Pharmaceuticals & Drugs · Founded 1958 · www.kopran.com · BSE 524280 · NSE KOPRAN LTD. · ISIN INE082A01010
No Notes Added Yet
Business
Kopran Ltd. is an Indian pharmaceutical company primarily engaged in the manufacturing and marketing of Active Pharmaceutical Ingredients (APIs) and Finished Dosage Forms (FDFs) or formulations. The company's core business model involves developing and producing a range of APIs, which are then supplied to other pharmaceutical companies globally, as well as utilized in its own formulation manufacturing. In its formulations segment, Kopran manufactures and markets branded pharmaceutical products for various therapeutic categories within the domestic Indian market, and also undertakes contract manufacturing for others. It makes money through direct sales of APIs to institutional clients and sales of its branded formulations through a distribution network.
Revenue Mix
Kopran Ltd. broadly operates in two main segments:
Active Pharmaceutical Ingredients (APIs): This segment involves the manufacturing and sale of bulk drugs to other pharmaceutical companies. Kopran produces APIs for therapeutic areas such as anti-infectives, cardiovascular, anti-diabetic, CNS, and anti-inflammatory drugs. A significant portion of API sales are often directed to export markets.
Finished Dosage Forms (FDFs) / Formulations: This segment includes the manufacturing and marketing of branded pharmaceutical products for human health. These formulations cater to a diverse range of therapeutic segments, primarily targeting the domestic Indian market through its own field force and distribution network. The company also engages in contract manufacturing for formulations.
While specific revenue contributions can fluctuate, both segments typically contribute meaningfully to the company's overall revenue, with APIs often forming a substantial portion due to global demand.
Industry
Kopran operates in the highly competitive Indian Pharmaceuticals & Drugs sector. The industry is characterized by a mix of large integrated players (e.g., Sun Pharma, Dr. Reddy's, Cipla) and numerous mid-sized to smaller companies, each vying for market share in various therapeutic areas and product segments (APIs, generics, branded generics, biosimilars). Kopran positions itself as a mid-tier player with a focus on specific niche APIs and an established presence in the domestic formulations market for certain chronic and acute conditions. It leverages its manufacturing capabilities and regulatory approvals (e.g., USFDA, EDQM, WHO-GMP for some facilities/products) to serve both regulated and semi-regulated markets for its API business.
MOAT
Kopran's competitive advantages are primarily derived from:
Established Manufacturing & Regulatory Approvals: Possession of cGMP compliant manufacturing facilities and various international regulatory approvals (like USFDA, EDQM, WHO-GMP for specific products/sites) allows it to supply to regulated markets, which is a barrier to entry for new players.
Process Chemistry Expertise: Experience in developing and scaling up complex API manufacturing processes, potentially leading to cost efficiencies or better quality for specific molecules.
Long-standing Client Relationships: Established relationships with domestic and international pharmaceutical companies for API supply can create a sticky customer base.
Brand Recognition (Domestic Formulations): For its domestic branded formulations, Kopran may have built brand equity in specific therapeutic areas, leading to doctor and patient loyalty over time.
Growth Drivers
Expansion in API Segment: Increasing demand for specific APIs globally, particularly in chronic disease management and anti-infectives, can drive growth through capacity expansion or new product launches.
Market Expansion: Entering new regulated markets for its APIs or formulations, leveraging existing or new regulatory approvals.
New Product Development: Launching new APIs or branded formulations in lucrative therapeutic areas to capture market share.
Contract Manufacturing Opportunities: Growing trend of outsourcing manufacturing by larger pharma companies, which Kopran can capitalize on.
Increasing Healthcare Expenditure: Rising healthcare awareness and expenditure in India and emerging markets drive demand for pharmaceutical products.
Risks
Intense Competition: The Indian pharma market is highly fragmented and competitive, leading to pricing pressure in both API and formulation segments.
Regulatory Changes: Strict and evolving regulatory landscape globally (e.g., USFDA, EDQM) can lead to compliance costs, facility inspection risks, or delays in product approvals.
Raw Material Volatility: Dependence on specific countries (e.g., China) for key starting materials can expose the company to supply chain disruptions and price fluctuations.
Currency Fluctuations: Significant portion of API sales are exports, making the company susceptible to adverse currency movements.
Product Concentration: Over-reliance on a few key APIs or formulations could expose the company to revenue volatility if demand or pricing for those products declines.
R&D Success: The ability to consistently develop and commercialize new products is crucial; R&D failures or delays pose a risk.
Management & Ownership
Kopran Ltd. is a promoter-driven company, characteristic of many Indian businesses. The promoter group typically holds a significant stake, providing stability and long-term vision but also potential for concentrated decision-making. The current Chairman and Managing Director, Mr. Surendra L. Kankariya, is part of the founding family and has been instrumental in the company's growth. The ownership structure generally reflects a high promoter holding, with the remainder held by public shareholders, institutional investors, and foreign portfolio investors. Management quality can be assessed through their track record of navigating regulatory complexities, product development, and financial performance over cycles.
Outlook
Kopran Ltd. operates in a robust pharmaceutical market, benefiting from structural tailwinds in healthcare demand. Its dual focus on APIs and formulations provides a degree of diversification. The company's established manufacturing infrastructure and regulatory compliance are key strengths for its API business in global markets. However, the outlook is tempered by intense competition, ongoing pricing pressures, and the inherent risks associated with R&D and regulatory environments. Growth will likely hinge on its ability to expand its product portfolio, penetrate new geographies for APIs, and strengthen its domestic branded formulations presence, while effectively managing raw material costs and regulatory compliance. The company faces the challenge of scaling up and innovating consistently to compete with larger, more diversified players, but its niche capabilities and market relationships offer a foundation for sustained performance.
Price goes above X
Price falls below X
PE goes above X
PE falls below X
| #(Fig in Cr.) | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 159 | 186 | 139 | 152 | 166 | 172 | 135 | 118 | 194 | 234 |
| Other Income | 2 | 10 | 3 | 1 | 0 | 3 | 3 | 0 | 0 | 0 |
| Total Income | 161 | 196 | 142 | 153 | 166 | 176 | 138 | 118 | 194 | 234 |
| Total Expenditure | 135 | 164 | 121 | 137 | 146 | 155 | 121 | 123 | 177 | 201 |
| Operating Profit | 26 | 31 | 21 | 16 | 20 | 20 | 17 | -5 | 18 | 33 |
| Interest | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 |
| Depreciation | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | 21 | 25 | 15 | 10 | 14 | 14 | 10 | -12 | 11 | 25 |
| Provision for Tax | 5 | 7 | 4 | 2 | 3 | 4 | 2 | -2 | 1 | 6 |
| Profit After Tax | 16 | 19 | 11 | 7 | 10 | 10 | 7 | -10 | 9 | 19 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 |
| Profit After Adjustments | 16 | 19 | 11 | 7 | 10 | 10 | 7 | -10 | 9 | 19 |
| Adjusted Earnings Per Share | 3.3 | 3.9 | 2.3 | 1.5 | 2.2 | 2 | 1.5 | -2.1 | 1.9 | 3.9 |
| #(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 | 326 | 296 | 310 | 313 | 358 | 359 | 492 | 478 | 551 | 615 | 630 | 681 |
| Other Income | 7 | 2 | 11 | 11 | 4 | 1 | 18 | 11 | 3 | 15 | 4 | 3 |
| Total Income | 332 | 299 | 320 | 324 | 362 | 360 | 510 | 488 | 554 | 629 | 634 | 684 |
| Total Expenditure | 294 | 266 | 274 | 284 | 312 | 313 | 410 | 390 | 499 | 540 | 557 | 622 |
| Operating Profit | 38 | 33 | 47 | 40 | 49 | 47 | 100 | 98 | 55 | 89 | 77 | 63 |
| Interest | 13 | 13 | 14 | 9 | 9 | 9 | 6 | 5 | 6 | 9 | 9 | 11 |
| Depreciation | 10 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 13 | 13 | 16 | 17 |
| Exceptional Income / Expenses | -54 | -1 | 0 | 0 | 0 | -1 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit Before Tax | -39 | 11 | 25 | 23 | 32 | 28 | 83 | 82 | 36 | 68 | 52 | 34 |
| Provision for Tax | 0 | 0 | 5 | 2 | 8 | 7 | 22 | 21 | 9 | 17 | 13 | 7 |
| Profit After Tax | -39 | 11 | 20 | 20 | 24 | 21 | 62 | 61 | 27 | 51 | 39 | 25 |
| Adjustments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Profit After Adjustments | -39 | 11 | 20 | 20 | 24 | 21 | 62 | 61 | 27 | 51 | 39 | 25 |
| Adjusted Earnings Per Share | -9.5 | 2.5 | 4.6 | 4.7 | 5.6 | 4.9 | 14.2 | 12.7 | 5.6 | 10.6 | 8 | 5.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 2% | 10% | 12% | 7% |
| Operating Profit CAGR | -13% | -8% | 10% | 7% |
| PAT CAGR | -24% | -14% | 13% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -9% | 1% | -2% | 13% |
| ROE Average | 8% | 8% | 14% | 9% |
| ROCE Average | 10% | 11% | 17% | 13% |
| #(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 | 99 | 109 | 125 | 145 | 168 | 190 | 245 | 426 | 439 | 491 | 518 |
| Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings | 14 | 29 | 32 | 30 | 41 | 32 | 21 | 19 | 18 | 17 | 16 |
| Other Non-Current Liabilities | 4 | 4 | -0 | 2 | 5 | 9 | 12 | 14 | 16 | 17 | 20 |
| Total Current Liabilities | 158 | 122 | 136 | 136 | 135 | 140 | 161 | 152 | 177 | 219 | 289 |
| Total Liabilities | 275 | 264 | 293 | 312 | 349 | 370 | 439 | 611 | 650 | 743 | 844 |
| Fixed Assets | 102 | 101 | 104 | 104 | 113 | 111 | 112 | 151 | 165 | 182 | 208 |
| Other Non-Current Assets | 4 | 9 | 9 | 14 | 29 | 36 | 50 | 45 | 86 | 108 | 126 |
| Total Current Assets | 170 | 154 | 180 | 193 | 208 | 223 | 277 | 415 | 399 | 454 | 510 |
| Total Assets | 275 | 264 | 293 | 312 | 349 | 370 | 439 | 611 | 650 | 743 | 844 |
| #(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 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 6 | 7 | 8 |
| Cash Flow from Operating Activities | 46 | 29 | 16 | 26 | 25 | 31 | 60 | -33 | 34 | 43 | 42 |
| Cash Flow from Investing Activities | -10 | -9 | -18 | -11 | -25 | -13 | -25 | -84 | -13 | -44 | -56 |
| Cash Flow from Financing Activities | -37 | -19 | 2 | -15 | -1 | -18 | -35 | 123 | -20 | 1 | 26 |
| Net Cash Inflow / Outflow | -0 | 0 | -0 | -0 | -0 | 0 | 0 | 5 | 2 | 1 | 11 |
| Closing Cash & Cash Equivalent | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 6 | 7 | 8 | 19 |
| # | 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) | -9.52 | 2.48 | 4.6 | 4.74 | 5.55 | 4.86 | 14.24 | 12.66 | 5.65 | 10.57 | 7.98 |
| CEPS(Rs) | -7.17 | 4.36 | 6.53 | 6.71 | 7.58 | 7.07 | 16.6 | 14.96 | 8.29 | 13.24 | 11.21 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 3 | 3 | 3 | 3 |
| Book NAV/Share(Rs) | 18.43 | 23.15 | 28.83 | 33.46 | 38.95 | 43.86 | 56.65 | 88.4 | 91.11 | 101.68 | 107.02 |
| Core EBITDA Margin(%) | 9.39 | 9.9 | 11.34 | 9.23 | 12.69 | 12.92 | 16.29 | 18 | 9.28 | 12.1 | 11.58 |
| EBIT Margin(%) | -7.81 | 7.63 | 12.07 | 10 | 11.36 | 10.29 | 17.87 | 17.93 | 7.55 | 12.39 | 9.73 |
| Pre Tax Margin(%) | -11.69 | 3.51 | 7.77 | 7.27 | 8.85 | 7.82 | 16.63 | 16.88 | 6.46 | 10.99 | 8.25 |
| PAT Margin (%) | -11.69 | 3.51 | 6.25 | 6.51 | 6.71 | 5.81 | 12.29 | 12.6 | 4.88 | 8.29 | 6.12 |
| Cash Profit Margin (%) | -8.81 | 6.17 | 8.86 | 9.21 | 9.15 | 8.46 | 14.33 | 14.89 | 7.16 | 10.39 | 8.6 |
| ROA(%) | -13.63 | 3.98 | 7.15 | 6.77 | 7.27 | 5.84 | 15.22 | 11.62 | 4.32 | 7.32 | 4.86 |
| ROE(%) | -43.06 | 12.19 | 17.71 | 15.21 | 15.34 | 11.74 | 28.34 | 18.19 | 6.29 | 10.96 | 7.66 |
| ROCE(%) | -12.48 | 13.09 | 19.24 | 13.88 | 16.3 | 13.69 | 30.4 | 21.4 | 8.3 | 13.78 | 9.75 |
| Receivable days | 74.79 | 82.54 | 74.44 | 79.96 | 77.21 | 90.59 | 77.53 | 93.2 | 94.82 | 111.32 | 123.83 |
| Inventory Days | 53.6 | 62.26 | 68.37 | 76.3 | 73.66 | 81.75 | 68.65 | 94.14 | 91.76 | 79.9 | 89.24 |
| Payable days | 98.57 | 138.03 | 115.29 | 114.47 | 106.92 | 100.26 | 90.6 | 108.83 | 81.67 | 97.72 | 112.82 |
| PER(x) | 0 | 19.77 | 16.5 | 11.64 | 7.49 | 5.22 | 7.37 | 22.24 | 19.55 | 24.45 | 21.93 |
| Price/Book(x) | 2.47 | 2.12 | 2.63 | 1.65 | 1.07 | 0.58 | 1.85 | 3.19 | 1.21 | 2.54 | 1.64 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 1.43 | 1.07 | 2.72 | 1.16 | 1.71 |
| EV/Net Sales(x) | 0.83 | 0.97 | 1.35 | 1.03 | 0.76 | 0.54 | 1.04 | 2.88 | 1.08 | 2.17 | 1.54 |
| EV/Core EBITDA(x) | 7.09 | 8.8 | 8.91 | 8.03 | 5.52 | 4.08 | 5.15 | 14.03 | 10.85 | 14.95 | 12.58 |
| Net Sales Growth(%) | 7.55 | -9.03 | 4.52 | 1.16 | 14.23 | 0.45 | 36.81 | -2.91 | 15.38 | 11.54 | 2.44 |
| EBIT Growth(%) | -182.67 | 189.01 | 65.22 | -18.15 | 29.14 | -8.51 | 140.82 | -2.99 | -51.5 | 80.64 | -19.5 |
| PAT Growth(%) | -327.76 | 127.4 | 85.77 | 2.89 | 17.26 | -12.5 | 193.08 | -0.93 | -55.38 | 87.11 | -24.34 |
| EPS Growth(%) | -316.4 | 126.03 | 85.77 | 2.89 | 17.26 | -12.5 | 193.07 | -11.13 | -55.38 | 87.11 | -24.46 |
| Debt/Equity(x) | 0.92 | 0.65 | 0.76 | 0.61 | 0.58 | 0.47 | 0.27 | 0.17 | 0.17 | 0.2 | 0.29 |
| Current Ratio(x) | 1.07 | 1.26 | 1.32 | 1.43 | 1.54 | 1.59 | 1.72 | 2.74 | 2.26 | 2.08 | 1.76 |
| Quick Ratio(x) | 0.79 | 0.78 | 0.87 | 0.9 | 1 | 0.96 | 1.1 | 1.75 | 1.52 | 1.44 | 1.18 |
| Interest Cover(x) | -2.02 | 1.85 | 2.81 | 3.66 | 4.52 | 4.17 | 14.36 | 16.98 | 6.93 | 8.86 | 6.56 |
| Total Debt/Mcap(x) | 0.41 | 0.34 | 0.29 | 0.37 | 0.54 | 0.81 | 0.15 | 0.05 | 0.14 | 0.08 | 0.17 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.49 | 44.49 | 44.49 | 44.49 | 44.45 | 44.42 | 44.42 | 44.42 | 44.42 | 44.42 |
| FII | 0.48 | 0.84 | 0.68 | 1.32 | 0.86 | 1.12 | 0.76 | 0.6 | 0.36 | 0.57 |
| DII | 0.14 | 1.2 | 0.14 | 0.22 | 0.01 | 0 | 0 | 0.01 | 0.01 | 0 |
| Public | 54.89 | 53.47 | 54.7 | 53.97 | 54.67 | 54.45 | 54.82 | 54.98 | 55.22 | 55 |
| 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 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| FII | 0.02 | 0.04 | 0.03 | 0.06 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 |
| DII | 0.01 | 0.06 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.65 | 2.58 | 2.64 | 2.6 | 2.64 | 2.63 | 2.65 | 2.65 | 2.67 | 2.66 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +2% | +10% | +12% | +7% |
| Operating Profit CAGR | -13% | -8% | +10% | +7% |
| PAT CAGR | -24% | -14% | +13% | — |
| Share Price CAGR | -9% | +1% | -2% | +13% |
| ROE Average | +8% | +8% | +14% | +9% |
| ROCE Average | +10% | +11% | +17% | +13% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 44.49 | 44.49 | 44.49 | 44.49 | 44.45 | 44.42 | 44.42 | 44.42 | 44.42 | 44.42 |
| FII | 0.48 | 0.84 | 0.68 | 1.32 | 0.86 | 1.12 | 0.76 | 0.6 | 0.36 | 0.57 |
| DII | 0.14 | 1.2 | 0.14 | 0.22 | 0.01 | 0 | 0 | 0.01 | 0.01 | 0 |
| Public | 55.51 | 55.51 | 55.51 | 55.51 | 55.54 | 55.58 | 55.58 | 55.58 | 55.58 | 55.58 |
| 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 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 | 2.14 |
| FII | 0.02 | 0.04 | 0.03 | 0.06 | 0.04 | 0.05 | 0.04 | 0.03 | 0.02 | 0.03 |
| DII | 0.01 | 0.06 | 0.01 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 | 2.68 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 4.82 | 4.82 | 4.82 | 4.82 | 4.82 | 4.83 | 4.83 | 4.83 | 4.83 | 4.83 |
* 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.