Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹876 Cr.
Stock P/E
22.7
P/B
1.7
Current Price
₹181.5
Book Value
₹ 109.8
Face Value
10
52W High
₹218.9
52W Low
₹ 107
Dividend Yield
1.65%

Kopran Overview

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.

Kopran Share Price

Live · BSE / NSE · Inception: 1958
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Kopran Quarterly Results

#(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

Kopran 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 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

Kopran 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 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

Kopran 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 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

Kopran 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) -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

Growth Rates

Compounded annual
# 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%

Kopran Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 44.42 %
FII 0.57 %
DII (MF + Insurance) 0 %
Public (retail) 55.58 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 44.4944.4944.4944.4944.4544.4244.4244.4244.4244.42
FII 0.480.840.681.320.861.120.760.60.360.57
DII 0.141.20.140.220.01000.010.010
Public 55.5155.5155.5155.5155.5455.5855.5855.5855.5855.58
Others 0000000000
Total 100100100100100100100100100100

Kopran Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Kopran Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Kopran Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 44.42%.
  • Company has a low return on equity of 8% over the last 3 years.
  • Debtor days have increased from 97.72 to 112.82days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp