Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹100 Cr.
Stock P/E
9.2
P/B
1.4
Current Price
₹169.4
Book Value
₹ 123.6
Face Value
10
52W High
₹186.7
52W Low
₹ 109
Dividend Yield
0%

Makers Laboratories Overview

Business

Makers Laboratories Ltd. is an Indian pharmaceutical company engaged in the research, development, manufacturing, marketing, and distribution of a range of pharmaceutical products. Its core business model involves developing formulations (finished dosage forms) and potentially active pharmaceutical ingredients (APIs). The company generates revenue by selling these products to pharmacies, hospitals, clinics, and healthcare providers within India and potentially in international markets, catering to various therapeutic segments.

Revenue Mix

While specific breakdowns are not available, a typical pharmaceutical company like Makers Laboratories Ltd. would primarily derive revenue from:

Formulations: Manufacturing and selling finished dosage forms such as tablets, capsules, injectables, syrups, and ointments across different therapeutic areas. This is likely the largest segment.

Therapeutic Areas: Products may span various categories, including anti-infectives, pain management, vitamins & nutrition, gastrointestinal, cardiovascular, and respiratory, among others.

It is also possible for the company to have a presence in Active Pharmaceutical Ingredients (APIs), contract manufacturing (CMO), or exports, which would contribute to the revenue mix.

Industry

The Indian Pharmaceuticals & Drugs industry is highly fragmented, competitive, and regulated, characterized by a mix of large multinational corporations, established domestic players, and numerous small to mid-sized companies. Makers Laboratories Ltd. likely operates as a mid-sized to smaller domestic player, focusing on specific therapeutic areas or regional markets within India. Its positioning would be against larger, more diversified players with extensive R&D capabilities and market reach, as well as other smaller companies competing for market share in similar product categories. Success depends on product portfolio, distribution strength, and cost efficiency.

MOAT

Given the highly competitive nature of the Indian pharma market and without specific information on proprietary products or unique capabilities, Makers Laboratories Ltd. is unlikely to possess strong, wide moats akin to global pharmaceutical giants. Potential advantages, if any, could stem from:

Cost-effective manufacturing: Ability to produce formulations at competitive prices.

Established distribution network: Strong presence and penetration in specific geographic regions within India.

Regulatory compliance and quality control: A consistent track record of meeting stringent regulatory standards, which is crucial for market access and reputation.

Niche product focus: Expertise in specific therapeutic areas or product categories that may face less intense competition.

Growth Drivers

Key factors that could drive growth for Makers Laboratories Ltd. over the next 3-5 years include:

Growing healthcare expenditure: Increasing affordability and awareness leading to higher demand for pharmaceutical products in India.

Rising disease burden: Increasing incidence of chronic and lifestyle diseases necessitating continuous medication.

New product launches: Successful introduction of new generic drugs or novel formulations into the market.

Market expansion: Increasing penetration in untapped or under-penetrated regional markets within India, or expansion into new international markets (exports).

Capacity utilization and expansion: Optimizing existing manufacturing capabilities and investing in new capacities to meet demand.

Government healthcare initiatives: Policies promoting access to affordable medicines and expanding healthcare infrastructure.

Risks

Intense Competition: Facing stiff competition from large domestic and multinational players, leading to pricing pressures and market share erosion.

Regulatory Changes: Adverse changes in drug pricing policies, manufacturing standards, or approval processes by Indian or international regulators (e.g., NPPA, USFDA, WHO-GMP).

R&D and Product Pipeline Risk: Failure to successfully develop and launch new products can impact future growth.

Raw Material Price Volatility: Fluctuations in the cost of Active Pharmaceutical Ingredients (APIs) and other raw materials, many sourced from China, can impact profitability.

Quality Control and Compliance Issues: Any lapse in product quality or regulatory compliance can lead to product recalls, reputational damage, and operational sanctions.

Intellectual Property Rights: Challenges related to patent infringements or difficulties in securing and protecting intellectual property.

Management & Ownership

In many Indian companies of this size, the promoters (founding family or key individuals) typically hold a significant ownership stake and play an active role in management. This structure can lead to stable, long-term vision but also potential for concentrated decision-making. Specific details about the management team's experience, professional background, or strategic vision are not available. Ownership is likely concentrated among the promoter group, with the remaining shares held by institutional investors and the public.

Outlook

Makers Laboratories Ltd. operates in the resilient and growing Indian pharmaceutical market, which benefits from demographic tailwinds and increasing healthcare access. The company's ability to capitalize on this growth will depend on its execution in product development, manufacturing efficiency, and market penetration. Key challenges include navigating intense competition, managing regulatory complexities, and maintaining a robust product pipeline. Its future performance will largely be dictated by its strategic initiatives to differentiate its product offerings, strengthen its distribution, and control costs within a highly competitive and regulated landscape.

Makers Laboratories Share Price

Live · BSE · Inception: 1984
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Makers Laboratories 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 27 28 30 30 28 34 35 34 36 36
Other Income 0 0 0 11 1 0 0 0 0 1
Total Income 27 28 30 40 29 34 35 35 36 37
Total Expenditure 26 27 28 27 26 31 32 32 32 30
Operating Profit 1 1 2 13 2 3 3 3 4 6
Interest 1 1 0 0 0 0 0 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1
Exceptional Income / Expenses 0 0 -1 0 0 -0 0 0 0 0
Profit Before Tax -1 -0 -0 11 1 2 2 1 3 5
Provision for Tax -0 1 0 1 0 1 1 1 1 1
Profit After Tax -1 -1 -1 10 0 2 1 1 2 4
Adjustments -0 -0 -0 -1 -1 -2 -1 -1 -1 -2
Profit After Adjustments -2 -1 -1 9 -0 -0 0 -0 1 1
Adjusted Earnings Per Share -2.6 -2.2 -1.7 14.9 -0.5 -0.1 0.7 -0.2 1.6 1.9

Makers Laboratories Profit & Loss

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM
Net Sales 69 127 101 104 121 141
Other Income 1 3 2 2 12 1
Total Income 70 130 104 106 133 143
Total Expenditure 61 108 98 103 112 126
Operating Profit 9 21 6 3 20 16
Interest 2 2 2 2 1 0
Depreciation 5 4 4 5 5 4
Exceptional Income / Expenses 0 0 0 0 -1 0
Profit Before Tax 3 16 -1 -4 13 11
Provision for Tax 1 4 1 1 3 4
Profit After Tax 1 12 -2 -5 11 8
Adjustments -2 -7 -3 -1 -3 -5
Profit After Adjustments -0 5 -5 -6 7 2
Adjusted Earnings Per Share -0.6 10.1 -8.1 -10.6 12.7 4

Makers Laboratories Balance Sheet

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Shareholder's Funds 54 60 69 63 71
Minority's Interest 32 39 40 41 45
Borrowings 6 3 4 9 2
Other Non-Current Liabilities 11 11 11 11 9
Total Current Liabilities 33 33 28 37 21
Total Liabilities 136 144 152 161 148
Fixed Assets 71 68 85 87 74
Other Non-Current Assets 4 13 5 5 6
Total Current Assets 61 63 63 70 68
Total Assets 136 144 152 161 148

Makers Laboratories Cash Flow

#(Fig in Cr.) Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Opening Cash & Cash Equivalents 0 5 2 1 0
Cash Flow from Operating Activities 0 18 -9 1 -4
Cash Flow from Investing Activities 0 -22 1 -7 20
Cash Flow from Financing Activities 0 0 6 6 -16
Net Cash Inflow / Outflow 0 -3 -2 -0 -0
Closing Cash & Cash Equivalent 0 2 1 0 0

Makers Laboratories Ratios

# Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Earnings Per Share (Rs) -0.64 10.12 -8.05 -10.62 12.7
CEPS(Rs) 11.63 32.01 3.47 -0.45 26.6
DPS(Rs) 0 0 0 0 0
Book NAV/Share(Rs) 105.62 121.17 117.28 106.85 119.49
Core EBITDA Margin(%) 11.83 14.81 3.28 1.07 6.95
EBIT Margin(%) 6.51 13.7 1.34 -1.82 12.17
Pre Tax Margin(%) 3.94 12.33 -0.83 -3.75 11.11
PAT Margin (%) 1.96 9.21 -2.16 -4.61 9.03
Cash Profit Margin (%) 8.68 12.37 2.02 -0.26 13
ROA(%) 0.99 8.35 -1.48 -3.07 7.06
ROE(%) 2.49 20.61 -3.4 -7.28 16.33
ROCE(%) 6.53 24 1.72 -2.36 19.01
Receivable days 88.31 43.28 60.23 69.51 71.83
Inventory Days 146.06 73.62 99.41 113.86 102.53
Payable days 192.25 72.68 72.86 94.32 99.28
PER(x) 0 18.03 0 0 10.16
Price/Book(x) 2.17 1.51 0.83 1.05 1.08
Dividend Yield(%) 0 0 0 0 0
EV/Net Sales(x) 1.83 0.77 0.64 0.78 0.65
EV/Core EBITDA(x) 13.85 4.59 11.56 30.89 3.89
Net Sales Growth(%) 0 85.31 -20.38 3.07 15.67
EBIT Growth(%) 0 290.09 -92.21 -240.1 873.14
PAT Growth(%) 0 768.85 -118.7 -119.51 326.74
EPS Growth(%) 0 1676.11 -179.52 -31.85 219.58
Debt/Equity(x) 0.26 0.29 0.17 0.28 0.05
Current Ratio(x) 1.84 1.91 2.3 1.88 3.22
Quick Ratio(x) 1.01 1.18 1.16 0.97 1.61
Interest Cover(x) 2.53 10.03 0.62 -0.94 11.42
Total Debt/Mcap(x) 0.12 0.16 0.2 0.27 0.04

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +16% -2%
Operating Profit CAGR +567% -2%
PAT CAGR -3%
Share Price CAGR +11% +17% -5% +10%
ROE Average +16% +2% +6% +6%
ROCE Average +19% +6% +10% +10%

Makers Laboratories Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 61.27 %
FII 0 %
DII (MF + Insurance) 0 %
Public (retail) 38.73 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 61.2761.2761.2761.2761.2761.2761.2761.2761.2761.27
FII 0000000000
DII 0000000000
Public 38.7338.7338.7338.7338.7338.7338.7338.7338.7338.73
Others 0000000000
Total 100100100100100100100100100100

Makers Laboratories Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Makers Laboratories Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Makers Laboratories Pros & Cons

Pros

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

Cons

  • Company has a low return on equity of 2% over the last 3 years.
  • Debtor days have increased from 94.32 to 99.28days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp