Sharescart Research Club logo

Key Financials Snapshot

TTM · Standalone · ₹ in Cr
Market Cap
₹14 Cr.
Stock P/E
-11.1
P/B
-0.9
Current Price
₹13.8
Book Value
₹ -15.1
Face Value
10
52W High
₹21.6
52W Low
₹ 12
Dividend Yield
0%

Norris Medicines Overview

Business

Norris Medicines Ltd. is an Indian pharmaceutical company engaged in the manufacturing and marketing of a diverse range of pharmaceutical formulations. Its core business model involves developing, producing, and distributing generic and branded generic drugs across various therapeutic segments. The company primarily generates revenue through the sale of its products, including tablets, capsules, oral liquids, and injectables, to distributors, pharmacies, and healthcare providers, predominantly in the domestic Indian market.

Revenue Mix

Specific detailed breakdowns of revenue contribution by therapeutic area or product type are typically not publicly available for smaller pharmaceutical companies. However, Norris Medicines' revenue primarily stems from its Domestic Formulations segment, encompassing a broad portfolio of products in therapeutic areas such as anti-infectives, analgesics, anti-inflammatory, gastro-intestinal, and nutritional supplements. While the domestic market is its primary focus, the company may also engage in limited export activities or contract manufacturing.

Industry

Norris Medicines operates within the highly competitive and fragmented Indian Pharmaceuticals & Drugs sector. This industry is characterized by strong demand drivers like a large and growing population, increasing healthcare awareness, rising disposable incomes, and the prevalence of non-communicable diseases. The company positions itself as a smaller-to-mid-sized player, competing alongside large, established Indian pharmaceutical giants (e.g., Sun Pharma, Cipla, Dr. Reddy's) as well as numerous other regional and smaller enterprises. Its positioning likely emphasizes affordability and market penetration in specific therapeutic niches or geographic regions.

MOAT

As a smaller pharmaceutical player, Norris Medicines Ltd. typically possesses limited durable competitive advantages compared to industry leaders. It is unlikely to have strong moats from proprietary patent-protected drugs, extensive R&D capabilities, or global brand recognition for innovative products. Potential, albeit weaker, advantages may include:

Cost Efficiency: Ability to produce formulations at competitive prices.

Established Distribution: A local or regional distribution network.

Regulatory Compliance: Adherence to quality and manufacturing standards to maintain market access.

Niche Market Focus: Specialization in certain therapeutic segments where competition from larger players may be less intense.

Growth Drivers

Key factors that can drive Norris Medicines' growth over the next 3-5 years include:

Expanding Indian Healthcare Market: Continuous growth in demand for affordable medicines fueled by population expansion, increased health expenditure, and health insurance penetration.

Product Portfolio Expansion: Introduction of new generic and branded generic formulations across existing and new therapeutic areas.

Geographic Penetration: Deepening market reach within current operating regions and expanding into untapped areas within India.

Manufacturing Capacity Utilization: Optimizing existing production facilities to meet increasing demand efficiently.

Government Healthcare Initiatives: Policies promoting generic drugs and affordable healthcare can create opportunities.

Risks

Norris Medicines faces several business risks:

Intense Competition and Pricing Pressure: High competition from larger, better-resourced players and numerous smaller companies can lead to margin erosion.

Regulatory Changes: Evolving and stringent regulations from bodies like the CDSCO (India), including drug pricing controls and manufacturing quality standards, can impact operations and profitability.

Raw Material Price Volatility: Dependence on Active Pharmaceutical Ingredients (APIs), often imported, exposes the company to supply chain disruptions and price fluctuations.

Product Concentration: Over-reliance on a few key products or therapeutic segments could make it vulnerable to market shifts or product failures.

Funding and Liquidity: As an SME, access to capital for expansion, R&D, or working capital can be constrained.

Quality Control Issues: Any product recalls or quality lapses could severely damage reputation, lead to regulatory penalties, and impact sales.

Management & Ownership

Norris Medicines Ltd. is likely a promoter-driven company, where the founding family or individuals hold a significant equity stake and play an active role in the company's strategic and operational management. This structure can ensure strong alignment between ownership and management interests but also warrants attention to corporate governance practices. The ownership structure typically comprises a substantial promoter holding, with the remaining shares held by public shareholders.

Outlook

Norris Medicines Ltd. operates in a fundamentally growing Indian pharmaceutical market, benefiting from underlying demographic and healthcare trends. Its future performance will largely hinge on its ability to effectively navigate the highly competitive landscape. The company's growth potential lies in its capacity to strategically expand its product portfolio, enhance its distribution network, maintain cost efficiencies, and consistently adhere to evolving regulatory standards. However, being a smaller player, it remains susceptible to intense pricing pressures, raw material volatility, and the significant resources of larger competitors. Sustained, incremental growth is plausible if the company executes well on its operational and market-entry strategies, but it faces an uphill battle in establishing strong differentiation within a crowded market.

Norris Medicines Share Price

Live · BSE · Inception: 1990
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Standalone · annual

Norris Medicines Quarterly Results

#(Fig in Cr.) Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025
Net Sales 3 1 1 1 1 1 3 1 2 3
Other Income 0 0 0 0 0 0 0 0 0 0
Total Income 3 1 2 1 1 1 3 1 2 3
Total Expenditure 3 1 1 1 1 1 3 2 2 2
Operating Profit -0 -0 1 -0 -0 -0 0 -0 -0 1
Interest 0 0 0 0 0 0 0 0 0 0
Depreciation 0 0 0 0 0 0 0 0 0 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0
Profit Before Tax -0 -0 0 -0 -0 -0 -0 -0 -1 1
Provision for Tax 0 0 0 0 0 0 0 0 0 0
Profit After Tax -0 -0 0 -0 -0 -0 -0 -0 -1 1
Adjustments 0 0 0 0 0 0 0 0 0 -0
Profit After Adjustments -0 -0 0 -0 -0 -0 -0 -0 -1 1
Adjusted Earnings Per Share -0.5 -0.3 0.2 -0.4 -0.4 -0.3 -0.2 -0.3 -0.7 0.7

Norris Medicines 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 19 19 20 14 16 8 12 9 8 6 6 9
Other Income 0 0 0 0 0 0 0 0 0 0 0 0
Total Income 19 19 21 14 16 8 12 9 8 6 6 9
Total Expenditure 17 18 21 15 17 10 14 10 7 6 6 9
Operating Profit 2 1 0 -2 -1 -2 -2 -0 1 -0 -0 1
Interest 1 1 1 1 1 1 2 1 2 0 0 0
Depreciation 1 1 1 1 1 1 1 1 1 1 1 0
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 0
Profit Before Tax 0 -0 -1 -3 -2 -4 -4 -2 -1 -1 -1 0
Provision for Tax 1 -0 -0 -1 -0 -1 1 1 1 0 0 0
Profit After Tax -1 0 -1 -3 -2 -3 -5 -3 -2 -1 -1 0
Adjustments 0 0 0 0 0 0 0 0 0 0 0 0
Profit After Adjustments -1 0 -1 -3 -2 -3 -5 -3 -2 -1 -1 0
Adjusted Earnings Per Share -1.1 0 -0.8 -2.5 -1.7 -2.9 -5 -3.3 -1.8 -1.2 -1.2 -0.5

Norris Medicines 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 5 5 5 2 0 -2 -7 -11 -12 -14 -15
Minority's Interest 0 0 0 0 0 0 0 0 0 0 0
Borrowings 7 7 8 8 11 15 16 18 18 19 19
Other Non-Current Liabilities -1 -1 -2 -2 -3 -4 -3 -2 -1 -1 -1
Total Current Liabilities 5 5 10 11 9 8 12 7 8 9 10
Total Liabilities 17 17 20 18 18 17 17 13 13 13 13
Fixed Assets 9 8 10 9 9 8 8 7 6 6 5
Other Non-Current Assets 1 1 1 1 1 1 1 1 1 1 1
Total Current Assets 7 7 9 8 7 7 8 4 5 6 6
Total Assets 17 17 20 18 18 17 17 13 13 13 13

Norris Medicines 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 0 0 -0 0 0 0 0 0 0 0 0
Cash Flow from Operating Activities 1 1 -1 1 -2 -3 1 -1 1 0 1
Cash Flow from Investing Activities -1 -0 -2 -0 -0 0 -0 -0 -0 0 -0
Cash Flow from Financing Activities 0 -1 3 -1 2 3 -1 1 -1 -0 -1
Net Cash Inflow / Outflow -0 -0 0 0 -0 -0 -0 -0 0 0 0
Closing Cash & Cash Equivalent 0 -0 0 0 0 0 0 0 0 0 0

Norris Medicines 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) -1.05 0.04 -0.77 -2.53 -1.69 -2.86 -5 -3.29 -1.76 -1.2 -1.25
CEPS(Rs) 0.27 0.64 -0.12 -1.82 -0.97 -2.13 -4.33 -2.63 -1.13 -0.62 -0.71
DPS(Rs) 0 0 0 0 0 0 0 0 0 0 0
Book NAV/Share(Rs) 5.33 5.37 4.6 2.06 0.38 -2.49 -7.49 -10.77 -12.54 -13.73 -14.98
Core EBITDA Margin(%) 9.11 4.43 -0.37 -14.07 -3.75 -27.28 -14.24 -0.76 11.04 -3.28 -4.52
EBIT Margin(%) 2.91 2.83 -2.83 -18.24 -7.85 -35.43 -19.25 -7.45 3.67 -12.92 -12.69
Pre Tax Margin(%) 0.04 -0.73 -5.76 -23.34 -12.3 -46.59 -32.6 -23.14 -14.28 -19.48 -20.24
PAT Margin (%) -5.58 0.2 -3.74 -18.42 -10.26 -35.96 -40.5 -34.58 -20.93 -21.06 -21.26
Cash Profit Margin (%) 1.44 3.37 -0.59 -13.23 -5.89 -26.74 -35.06 -27.62 -13.4 -10.92 -12.04
ROA(%) -5.8 0.23 -4.18 -13.07 -9.37 -16.48 -29.19 -21.99 -13.88 -9.18 -9.47
ROE(%) -17.93 0.71 -15.52 -76.01 -138.44 0 0 0 0 0 0
ROCE(%) 3.99 4.06 -4.06 -17.04 -9.18 -18.63 -17.87 -6.59 3.17 -8.64 -10.11
Receivable days 87.19 63.28 66.67 96.27 61.22 133.36 67.77 55.7 47.88 69.98 77.44
Inventory Days 51.45 57.29 63.2 109.16 91.89 179.39 135.68 145.47 122.7 243.91 265.33
Payable days 169.1 104.59 107.17 441.26 246.6 555.56 169.83 213.75 146.8 216.62 229.77
PER(x) 0 0 0 0 0 0 0 0 0 0 0
Price/Book(x) 0 0 0 8.09 16.11 -1.13 -0.87 0 -0.83 -0.99 -1.12
Dividend Yield(%) 0 0 0 0 0 0 0 0 0 0 0
EV/Net Sales(x) 0.96 0.93 1.03 2.05 1.24 2.63 2.03 3.28 3.8 6.21 6.56
EV/Core EBITDA(x) 9.63 15.51 329.48 -15.61 -35.31 -9.97 -14.67 -672.01 33.9 -223.49 -189.57
Net Sales Growth(%) -9.79 0.96 8.49 -33.66 19.86 -51.78 56.19 -22.96 -11.45 -32.57 3.27
EBIT Growth(%) 125.81 -2.15 -209.11 -327.75 48.42 -118.06 15.72 70.2 143.67 -337.16 -1.44
PAT Growth(%) 28.17 103.63 -2127.21 -227.43 33.27 -69.47 -74.65 34.23 46.39 32.17 -4.28
EPS Growth(%) 28.18 103.62 -2128.87 -227.44 33.27 -69.47 -74.65 34.23 46.39 32.17 -4.27
Debt/Equity(x) 1.54 1.41 2.47 5.52 38.16 -7.26 -2.47 -1.97 -1.72 -1.58 -1.45
Current Ratio(x) 1.3 1.33 0.91 0.7 0.84 0.93 0.7 0.63 0.64 0.67 0.62
Quick Ratio(x) 0.84 0.66 0.54 0.29 0.42 0.43 0.27 0.27 0.22 0.2 0.22
Interest Cover(x) 1.01 0.8 -0.97 -3.58 -1.77 -3.17 -1.44 -0.47 0.2 -1.97 -1.68
Total Debt/Mcap(x) 0 0 0 0.68 2.35 6.38 2.83 0 2.05 1.58 1.29

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR 0% -13% -6% -11%
Operating Profit CAGR -100%
PAT CAGR
Share Price CAGR -34% +6% +8%
ROE Average 0% 0% 0% -22%
ROCE Average -10% -5% -8% -7%

Norris Medicines Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 34.01 %
FII 0 %
DII (MF + Insurance) 0.07 %
Public (retail) 65.99 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 34.0134.0134.0134.01343434343434.01
FII 0000000000
DII 0.070.070.070.070.070.070.070.070.070.07
Public 65.9965.9965.9965.99666666666665.99
Others 0000000000
Total 100100100100100100100100100100

Norris Medicines Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Norris Medicines Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Norris Medicines Pros & Cons

Pros

  • Stock is trading at -0.9 times its book value
  • Company is almost debt free.

Cons

  • Promoter holding is low: 34.01%.
  • Company has a low return on equity of 0% over the last 3 years.
  • Debtor days have increased from 216.62 to 229.77days.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp