Pharmaceuticals & Drugs · Founded 1984 · www.makerslabs.com · BSE 506919 · · ISIN INE987A01010
No Notes Added Yet
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.
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 | 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 |
| #(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 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 16% | -2% | 0% | 0% |
| Operating Profit CAGR | 567% | -2% | 0% | 0% |
| PAT CAGR | 0% | -3% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 11% | 17% | -5% | 10% |
| ROE Average | 16% | 2% | 6% | 6% |
| ROCE Average | 19% | 6% | 10% | 10% |
| #(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 |
| #(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 |
| # | 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 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 | 38.72 |
| 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 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
| # | 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% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 | 61.27 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 | 38.73 |
| 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 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 | 0.36 |
| FII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| DII | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Public | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 | 0.23 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 | 0.59 |
* 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.