Pharmaceuticals & Drugs · Founded 1983 · www.lupin.com · BSE 500257 · NSE LUPIN LTD. · ISIN INE326A01037
No Notes Added Yet
Business
Lupin Ltd. is a global pharmaceutical company engaged in the development, manufacture, and marketing of a wide range of branded and generic formulations, biotechnology products, and active pharmaceutical ingredients (APIs). The company focuses on therapeutic areas such as cardiovascular, diabetology, asthma, pediatrics, anti-infectives, musculoskeletal, and NSAIDs. Its core business model revolves around developing cost-effective generic alternatives to patented drugs and selling branded generics in markets like India, generating revenue through product sales to pharmacies, hospitals, and distributors worldwide.
Revenue Mix
Lupin's revenue streams are primarily geographical:
North America (primarily USA): Typically accounts for 35-40% of its total revenue, driven by generic formulations.
India Region Formulations: Contributes around 35-40% of revenue, primarily from branded generics.
Growth Markets (LATAM, APAC, EMEA): Accounts for approximately 10-15% of revenue.
API & Other Segments: Contributes the remaining 5-10% through sales of active pharmaceutical ingredients to other manufacturers and contract manufacturing services.
Note: Percentages are approximate and can fluctuate based on recent financial reports.
Industry
The global pharmaceutical industry is characterized by significant R&D investments, stringent regulatory oversight, and intense competition. The generics segment, where Lupin is a major player, faces continuous pricing pressure, especially in mature markets like the US. India is a global hub for generic drug manufacturing, benefiting from cost advantages and skilled labor. Lupin is one of the top five largest Indian pharmaceutical companies by market capitalization and revenue, holding a strong position in the US generics market and a leading position in the Indian branded generics market, competing with other major Indian and global pharma players.
MOAT
Lupin's competitive advantages include:
Manufacturing Scale & Cost Efficiency: Large-scale, vertically integrated manufacturing facilities provide cost advantages in producing high volumes of generics and APIs.
Strong R&D Capabilities: A robust R&D focus on complex generics, biosimilars, and specialty products allows it to develop harder-to-make, higher-margin products with limited competition.
Diverse Product Portfolio: A wide range of products across multiple therapeutic areas reduces dependence on any single drug or segment.
Regulatory Expertise: Proven ability to navigate complex regulatory requirements across major global markets (e.g., US FDA, European EMA).
Established Distribution Network: Extensive sales and distribution networks in key markets like the US and India.
Growth Drivers
Key factors that can drive Lupin's growth over the next 3-5 years include:
Complex Generics & Biosimilar Launches: Successful launches of higher-value, complex generics and biosimilars in regulated markets (US, Europe) can command better pricing and margins.
Indian Pharmaceutical Market Growth: Continued growth in the domestic branded generics market driven by increasing healthcare access and affordability.
Resolution of Regulatory Issues: Successful remediation of regulatory observations and warning letters, particularly from the US FDA, can enable new product approvals and improve sales from existing facilities.
Emerging Market Expansion: Tapping into growth opportunities in emerging markets in Latin America, Southeast Asia, and Africa.
Focus on Specialty Portfolio: Strategic investments and launches in specialty pharmaceuticals can yield higher margins and differentiate its product offering.
Risks
Regulatory Scrutiny: Ongoing or new observations/warning letters from regulatory bodies (especially US FDA) can delay product approvals, impact existing sales, and incur remediation costs.
Pricing Pressure in US Generics: Intense competition and consolidation among buyers continue to exert downward pressure on generic drug prices in its largest market.
R&D Execution Risks: High investment in R&D does not guarantee successful product development or market acceptance, leading to potential write-offs.
Intense Competition: Facing stiff competition from other large generic drug manufacturers globally.
Currency Fluctuations: Exposure to various currencies, particularly the US Dollar, introduces foreign exchange risk.
Supply Chain Disruptions: Geopolitical events, pandemics, or natural disasters can disrupt its global supply chain.
Management & Ownership
Lupin was founded by Dr. Desh Bandhu Gupta. The company remains promoter-driven, with the Gupta family holding a significant ownership stake and active involvement in strategic management. The day-to-day operations are managed by a team of professional and experienced executives, combining entrepreneurial vision with professional management practices.
Outlook
Lupin is navigating a challenging global pharmaceutical landscape, particularly with pricing pressure in the US generics market. The company's future hinges on its ability to successfully execute its strategy of shifting towards higher-value, complex generics and biosimilars, coupled with sustained growth in its Indian branded generics business. Improving its regulatory compliance track record in the US will be crucial for new product approvals and market access. While the competitive environment remains intense, its strong R&D pipeline and established market presence offer potential for recovery and long-term growth, provided it can mitigate ongoing pricing headwinds and regulatory hurdles effectively.
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 | 5197 | 4961 | 5600 | 5673 | 5768 | 5667 | 6268 | 7048 | 7168 | 7475 |
| Other Income | 29 | 29 | 68 | 42 | 54 | 57 | 79 | 90 | 115 | 141 |
| Total Income | 5227 | 4990 | 5668 | 5715 | 5821 | 5724 | 6347 | 7138 | 7282 | 7615 |
| Total Expenditure | 4159 | 3964 | 4359 | 4332 | 4412 | 4346 | 4541 | 4706 | 4906 | 4989 |
| Operating Profit | 1067 | 1026 | 1309 | 1383 | 1410 | 1378 | 1806 | 2431 | 2377 | 2626 |
| Interest | 74 | 71 | 68 | 71 | 67 | 89 | 92 | 108 | 115 | 120 |
| Depreciation | 257 | 457 | 248 | 257 | 271 | 393 | 299 | 317 | 313 | 447 |
| Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -427 | -131 |
| Profit Before Tax | 736 | 498 | 993 | 1055 | 1071 | 896 | 1416 | 2007 | 1522 | 1928 |
| Provision for Tax | 117 | 129 | 187 | 195 | 212 | 113 | 194 | 522 | 342 | 459 |
| Profit After Tax | 619 | 368 | 806 | 859 | 859 | 782 | 1221 | 1485 | 1181 | 1469 |
| Adjustments | -6 | -9 | -4 | -7 | -4 | -10 | -2 | -7 | -5 | -8 |
| Profit After Adjustments | 613 | 359 | 801 | 853 | 855 | 773 | 1219 | 1478 | 1176 | 1460 |
| Adjusted Earnings Per Share | 13.5 | 7.9 | 17.6 | 18.7 | 18.7 | 16.9 | 26.7 | 32.4 | 25.7 | 31.9 |
| #(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 | 12770 | 14139 | 17494 | 15804 | 14665 | 15375 | 15163 | 16405 | 16642 | 20011 | 22708 | 27959 |
| Other Income | 240 | 185 | 107 | 150 | 333 | 484 | 136 | 214 | 151 | 142 | 202 | 425 |
| Total Income | 13010 | 14324 | 17601 | 15955 | 14998 | 15859 | 15299 | 16619 | 16793 | 20152 | 22910 | 28382 |
| Total Expenditure | 9150 | 10454 | 13001 | 12657 | 12104 | 13020 | 12596 | 16190 | 14921 | 16222 | 17430 | 19142 |
| Operating Profit | 3859 | 3871 | 4600 | 3298 | 2894 | 2839 | 2703 | 429 | 1871 | 3931 | 5479 | 9240 |
| Interest | 10 | 59 | 153 | 204 | 302 | 363 | 141 | 143 | 274 | 312 | 295 | 435 |
| Depreciation | 435 | 487 | 912 | 1086 | 846 | 970 | 887 | 1659 | 881 | 1197 | 1169 | 1376 |
| Exceptional Income / Expenses | 0 | 0 | 0 | -1464 | -340 | -752 | 0 | 0 | 0 | 0 | 0 | -558 |
| Profit Before Tax | 3415 | 3329 | 3543 | 547 | 1409 | 757 | 1676 | -1372 | 716 | 2422 | 4015 | 6873 |
| Provision for Tax | 970 | 1059 | 979 | 288 | 888 | 1157 | 449 | 137 | 269 | 487 | 709 | 1517 |
| Profit After Tax | 2444 | 2270 | 2565 | 258 | 521 | -400 | 1228 | -1509 | 448 | 1936 | 3306 | 5356 |
| Adjustments | -41 | -9 | -7 | -7 | 86 | 130 | -11 | -19 | -18 | -21 | -25 | -22 |
| Profit After Adjustments | 2403 | 2261 | 2557 | 251 | 607 | -269 | 1217 | -1528 | 430 | 1914 | 3282 | 5333 |
| Adjusted Earnings Per Share | 53.5 | 50.2 | 56.6 | 5.6 | 13.4 | -5.9 | 26.8 | -33.6 | 9.5 | 42 | 71.9 | 116.7 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 13% | 11% | 8% | 6% |
| Operating Profit CAGR | 39% | 134% | 14% | 4% |
| PAT CAGR | 71% | 0% | 0% | 3% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 11% | 40% | 13% | 5% |
| ROE Average | 21% | 13% | 7% | 10% |
| ROCE Average | 22% | 15% | 9% | 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 | 8874 | 11163 | 13498 | 13577 | 13742 | 12537 | 13803 | 12153 | 12465 | 14290 | 17204 |
| Minority's Interest | 24 | 32 | 35 | 40 | 47 | 44 | 55 | 69 | 78 | 83 | 91 |
| Borrowings | 102 | 5374 | 5648 | 6425 | 6642 | 1793 | 16 | 142 | 28 | 0 | 1766 |
| Other Non-Current Liabilities | 324 | 658 | 799 | 452 | 655 | 1210 | 1120 | 1011 | 965 | 820 | 624 |
| Total Current Liabilities | 3729 | 5061 | 6121 | 5096 | 6130 | 9225 | 8436 | 8276 | 9265 | 8502 | 8961 |
| Total Liabilities | 13054 | 22289 | 26100 | 25589 | 27215 | 24810 | 23430 | 21651 | 22800 | 23695 | 28646 |
| Fixed Assets | 4368 | 8717 | 11033 | 10362 | 11087 | 7938 | 7881 | 7382 | 8355 | 8878 | 9719 |
| Other Non-Current Assets | 853 | 3685 | 3114 | 3017 | 2275 | 1458 | 1563 | 1812 | 1994 | 1369 | 2128 |
| Total Current Assets | 7832 | 9887 | 11953 | 12201 | 13854 | 15413 | 13986 | 12458 | 12451 | 13448 | 16799 |
| Total Assets | 13054 | 22289 | 26100 | 25589 | 27215 | 24810 | 23430 | 21651 | 22800 | 23695 | 28646 |
| #(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 | 607 | 2095 | 780 | 687 | 1416 | 544 | 2229 | 926 | 991 | 1232 | 984 |
| Cash Flow from Operating Activities | 2733 | -382 | 4114 | 1751 | 1666 | 1469 | 1822 | 367 | 1897 | 3648 | 3000 |
| Cash Flow from Investing Activities | -1055 | -6962 | -2527 | 470 | -3282 | 1107 | -1240 | 1292 | -1287 | -1712 | -4172 |
| Cash Flow from Financing Activities | -197 | 5836 | 433 | -1492 | 744 | -891 | -1885 | -1572 | -337 | -2184 | 1732 |
| Net Cash Inflow / Outflow | 1482 | -1508 | 2019 | 729 | -872 | 1685 | -1303 | 87 | 273 | -248 | 560 |
| Closing Cash & Cash Equivalent | 2108 | 780 | 2799 | 1416 | 544 | 2229 | 926 | 1013 | 1265 | 984 | 1544 |
| # | 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) | 53.46 | 50.17 | 56.63 | 5.56 | 13.4 | -5.95 | 26.81 | -33.62 | 9.45 | 42.01 | 71.87 |
| CEPS(Rs) | 64.05 | 61.18 | 76.99 | 29.73 | 30.21 | 12.59 | 46.62 | 3.29 | 29.2 | 68.74 | 98.02 |
| DPS(Rs) | 7.5 | 7.5 | 7.5 | 5 | 5 | 6 | 6.5 | 4 | 4 | 8 | 12 |
| Book NAV/Share(Rs) | 196.17 | 245.21 | 295.04 | 295.64 | 298.87 | 272.01 | 300.06 | 263.84 | 270.67 | 311.08 | 374.93 |
| Core EBITDA Margin(%) | 28.14 | 25.85 | 25.52 | 11.58 | 9.68 | 7.87 | 9.08 | 0.73 | 6.05 | 11.94 | 14.19 |
| EBIT Margin(%) | 26.62 | 23.77 | 20.99 | 2.76 | 6.47 | 3.74 | 6.43 | -4.14 | 3.48 | 8.61 | 11.59 |
| Pre Tax Margin(%) | 26.55 | 23.35 | 20.13 | 2.01 | 5.32 | 2.53 | 5.93 | -4.62 | 2.52 | 7.63 | 10.8 |
| PAT Margin (%) | 19 | 15.92 | 14.57 | 0.95 | 1.97 | -1.34 | 4.34 | -5.09 | 1.57 | 6.1 | 8.89 |
| Cash Profit Margin (%) | 22.38 | 19.34 | 19.75 | 4.94 | 5.17 | 1.91 | 7.48 | 0.5 | 4.67 | 9.87 | 12.04 |
| ROA(%) | 21.08 | 12.84 | 10.6 | 1 | 1.97 | -1.54 | 5.09 | -6.7 | 2.01 | 8.33 | 12.63 |
| ROE(%) | 31.09 | 22.85 | 21.05 | 1.94 | 3.88 | -3.09 | 9.47 | -11.79 | 3.68 | 14.61 | 21.13 |
| ROCE(%) | 40.3 | 24.42 | 18.57 | 3.56 | 7.97 | 5.45 | 9.71 | -7.11 | 6.06 | 16.24 | 21.97 |
| Receivable days | 72.65 | 92.24 | 91.82 | 63.76 | 71.32 | 64.63 | 64.06 | 53.73 | 56.09 | 52.75 | 50 |
| Inventory Days | 65.73 | 73.96 | 71.7 | 49.03 | 51.72 | 44.49 | 48.75 | 53.64 | 58.53 | 54.32 | 51.19 |
| Payable days | 146.25 | 161.88 | 160.76 | 176.19 | 179.43 | 163.62 | 161.68 | 132.55 | 144.07 | 177.49 | 185.58 |
| PER(x) | 37.54 | 29.5 | 25.51 | 132.5 | 55.14 | 0 | 38.08 | 0 | 68.54 | 38.51 | 28.2 |
| Price/Book(x) | 10.23 | 6.04 | 4.9 | 2.49 | 2.47 | 2.17 | 3.4 | 2.83 | 2.39 | 5.2 | 5.4 |
| Dividend Yield(%) | 0.37 | 0.51 | 0.52 | 0.68 | 0.68 | 1.02 | 0.64 | 0.54 | 0.62 | 0.49 | 0.59 |
| EV/Net Sales(x) | 7.07 | 5.17 | 4.15 | 2.47 | 2.79 | 1.99 | 3.26 | 2.23 | 1.95 | 3.76 | 4.16 |
| EV/Core EBITDA(x) | 23.39 | 18.87 | 15.77 | 11.83 | 14.15 | 10.77 | 18.26 | 85.46 | 17.33 | 19.13 | 17.24 |
| Net Sales Growth(%) | 13.14 | 10.72 | 23.73 | -9.66 | -7.21 | 4.84 | -1.38 | 8.19 | 1.44 | 20.25 | 13.48 |
| EBIT Growth(%) | 19.81 | -1.06 | 9.07 | -79.67 | 128.91 | -34.55 | 62.21 | -167.66 | 180.59 | 175.93 | 57.65 |
| PAT Growth(%) | 30.75 | -7.16 | 13 | -89.93 | 104.46 | -176.75 | 407.07 | -222.92 | 129.66 | 332.35 | 70.82 |
| EPS Growth(%) | 30.55 | -6.16 | 12.87 | -90.19 | 141.19 | -144.36 | 550.89 | -225.39 | 128.11 | 344.46 | 71.07 |
| Debt/Equity(x) | 0.06 | 0.65 | 0.6 | 0.53 | 0.63 | 0.51 | 0.35 | 0.32 | 0.34 | 0.19 | 0.3 |
| Current Ratio(x) | 2.1 | 1.95 | 1.95 | 2.39 | 2.26 | 1.67 | 1.66 | 1.51 | 1.34 | 1.58 | 1.87 |
| Quick Ratio(x) | 1.43 | 1.31 | 1.36 | 1.68 | 1.63 | 1.3 | 1.17 | 0.95 | 0.86 | 1 | 1.26 |
| Interest Cover(x) | 349.1 | 56.98 | 24.23 | 3.68 | 5.66 | 3.09 | 12.92 | -8.61 | 3.61 | 8.77 | 14.62 |
| Total Debt/Mcap(x) | 0.01 | 0.11 | 0.12 | 0.21 | 0.25 | 0.24 | 0.1 | 0.11 | 0.14 | 0.04 | 0.05 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.04 | 47.01 | 46.98 | 46.96 | 46.95 | 46.92 | 46.9 | 46.9 | 46.89 | 46.86 |
| FII | 16.11 | 18.28 | 19.32 | 21.5 | 22.04 | 21.46 | 21.25 | 20.49 | 21.49 | 21.71 |
| DII | 29.73 | 27.77 | 26.78 | 25.1 | 24.74 | 25.42 | 25.57 | 26.55 | 25.58 | 25.32 |
| Public | 7.11 | 6.93 | 6.92 | 6.44 | 6.26 | 6.21 | 6.28 | 6.06 | 6.03 | 6.12 |
| 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 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 |
| FII | 7.34 | 8.33 | 8.81 | 9.81 | 10.06 | 9.8 | 9.71 | 9.36 | 9.82 | 9.92 |
| DII | 13.54 | 12.66 | 12.21 | 11.45 | 11.29 | 11.6 | 11.68 | 12.13 | 11.69 | 11.58 |
| Public | 3.24 | 3.16 | 3.15 | 2.94 | 2.86 | 2.83 | 2.87 | 2.77 | 2.75 | 2.8 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 45.53 | 45.57 | 45.59 | 45.61 | 45.62 | 45.66 | 45.67 | 45.68 | 45.68 | 45.72 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +13% | +11% | +8% | +6% |
| Operating Profit CAGR | +39% | +134% | +14% | +4% |
| PAT CAGR | +71% | — | — | +3% |
| Share Price CAGR | +11% | +40% | +13% | +5% |
| ROE Average | +21% | +13% | +7% | +10% |
| ROCE Average | +22% | +15% | +9% | +13% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 47.04 | 47.01 | 46.98 | 46.96 | 46.95 | 46.92 | 46.9 | 46.9 | 46.89 | 46.86 |
| FII | 16.11 | 18.28 | 19.32 | 21.5 | 22.04 | 21.46 | 21.25 | 20.49 | 21.49 | 21.71 |
| DII | 29.73 | 27.77 | 26.78 | 25.1 | 24.74 | 25.42 | 25.57 | 26.55 | 25.58 | 25.32 |
| Public | 52.96 | 52.99 | 53.02 | 53.04 | 53.05 | 53.08 | 53.1 | 53.1 | 53.11 | 53.14 |
| 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 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 | 21.42 |
| FII | 7.34 | 8.33 | 8.81 | 9.81 | 10.06 | 9.8 | 9.71 | 9.36 | 9.82 | 9.92 |
| DII | 13.54 | 12.66 | 12.21 | 11.45 | 11.29 | 11.6 | 11.68 | 12.13 | 11.69 | 11.58 |
| Public | 24.11 | 24.15 | 24.17 | 24.19 | 24.2 | 24.24 | 24.25 | 24.25 | 24.26 | 24.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 45.53 | 45.57 | 45.59 | 45.61 | 45.62 | 45.66 | 45.67 | 45.68 | 45.68 | 45.72 |
* 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.