Pharmaceuticals & Drugs · Founded 1984 · www.panaceabiotec.com · BSE 531349 · NSE PANACEA BIOT · ISIN INE922B01023
No Notes Added Yet
Business
Panacea Biotec Ltd. is an Indian pharmaceutical company primarily engaged in the research, development, manufacturing, and marketing of pharmaceutical formulations, biopharmaceuticals, and vaccines. Its core business model involves developing proprietary products as well as generic formulations across various therapeutic areas. The company earns money through the sale of its manufactured drugs and vaccines to domestic and international markets, including sales to governments for immunization programs, direct sales to pharmacies, hospitals, and through partnerships. It focuses on specialty generics, branded generics, and vaccines.
Revenue Mix
Panacea Biotec's revenue primarily comes from two main divisions:
Pharmaceutical Formulations: This segment includes products for various therapeutic areas such as oncology, diabetes management, gastroenterology, orthopedics, pain management, and cardiovascular diseases. These are sold as branded generics in India and internationally.
Vaccines: This segment is a significant focus, with the company developing and manufacturing a range of human vaccines (e.g., DPT, Hepatitis B, Hib, Polio, Measles, Mumps, Rubella). It supplies vaccines to UNICEF, PAHO, and national immunization programs, as well as to private markets.
Specific revenue contribution percentages for each segment are not consistently disclosed as granularly, but vaccines are a historically important and strategic business vertical.
Industry
The Indian pharmaceutical industry is highly fragmented, competitive, and regulated, comprising numerous domestic and multinational players. Panacea Biotec operates as a mid-sized player with a niche focus, particularly recognized for its vaccine development and manufacturing capabilities. While it does not compete directly with the largest Indian pharmaceutical companies in terms of overall market share, it holds a significant position in specific vaccine categories and certain therapeutic areas within the Indian and emerging markets. Its positioning is built on its R&D capabilities and backward integration for complex products.
MOAT
Panacea Biotec possesses several potential competitive advantages:
Vaccine Expertise: The complex R&D, manufacturing, and regulatory approval processes for vaccines create a significant barrier to entry, giving Panacea Biotec a specialized niche. Its long-standing relationships with international procurement agencies (like UNICEF) also provide a degree of stability.
R&D Capabilities: Investments in R&D, particularly for novel drug delivery systems and complex generics/biosimilars, allow it to develop and launch differentiated products.
Manufacturing Infrastructure: Specialized and compliant manufacturing facilities for both pharmaceuticals and vaccines are difficult and costly to establish, providing an operational advantage.
Growth Drivers
Increasing Global Demand for Vaccines: Growing immunization programs globally, new disease threats, and expanding vaccine coverage in developing countries.
New Product Launches: Introduction of new pharmaceutical formulations and vaccines in existing and new therapeutic areas, including biosimilars and complex generics.
Geographic Expansion: Penetration into new regulated markets and strengthening presence in existing emerging markets.
Government Healthcare Initiatives: Increased healthcare spending and public health programs in India and other developing nations.
Strategic Alliances & Collaborations: Partnerships with larger pharmaceutical companies for R&D, manufacturing, or distribution.
Risks
Intense Competition & Pricing Pressure: The Indian and global pharmaceutical markets are highly competitive, leading to pricing pressure on generics and even branded products.
Regulatory Scrutiny: Strict and evolving regulatory requirements (e.g., US FDA, European agencies, Indian regulators) can lead to manufacturing disruptions, delays in approvals, or product recalls.
R&D Failure: High costs associated with R&D and the inherent risk of drug development failure can impact profitability.
Financial Leverage: Historically, the company has carried significant debt, which can impact financial flexibility and expose it to interest rate risks.
Dependence on Key Products/Markets: Over-reliance on a few key products or major vaccine contracts can expose the company to demand fluctuations or contract loss.
Currency Fluctuations: Exposure to foreign exchange rate movements due to international sales and raw material imports.
Management & Ownership
Panacea Biotec is promoted by Dr. Rajesh Jain, who also serves as the Managing Director. As with many Indian companies, it is largely promoter-driven, with the promoter group holding a significant stake. The management team has experience in the pharmaceutical sector, having navigated the company through various growth phases and challenges. The ownership structure typically includes promoter holdings, institutional investors, and public shareholders.
Outlook
Panacea Biotec has a dual growth path, leveraging its established pharmaceutical formulations business and its specialized vaccine division. The vaccine segment, driven by global health priorities and growing immunization demand, presents a strong long-term growth opportunity, building on its existing capabilities and global supply relationships. However, the company operates in a highly competitive and regulated industry, requiring continuous innovation and efficient operations. Its ability to manage financial leverage, successfully launch new products, and navigate evolving regulatory landscapes will be crucial for sustained growth and profitability. The focus on niche therapeutic areas and complex vaccines offers differentiation, but execution remains key in a market dominated by larger players.
| #(Fig in Cr.) | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 136 | 116 | 147 | 163 | 133 | 167 | 141 | 165 | 167 | 200 |
| Other Income | 11 | 4 | 5 | 4 | 9 | 6 | 6 | 2 | 3 | 4 |
| Total Income | 147 | 120 | 152 | 167 | 141 | 172 | 148 | 167 | 169 | 204 |
| Total Expenditure | 143 | 130 | 140 | 156 | 159 | 168 | 159 | 153 | 164 | 194 |
| Operating Profit | 5 | -10 | 12 | 12 | -18 | 4 | -11 | 14 | 5 | 10 |
| Interest | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 |
| Depreciation | 9 | 9 | 9 | 9 | 8 | 8 | 8 | 8 | 8 | 8 |
| Exceptional Income / Expenses | 3 | 3 | 3 | 3 | 28 | 11 | 3 | 3 | 3 | 3 |
| Profit Before Tax | -2 | -17 | 5 | 4 | -0 | 7 | -19 | 6 | -1 | 4 |
| Provision for Tax | -0 | -1 | 0 | -0 | 2 | 3 | -5 | 3 | -0 | 1 |
| Profit After Tax | -2 | -16 | 5 | 4 | -2 | 4 | -14 | 4 | -1 | 2 |
| Adjustments | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 |
| Profit After Adjustments | -1 | -16 | 5 | 5 | -2 | 4 | -14 | 4 | 1 | 2 |
| Adjusted Earnings Per Share | -0.2 | -2.6 | 0.8 | 0.7 | -0.3 | 0.7 | -2.3 | 0.6 | 0.1 | 0.4 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Sales | 653 | 544 | 593 | 457 | 544 | 625 | 661 | 460 | 559 | 559 | 640 | 673 |
| Other Income | 20 | 47 | 8 | 5 | 30 | 10 | 11 | 52 | 26 | 21 | 17 | 15 |
| Total Income | 673 | 591 | 601 | 462 | 574 | 635 | 672 | 512 | 585 | 580 | 657 | 688 |
| Total Expenditure | 541 | 497 | 508 | 590 | 519 | 548 | 674 | 558 | 579 | 585 | 644 | 670 |
| Operating Profit | 132 | 94 | 93 | -128 | 56 | 87 | -2 | -46 | 6 | -5 | 12 | 18 |
| Interest | 127 | 101 | 101 | 105 | 174 | 185 | 181 | 4 | 4 | 4 | 6 | 6 |
| Depreciation | 73 | 68 | 59 | 55 | 44 | 46 | 44 | 39 | 37 | 35 | 33 | 32 |
| Exceptional Income / Expenses | 50 | 8 | 0 | 334 | -15 | 0 | 1676 | 103 | 36 | 36 | 19 | 12 |
| Profit Before Tax | -19 | -67 | -66 | 46 | -178 | -144 | 1449 | 13 | 1 | -8 | -7 | -10 |
| Provision for Tax | 2 | -11 | 10 | 9 | 17 | 2 | 371 | 47 | 3 | 1 | -0 | -1 |
| Profit After Tax | -21 | -56 | -76 | 38 | -195 | -146 | 1078 | -34 | -2 | -9 | -7 | -9 |
| Adjustments | 3 | 2 | 2 | 0 | 0 | -1 | -0 | 1 | 0 | 0 | 2 | 2 |
| Profit After Adjustments | -18 | -54 | -74 | 38 | -194 | -148 | 1078 | -33 | -1 | -8 | -5 | -7 |
| Adjusted Earnings Per Share | -3 | -8.9 | -12.1 | 6.2 | -31.7 | -24.1 | 176.1 | -5.4 | -0.2 | -1.4 | -0.9 | -1.2 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 14% | 12% | 0% | -0% |
| Operating Profit CAGR | 0% | 0% | -33% | -21% |
| PAT CAGR | 0% | 0% | 0% | 0% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | -20% | 28% | 6% | 12% |
| ROE Average | -1% | -1% | 65% | 19% |
| ROCE Average | -0% | -0% | 44% | 23% |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shareholder's Funds | 449 | 356 | 309 | 350 | 199 | -229 | 877 | 844 | 842 | 835 | 835 |
| Minority's Interest | 1 | 11 | -3 | -3 | -3 | -3 | -3 | -3 | -4 | -4 | -6 |
| Borrowings | 867 | 714 | 571 | 46 | 613 | 735 | 34 | 20 | 21 | 22 | 24 |
| Other Non-Current Liabilities | 233 | 5 | 20 | 24 | 128 | 225 | 51 | 251 | 244 | 81 | 61 |
| Total Current Liabilities | 475 | 689 | 696 | 938 | 622 | 447 | 774 | 330 | 309 | 367 | 349 |
| Total Liabilities | 2025 | 1774 | 1592 | 1356 | 1559 | 1177 | 1735 | 1443 | 1412 | 1301 | 1262 |
| Fixed Assets | 1071 | 1001 | 949 | 806 | 657 | 609 | 622 | 600 | 569 | 551 | 560 |
| Other Non-Current Assets | 404 | 70 | 79 | 42 | 218 | 58 | 123 | 274 | 358 | 174 | 189 |
| Total Current Assets | 549 | 703 | 565 | 508 | 683 | 474 | 951 | 562 | 485 | 576 | 513 |
| Total Assets | 2025 | 1774 | 1592 | 1356 | 1559 | 1177 | 1735 | 1443 | 1412 | 1301 | 1262 |
| #(Fig in Cr.) | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Opening Cash & Cash Equivalents | 20 | 10 | 7 | 16 | 14 | 40 | 52 | 50 | 40 | 47 | 82 |
| Cash Flow from Operating Activities | 91 | 131 | 118 | 105 | -30 | 107 | -108 | -422 | 3 | -27 | 17 |
| Cash Flow from Investing Activities | 16 | -26 | 55 | -5 | -35 | -48 | 1283 | 430 | 7 | 65 | -40 |
| Cash Flow from Financing Activities | -117 | -107 | -164 | -101 | 91 | -47 | -1176 | -18 | -3 | -3 | -1 |
| Net Cash Inflow / Outflow | -10 | -2 | 9 | -2 | 26 | 12 | -2 | -10 | 7 | 35 | -25 |
| Closing Cash & Cash Equivalent | 10 | 7 | 16 | 14 | 40 | 52 | 50 | 40 | 47 | 82 | 57 |
| # | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Earnings Per Share (Rs) | -2.98 | -8.9 | -12.08 | 6.16 | -31.72 | -24.11 | 176.05 | -5.43 | -0.19 | -1.37 | -0.88 |
| CEPS(Rs) | 8.56 | 1.87 | -2.89 | 15.11 | -24.57 | -16.43 | 183.2 | 0.88 | 5.75 | 4.26 | 4.23 |
| DPS(Rs) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Book NAV/Share(Rs) | -4.43 | 58.07 | 50.4 | 57.21 | 27.23 | -37.34 | 143.12 | 137.73 | 137.48 | 136.29 | 136.3 |
| Core EBITDA Margin(%) | 17.1 | 8.44 | 14.18 | -29.15 | 4.68 | 11.7 | -1.9 | -20.68 | -3.53 | -4.61 | -0.72 |
| EBIT Margin(%) | 16.59 | 6 | 5.74 | 33.04 | -0.68 | 6.27 | 234.47 | 3.64 | 0.89 | -0.72 | -0.2 |
| Pre Tax Margin(%) | -2.9 | -12.09 | -11.13 | 10.09 | -32.66 | -22.02 | 208.46 | 2.7 | 0.26 | -1.41 | -1.13 |
| PAT Margin (%) | -3.19 | -10.12 | -12.78 | 8.22 | -35.77 | -22.32 | 155.09 | -7.12 | -0.26 | -1.55 | -1.1 |
| Cash Profit Margin (%) | 8.03 | 2.06 | -2.96 | 20.27 | -27.66 | -15.36 | 161.39 | 1.14 | 6.19 | 4.64 | 3.98 |
| ROA(%) | -1.01 | -2.97 | -4.53 | 2.55 | -13.36 | -10.69 | 74.05 | -2.12 | -0.11 | -0.64 | -0.56 |
| ROE(%) | 0 | -34.38 | -22.94 | 11.39 | -75.26 | 0 | 332.85 | -3.92 | -0.18 | -1.04 | -0.86 |
| ROCE(%) | 9.93 | 2.76 | 2.63 | 13.44 | -0.38 | 5.36 | 217.12 | 1.94 | 0.59 | -0.47 | -0.15 |
| Receivable days | 67.1 | 92.84 | 85.16 | 89.81 | 52.75 | 42.68 | 43.66 | 54.62 | 37.7 | 42.2 | 40.93 |
| Inventory Days | 171.89 | 203.06 | 198.91 | 166.09 | 76.86 | 89.66 | 101.55 | 159.84 | 121.93 | 127.15 | 113.89 |
| Payable days | 335.72 | 532.76 | 512.46 | 579.47 | 545.38 | 397.33 | 335.05 | 297.63 | 256.06 | 339.61 | 270.26 |
| PER(x) | 0 | 0 | 0 | 32.18 | 0 | 0 | 0.84 | 0 | 0 | 0 | 0 |
| Price/Book(x) | -20.94 | 2.77 | 5.3 | 3.46 | 4.02 | -4.75 | 1.04 | 0.79 | 0.88 | 3.23 | 2.17 |
| Dividend Yield(%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EV/Net Sales(x) | 2.53 | 3.61 | 4.31 | 4.02 | 2.43 | 2.83 | 0.54 | 1 | 1.15 | 4.68 | 2.77 |
| EV/Core EBITDA(x) | 12.5 | 20.95 | 27.53 | -14.34 | 23.7 | 20.44 | -160.66 | -9.89 | 111.94 | -497.76 | 144.87 |
| Net Sales Growth(%) | -4.96 | -16.7 | 8.97 | -22.96 | 19.13 | 14.84 | 5.83 | -30.44 | 21.57 | -0.01 | 14.43 |
| EBIT Growth(%) | 2017.19 | -69.12 | 2.26 | 340.82 | -102.45 | 1212.62 | 3867.47 | -98.94 | -70.66 | -180.51 | 67.49 |
| PAT Growth(%) | 79.66 | -170.84 | -34.95 | 149.23 | -618.75 | 24.88 | 837.56 | -103.13 | 95.54 | -479.34 | 17.85 |
| EPS Growth(%) | 82.83 | -198.13 | -35.78 | 151 | -614.93 | 23.97 | 830.09 | -103.08 | 96.47 | -613.58 | 35.76 |
| Debt/Equity(x) | -100.22 | 2.79 | 3.05 | 1.85 | 4.45 | -3.58 | 0.04 | 0.02 | 0.02 | 0.03 | 0.03 |
| Current Ratio(x) | 1.16 | 1.02 | 0.81 | 0.54 | 1.1 | 1.06 | 1.23 | 1.71 | 1.57 | 1.57 | 1.47 |
| Quick Ratio(x) | 0.51 | 0.56 | 0.33 | 0.45 | 0.86 | 0.67 | 0.95 | 1.09 | 1 | 0.99 | 0.92 |
| Interest Cover(x) | 0.85 | 0.33 | 0.34 | 1.44 | -0.02 | 0.22 | 9.01 | 3.89 | 1.41 | -1.05 | -0.22 |
| Total Debt/Mcap(x) | 1.91 | 1.01 | 0.58 | 0.53 | 1.11 | 0.75 | 0.04 | 0.03 | 0.03 | 0.01 | 0.01 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.46 | 72.87 | 72.49 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 |
| FII | 0.27 | 0.37 | 0.38 | 1.16 | 0.78 | 1.06 | 1.36 | 1.6 | 2.31 | 2.75 |
| DII | 1.07 | 1.16 | 1.16 | 1.49 | 1.52 | 1.8 | 1.85 | 1.97 | 2.25 | 2.47 |
| Public | 25.2 | 25.6 | 25.97 | 24.87 | 25.22 | 24.66 | 24.31 | 23.96 | 22.96 | 22.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.5 | 4.46 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| FII | 0.02 | 0.02 | 0.02 | 0.07 | 0.05 | 0.06 | 0.08 | 0.1 | 0.14 | 0.17 |
| DII | 0.07 | 0.07 | 0.07 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.14 | 0.15 |
| Public | 1.54 | 1.57 | 1.59 | 1.52 | 1.54 | 1.51 | 1.49 | 1.47 | 1.41 | 1.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +14% | +12% | 0% | 0% |
| Operating Profit CAGR | — | — | -33% | -21% |
| PAT CAGR | — | — | — | — |
| Share Price CAGR | -20% | +28% | +6% | +12% |
| ROE Average | -1% | -1% | +65% | +19% |
| ROCE Average | 0% | 0% | +44% | +23% |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 73.46 | 72.87 | 72.49 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 | 72.48 |
| FII | 0.27 | 0.37 | 0.38 | 1.16 | 0.78 | 1.06 | 1.36 | 1.6 | 2.31 | 2.75 |
| DII | 1.07 | 1.16 | 1.16 | 1.49 | 1.52 | 1.8 | 1.85 | 1.97 | 2.25 | 2.47 |
| Public | 25.2 | 25.6 | 25.97 | 24.87 | 25.22 | 24.66 | 24.31 | 23.96 | 22.96 | 22.3 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
| # | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 4.5 | 4.46 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 | 4.44 |
| FII | 0.02 | 0.02 | 0.02 | 0.07 | 0.05 | 0.06 | 0.08 | 0.1 | 0.14 | 0.17 |
| DII | 0.07 | 0.07 | 0.07 | 0.09 | 0.09 | 0.11 | 0.11 | 0.12 | 0.14 | 0.15 |
| Public | 1.54 | 1.57 | 1.59 | 1.52 | 1.54 | 1.51 | 1.49 | 1.47 | 1.41 | 1.37 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 | 6.13 |
* 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.
Your relationship manager will connect with you shortly.