharmaceutical company engaged in the manufacturing and marketing of a wide range of pharmaceutical formulations (finished dosage forms) and active pharmaceutical ingredients (APIs). The company primarily focuses on various therapeutic segments, including ophthalmology, anti-infectives, pain management, anti-cold, nutraceuticals, and dentistry. It operates through both the domestic Indian market and international markets, supplying generic formulations to regulated markets (like the US and Europe) and emerging markets. Its business model revolves around in-house R&D, manufacturing across multiple facilities, and a strong sales and marketing infrastructure.

Revenue Mix

Indoco Remedies generates revenue primarily from:

Formulations: This constitutes the major portion of its revenue, covering branded generics for the Indian market and generic formulations for international markets (exports).

APIs: A smaller portion of revenue comes from manufacturing and selling active pharmaceutical ingredients, primarily for internal consumption and external customers.

While specific percentage breakdowns can fluctuate, a significant portion of its formulations revenue is typically derived from the domestic market, with a growing contribution from international operations, particularly the US and EU.

Industry

Indoco operates in the highly competitive and regulated Indian and global pharmaceutical industries. The Indian pharma market is characterized by a high volume of generic drugs, increasing healthcare expenditure, and a focus on chronic diseases. Globally, it competes with other generic players. Indoco is positioned as a mid-sized player in the Indian pharmaceutical landscape. It has established a strong presence in niche therapeutic areas, particularly ophthalmology and dentistry, where it often ranks among the top players domestically. In international markets, it focuses on supplying generic products to specific tender markets and has a growing presence in the US and Europe through its own filings and strategic partnerships.

MOAT

Indoco's competitive advantages are primarily derived from:

Manufacturing Capabilities & Quality Compliance: Multiple manufacturing facilities with approvals from stringent regulatory bodies (US FDA, UK MHRA, EU GMP) demonstrate its ability to produce high-quality generics for regulated markets.

R&D and Product Portfolio: Consistent investment in R&D to develop new formulations and drug delivery systems, particularly in its focus therapeutic areas, allows it to maintain a relevant product pipeline.

Niche Market Leadership: Strong brand recall and market share in therapeutic segments like ophthalmology and dentistry in the domestic market provide a degree of resilience.

Backward Integration (Partial): Some level of API manufacturing offers a degree of control over raw material costs and supply chain for certain products.

Growth Drivers

New Product Launches: Consistent pipeline of generic product launches in both domestic and international markets, including complex generics and specialty products.

International Market Expansion: Increased filings and approvals in regulated markets (US, Europe) and expansion into new emerging markets.

Therapeutic Area Focus: Continued growth in its established niche segments (ophthalmology, dentistry) and expansion into other promising therapeutic areas.

Increased Healthcare Spending: Growing healthcare expenditure in India and emerging economies.

Contract Research and Manufacturing Services (CRAMS): Potential to leverage its manufacturing capabilities for contract manufacturing for other pharma companies.

Risks

Regulatory Scrutiny: Increased regulatory oversight and potential for compliance issues, warning letters, or import bans in key markets (e.g., US FDA).

Intense Competition & Pricing Pressure: High competition in the generic drugs market, leading to pricing pressure and margin erosion, particularly in the US.

Raw Material Volatility: Dependence on imported APIs and key starting materials, leading to exposure to supply chain disruptions and price fluctuations.

R&D Failure: The inherent risk of R&D projects not leading to successful commercial products.

Foreign Exchange Fluctuations: Exposure to currency risks due to significant international sales and imports.

Management & Ownership

Indoco Remedies is promoted by the Shroff family, with Mr. Suresh G. Shroff being the Chairman & Managing Director. The management team has long-standing experience in the pharmaceutical industry. The promoter group holds a significant stake in the company, indicating alignment of interests with shareholders. The company has a professional management structure overseeing various functions.

Outlook

Indoco Remedies is well-positioned to leverage its robust manufacturing capabilities and regulatory compliance to capitalize on growth opportunities in both domestic and international generic markets. The focus on niche therapeutic areas domestically provides a relatively stable revenue base, while increasing approvals and launches in regulated markets like the US and Europe are crucial for future growth and margin expansion. However, the company faces persistent challenges from intense competition, pricing pressures in key markets, and the ever-present risk of regulatory changes and scrutiny. Its ability to continuously innovate, manage its product pipeline effectively, and maintain stringent quality standards will be key determinants of its sustained performance.

Indoco Remedies Share Price

Live · BSE / NSE · Inception: 1947
₹ | |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Indoco Remedies Quarterly Results

#(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 450 431 433 411 390 440 485 445 476 468
Other Income 3 1 2 1 2 2 1 1 -0 2
Total Income 452 433 434 411 392 441 485 446 476 470
Total Expenditure 401 384 392 399 391 422 442 414 426 426
Operating Profit 52 49 42 13 1 19 44 32 50 43
Interest 12 14 18 16 18 26 25 26 46 28
Depreciation 26 28 29 29 29 30 32 32 32 35
Exceptional Income / Expenses 20 0 0 1 0 0 -1 -6 4 97
Profit Before Tax 33 7 -5 -31 -46 -37 -14 -31 -25 78
Provision for Tax 11 5 5 -3 -4 -0 -4 -2 -1 12
Profit After Tax 22 2 -10 -28 -41 -36 -9 -29 -24 65
Adjustments 1 1 0 2 1 1 1 -0 2 -0
Profit After Adjustments 23 3 -10 -26 -40 -36 -8 -30 -22 65
Adjusted Earnings Per Share 2.5 0.3 -1 -2.9 -4.4 -3.9 -0.9 -3.2 -2.3 7

Indoco Remedies Profit & Loss

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026 TTM
Net Sales 1008 1075 1042 968 1107 1242 1541 1669 1817 1665 1845 1874
Other Income 4 6 8 7 5 9 3 3 19 5 8 4
Total Income 1012 1081 1050 975 1111 1251 1544 1671 1836 1670 1853 1877
Total Expenditure 840 920 910 892 986 1023 1215 1383 1581 1566 1708 1708
Operating Profit 172 160 140 83 126 227 330 289 255 105 145 169
Interest 12 6 24 21 26 22 14 25 39 66 122 125
Depreciation 61 63 68 72 71 73 79 71 92 114 126 131
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 12 1 -3 94
Profit Before Tax 99 91 48 -9 29 132 237 193 136 -74 -106 8
Provision for Tax 17 14 7 -6 4 39 82 51 39 4 -8 5
Profit After Tax 82 77 41 -3 24 93 155 142 97 -78 -99 3
Adjustments 0 0 0 0 0 0 0 0 1 4 4 3
Profit After Adjustments 82 77 41 -3 24 93 155 142 98 -74 -95 5
Adjusted Earnings Per Share 8.9 8.4 4.5 -0.3 2.6 10.1 16.8 15.4 10.7 -8 -10.3 0.6

Indoco Remedies Balance Sheet

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Shareholder's Funds 577 651 675 661 680 769 905 1028 1110 1022 939
Minority's Interest 0 0 0 0 0 0 0 0 1 -4 -7
Borrowings 38 132 123 129 97 97 96 144 352 533 516
Other Non-Current Liabilities 28 15 2 -12 4 61 61 62 70 70 93
Total Current Liabilities 303 390 417 446 459 407 518 481 645 808 1062
Total Liabilities 946 1189 1218 1223 1240 1334 1579 1714 2178 2430 2603
Fixed Assets 374 440 489 468 590 570 555 678 954 997 1193
Other Non-Current Assets 108 177 190 217 87 142 157 166 236 432 207
Total Current Assets 464 572 539 538 563 623 867 870 988 1002 1179
Total Assets 946 1189 1218 1223 1240 1334 1579 1714 2178 2430 2603

Indoco Remedies Cash Flow

#(Fig in Cr.) Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Opening Cash & Cash Equivalents 11 10 60 9 21 24 9 17 11 15 12
Cash Flow from Operating Activities 112 89 123 132 123 82 174 179 155 95 192
Cash Flow from Investing Activities -111 -171 -135 -104 -56 -67 -121 -208 -433 -339 -102
Cash Flow from Financing Activities -2 132 -39 -16 -64 -30 -44 23 280 241 -77
Net Cash Inflow / Outflow -0 50 -51 12 3 -14 8 -7 3 -3 14
Closing Cash & Cash Equivalent 10 60 9 21 24 9 17 11 15 12 26

Indoco Remedies Ratios

# Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Mar 2026
Earnings Per Share (Rs) 8.89 8.36 4.47 -0.32 2.62 10.1 16.8 15.44 10.68 -7.99 -10.31
CEPS(Rs) 15.47 15.23 11.81 7.45 10.3 18.03 25.37 23.1 20.49 3.89 3.01
DPS(Rs) 1.6 1.6 1 0.3 0.3 1.5 2.25 2.25 1.5 0.2 0.2
Book NAV/Share(Rs) 62.56 70.68 73.25 71.69 73.75 83.45 98.17 111.51 120.02 110.17 101.06
Core EBITDA Margin(%) 16.66 14.09 12.59 7.91 10.92 17.59 21.17 17.14 13.01 5.96 7.43
EBIT Margin(%) 11.04 8.86 6.88 1.22 4.95 12.42 16.27 13.07 9.62 -0.49 0.85
Pre Tax Margin(%) 9.81 8.29 4.63 -0.96 2.58 10.63 15.35 11.55 7.47 -4.47 -5.77
PAT Margin (%) 8.13 7.03 3.94 -0.3 2.18 7.49 10.05 8.53 5.34 -4.68 -5.35
Cash Profit Margin (%) 14.15 12.8 10.42 7.09 8.58 13.38 15.17 12.76 10.39 2.16 1.5
ROA(%) 9.15 7.22 3.42 -0.24 1.96 7.23 10.63 8.64 4.98 -3.38 -3.92
ROE(%) 14.96 12.55 6.21 -0.43 3.6 12.85 18.5 14.72 9.09 -7.34 -10.13
ROCE(%) 16.72 11.8 7.62 1.23 5.78 15.67 23.03 17.5 11.25 -0.43 0.79
Receivable days 62.31 67.31 74.23 76.39 66.96 65.26 62.9 70.89 76.04 83.16 83.23
Inventory Days 57.17 58.84 66.4 71.01 64.61 65.58 64.95 69.62 68.19 84.67 81.55
Payable days 123.63 141.62 160.68 182.51 185.76 143.7 98.49 89.88 90.44 132.53 174.05
PER(x) 32.38 29.89 47.18 0 79.99 28.57 22.42 21.09 30.76 0 0
Price/Book(x) 4.6 3.54 2.88 2.83 2.84 3.46 3.84 2.92 2.74 2.12 1.63
Dividend Yield(%) 0.56 0.64 0.47 0.15 0.14 0.52 0.6 0.69 0.46 0.09 0.12
EV/Net Sales(x) 2.76 2.34 2.12 2.2 1.95 2.34 2.4 1.98 2.01 1.87 1.37
EV/Core EBITDA(x) 16.17 15.71 15.84 25.53 17.14 12.77 11.21 11.44 14.34 29.73 17.39
Net Sales Growth(%) 17.64 6.61 -3.05 -7.05 14.26 12.19 24.1 8.3 8.91 -8.38 10.84
EBIT Growth(%) -7.33 -12.73 -25.98 -83.62 365.47 181.36 62.53 -13.02 -19.84 -104.66 293.46
PAT Growth(%) -1.05 -5.95 -46.59 -107.06 930.49 285.8 66.37 -8.11 -31.81 -180.36 -26.6
EPS Growth(%) -1.24 -5.95 -46.59 -107.05 930.59 285.8 66.37 -8.11 -30.81 -174.84 -28.94
Debt/Equity(x) 0.24 0.43 0.42 0.45 0.39 0.34 0.27 0.31 0.59 0.96 1.11
Current Ratio(x) 1.53 1.47 1.29 1.21 1.23 1.53 1.67 1.81 1.53 1.24 1.11
Quick Ratio(x) 0.98 0.99 0.83 0.8 0.77 0.95 1.07 1.13 0.98 0.72 0.73
Interest Cover(x) 8.98 15.64 3.06 0.56 2.09 6.93 17.73 8.63 4.48 -0.12 0.13
Total Debt/Mcap(x) 0.05 0.12 0.15 0.16 0.14 0.1 0.07 0.1 0.22 0.45 0.68

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +11% +3% +8% +6%
Operating Profit CAGR +38% -21% -9% -2%
PAT CAGR — 0% 0% 0%
Share Price CAGR -18% -12% -13% -3%
ROE Average -10% -3% +5% +7%
ROCE Average +1% +4% +10% +10%

Indoco Remedies Shareholding Pattern

Latest · Sep 2026
100% held
Promoters 58.92 %
FII 1.64 %
DII (MF + Insurance) 16.64 %
Public (retail) 22.8 %
# Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026 Jun 2026 Sep 2026
Promoter 58.7558.7558.858.958.958.958.958.8658.8658.92
FII 1.471.71.251.241.221.251.10.941.271.64
DII 18.6718.2418.918.7518.9618.1618.1518.1517.6816.64
Public 21.121.3121.0621.1120.9221.6921.8522.0422.1822.8
Others 0000000000
Total 100100100100100100100100100100

Indoco Remedies Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Indoco Remedies Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Indoco Remedies Pros & Cons

Pros

  • Company has reduced debt.

Cons

  • Company has a low return on equity of -3% over the last 3 years.
  • Debtor days have increased from 132.53 to 174.05days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp