Pharmaceuticals & Drugs · Founded 1947 · www.indoco.com · BSE 532612 · NSE INDOCO REM · ISIN INE873D01024
No Notes Added Yet
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.
| #(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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 11% | 3% | 8% | 6% |
| Operating Profit CAGR | 38% | -21% | -9% | -2% |
| PAT CAGR | 0% | NAN% | NAN% | NAN% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -18% | -12% | -13% | -3% |
| ROE Average | -10% | -3% | 5% | 7% |
| ROCE Average | 1% | 4% | 10% | 10% |
| #(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 |
| #(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 |
| # | 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 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.75 | 58.75 | 58.8 | 58.9 | 58.9 | 58.9 | 58.9 | 58.86 | 58.86 | 58.92 |
| FII | 1.47 | 1.7 | 1.25 | 1.24 | 1.22 | 1.25 | 1.1 | 0.94 | 1.27 | 1.64 |
| DII | 18.67 | 18.24 | 18.9 | 18.75 | 18.96 | 18.16 | 18.15 | 18.15 | 17.68 | 16.64 |
| Public | 21.1 | 21.31 | 21.06 | 21.11 | 20.92 | 21.69 | 21.85 | 22.04 | 22.18 | 22.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.42 | 5.42 | 5.42 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 | 5.44 |
| FII | 0.14 | 0.16 | 0.12 | 0.11 | 0.11 | 0.12 | 0.1 | 0.09 | 0.12 | 0.15 |
| DII | 1.72 | 1.68 | 1.74 | 1.73 | 1.75 | 1.68 | 1.67 | 1.68 | 1.63 | 1.54 |
| Public | 1.95 | 1.96 | 1.94 | 1.95 | 1.93 | 2 | 2.02 | 2.03 | 2.05 | 2.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.23 | 9.23 | 9.23 |
| # | 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% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 58.75 | 58.75 | 58.8 | 58.9 | 58.9 | 58.9 | 58.9 | 58.86 | 58.86 | 58.92 |
| FII | 1.47 | 1.7 | 1.25 | 1.24 | 1.22 | 1.25 | 1.1 | 0.94 | 1.27 | 1.64 |
| DII | 18.67 | 18.24 | 18.9 | 18.75 | 18.96 | 18.16 | 18.15 | 18.15 | 17.68 | 16.64 |
| Public | 21.1 | 21.31 | 21.06 | 21.11 | 20.92 | 21.69 | 21.85 | 22.04 | 22.18 | 22.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 5.42 | 5.42 | 5.42 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 | 5.43 | 5.44 |
| FII | 0.14 | 0.16 | 0.12 | 0.11 | 0.11 | 0.12 | 0.1 | 0.09 | 0.12 | 0.15 |
| DII | 1.72 | 1.68 | 1.74 | 1.73 | 1.75 | 1.68 | 1.67 | 1.68 | 1.63 | 1.54 |
| Public | 1.95 | 1.96 | 1.94 | 1.95 | 1.93 | 2 | 2.02 | 2.03 | 2.05 | 2.1 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.22 | 9.23 | 9.23 | 9.23 |
* 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.