Pharmaceuticals & Drugs · Founded 1987 · www.vbshilpa.com · BSE 530549 · NSE SHILPA MEDIC · ISIN INE790G01031
No Notes Added Yet
Business
Shilpa Medicare Ltd. is an Indian pharmaceutical company primarily engaged in the development, manufacturing, and marketing of Active Pharmaceutical Ingredients (APIs) and Finished Dosage Forms (FDFs). The company has a strong focus on oncology and other niche therapeutic segments. Its core business model involves internal R&D for developing complex generic APIs and formulations, manufacturing them in compliance with global regulatory standards, and then marketing them to other pharmaceutical companies (B2B) or through its own finished products to regulated markets globally. Shilpa also offers contract research and manufacturing services (CRAMS) and is strategically expanding into biologics and biosimilars. It makes money by selling its proprietary APIs, finished products, and by providing manufacturing and development services to other pharma players.
Revenue Mix
Shilpa Medicare's operations are broadly categorized into:
APIs (Active Pharmaceutical Ingredients): This has historically been the largest segment, with a significant expertise in oncology and other complex APIs.
Formulations (Finished Dosage Forms): The company manufactures various dosage forms, including injectables, oral solids, and transdermal patches, primarily for regulated markets like the US and Europe. This segment is a key growth area.
Biologics & Biosimilars: Shilpa has invested in a dedicated facility for biologics, focusing on the development and manufacturing of biosimilar products, representing a long-term growth avenue.
CRAMS (Contract Research and Manufacturing Services): Leveraging its R&D capabilities and manufacturing infrastructure, Shilpa provides services to global pharmaceutical companies.
While specific revenue percentages fluctuate, APIs and Formulations typically constitute the majority of the company's sales, with Biologics and CRAMS emerging as significant contributors.
Industry
Shilpa Medicare operates in the highly competitive and regulated Indian and global Pharmaceuticals & Drugs industry. The industry is characterized by strong generic competition, increasing focus on R&D for complex molecules, and stringent regulatory oversight. India is a global hub for generic drug manufacturing. Shilpa positions itself as a niche player with a strong specialization in oncology and complex non-oncology APIs and formulations. It leverages its R&D capabilities and manufacturing expertise in handling potent compounds. Compared to larger Indian generic players, Shilpa maintains a more focused approach on high-value, difficult-to-manufacture products, enabling it to compete effectively in its chosen segments.
MOAT
Specialization in Oncology: A deep expertise in developing and manufacturing complex, high-potency oncology APIs and formulations, which are difficult for many generic manufacturers to produce due to technical and safety requirements.
R&D Capabilities: Proven track record in complex chemistry and drug development, enabling it to bring niche products to market.
Regulatory Compliance: Adherence to stringent regulatory standards (USFDA, EDQM, etc.) for its manufacturing facilities, which is crucial for exporting to regulated markets.
Manufacturing Expertise: Specialized infrastructure and know-how for handling potent and cytotoxic compounds, a barrier to entry for many competitors.
Backward Integration: To some extent, controlling key intermediates for certain APIs provides cost advantages and supply chain stability.
Growth Drivers
Growing Oncology Market: The increasing global incidence of cancer and demand for advanced treatments drives continuous demand for oncology APIs and formulations.
Expansion in Regulated Markets: Increased approvals and launches of Finished Dosage Forms in the US, Europe, and other regulated markets will drive revenue growth.
Biologics Pipeline Commercialization: Successful development and commercialization of biosimilars will open up a significant high-value market segment.
Increased CRAMS Engagements: Growing trend of outsourcing R&D and manufacturing by global pharma companies, which Shilpa is well-positioned to capitalize on.
Niche Product Development: Continuous focus on developing and launching complex, difficult-to-manufacture generics that face less competition and command better pricing.
Risks
Regulatory Scrutiny: Any adverse observations or actions from regulatory bodies like the USFDA can lead to import alerts, delays in approvals, and reputational damage.
Pricing Pressure: Intense competition in the generic pharmaceutical market leads to continuous price erosion, impacting profitability.
R&D Failures/Delays: Significant investments in R&D carry inherent risks of product development failures or prolonged approval timelines, impacting return on investment.
Competition: From larger, established generic players and other niche players, both domestically and internationally.
Forex Fluctuations: A significant portion of revenue is from exports, making the company susceptible to adverse currency movements.
Raw Material Sourcing: Dependence on specific countries (e.g., China) for key raw materials can pose supply chain and cost risks.
Intellectual Property Challenges: Potential for patent litigations or challenges related to generic product development.
Management & Ownership
Shilpa Medicare was founded by Mr. K. Eshwar Reddy, who continues to lead the company as the Chairman and Managing Director. The management team includes other family members and professionals with expertise in pharmaceuticals. The company's growth trajectory reflects a management team focused on R&D, strategic expansion into complex generics, and diversified growth avenues like biologics and CRAMS. Promoters and the promoter group typically hold a significant equity stake, demonstrating their long-term commitment to the business.
Outlook
Shilpa Medicare is positioned in attractive and complex segments of the pharmaceutical industry, particularly oncology and biologics, which offer significant growth potential. Its strong R&D capabilities and specialized manufacturing infrastructure provide a competitive edge in these niches. The company's efforts to expand its finished dosage forms portfolio in regulated markets and monetize its biologics pipeline are positive indicators for future growth. However, the pharmaceutical industry inherently faces risks such as intense pricing pressure, stringent regulatory oversight, and the high-risk, high-reward nature of R&D. The company's ability to successfully navigate these challenges, manage its debt for expansion, and consistently deliver new products will be crucial for sustained performance.
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 | 287 | 292 | 293 | 344 | 319 | 331 | 321 | 370 | 410 | 437 |
| Other Income | 2 | 2 | 10 | 5 | 1 | 8 | 6 | 2 | 1 | 2 |
| Total Income | 289 | 294 | 302 | 349 | 320 | 338 | 328 | 372 | 411 | 439 |
| Total Expenditure | 221 | 222 | 219 | 258 | 239 | 252 | 230 | 262 | 295 | 317 |
| Operating Profit | 68 | 73 | 83 | 91 | 82 | 87 | 98 | 110 | 115 | 121 |
| Interest | 26 | 24 | 24 | 26 | 12 | 14 | 19 | 16 | 11 | 14 |
| Depreciation | 27 | 27 | 27 | 28 | 29 | 29 | 29 | 30 | 30 | 31 |
| Exceptional Income / Expenses | 0 | 6 | 0 | 0 | 0 | -31 | 0 | 0 | -13 | 25 |
| Profit Before Tax | 15 | 28 | 32 | 37 | 41 | 13 | 50 | 65 | 61 | 102 |
| Provision for Tax | 9 | 3 | 15 | 19 | 10 | 1 | 3 | 20 | 16 | 13 |
| Profit After Tax | 6 | 25 | 18 | 18 | 31 | 12 | 48 | 44 | 45 | 89 |
| Adjustments | -1 | -0 | -4 | -0 | 0 | 2 | -1 | -0 | -0 | 18 |
| Profit After Adjustments | 5 | 25 | 14 | 18 | 32 | 15 | 47 | 44 | 45 | 108 |
| Adjusted Earnings Per Share | 0.3 | 1.4 | 0.7 | 0.9 | 1.6 | 0.7 | 2.4 | 2.3 | 2.3 | 5.5 |
| #(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 | 614 | 716 | 779 | 789 | 733 | 908 | 901 | 1146 | 1050 | 1152 | 1286 | 1538 |
| Other Income | 7 | 11 | 29 | 33 | 16 | 22 | 40 | 21 | 31 | 17 | 36 | 11 |
| Total Income | 621 | 728 | 808 | 821 | 749 | 930 | 941 | 1166 | 1082 | 1169 | 1323 | 1550 |
| Total Expenditure | 487 | 556 | 618 | 638 | 579 | 693 | 729 | 948 | 962 | 916 | 982 | 1104 |
| Operating Profit | 133 | 171 | 191 | 184 | 170 | 237 | 212 | 218 | 120 | 253 | 340 | 444 |
| Interest | 4 | 4 | 3 | 3 | 4 | 5 | 22 | 41 | 59 | 92 | 76 | 60 |
| Depreciation | 21 | 23 | 31 | 37 | 42 | 44 | 54 | 80 | 95 | 108 | 113 | 120 |
| Exceptional Income / Expenses | -0 | -2 | -5 | 0 | 20 | 0 | 61 | 9 | 0 | 6 | -28 | 12 |
| Profit Before Tax | 108 | 140 | 146 | 137 | 136 | 188 | 195 | 102 | -38 | 54 | 122 | 278 |
| Provision for Tax | 35 | 36 | 42 | 34 | 26 | 33 | 49 | 42 | -7 | 22 | 44 | 52 |
| Profit After Tax | 73 | 105 | 104 | 103 | 110 | 155 | 146 | 61 | -31 | 32 | 78 | 226 |
| Adjustments | 1 | 4 | 3 | 2 | 3 | 2 | 2 | 0 | -2 | -0 | -0 | 17 |
| Profit After Adjustments | 74 | 108 | 108 | 105 | 112 | 156 | 148 | 61 | -32 | 32 | 78 | 244 |
| Adjusted Earnings Per Share | 4.8 | 7 | 6.7 | 6.5 | 6.9 | 9.6 | 9.1 | 3.5 | -1.9 | 1.8 | 4 | 12.5 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | 12% | 4% | 7% | 8% |
| Operating Profit CAGR | 34% | 16% | 7% | 10% |
| PAT CAGR | 144% | 9% | -13% | 1% |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Share Price CAGR | 20% | 67% | 13% | 9% |
| ROE Average | 4% | 1% | 4% | 9% |
| ROCE Average | 7% | 4% | 6% | 11% |
| #(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 | 547 | 639 | 987 | 1085 | 1198 | 1329 | 1479 | 1822 | 1783 | 1809 | 2372 |
| Minority's Interest | 14 | 2 | -3 | -5 | -8 | -8 | -11 | -11 | -9 | -9 | -9 |
| Borrowings | 102 | 0 | 143 | 68 | 81 | 165 | 474 | 354 | 289 | 560 | 232 |
| Other Non-Current Liabilities | 52 | 67 | 109 | 85 | 86 | 92 | 87 | 99 | 56 | 29 | 28 |
| Total Current Liabilities | 189 | 222 | 237 | 266 | 253 | 411 | 587 | 612 | 784 | 694 | 674 |
| Total Liabilities | 905 | 931 | 1472 | 1499 | 1610 | 1989 | 2632 | 2875 | 2904 | 3083 | 3298 |
| Fixed Assets | 316 | 393 | 492 | 534 | 558 | 650 | 1111 | 1342 | 1368 | 1385 | 1418 |
| Other Non-Current Assets | 261 | 183 | 250 | 293 | 507 | 715 | 619 | 646 | 766 | 822 | 894 |
| Total Current Assets | 328 | 354 | 730 | 672 | 545 | 624 | 862 | 887 | 770 | 876 | 986 |
| Total Assets | 905 | 931 | 1472 | 1499 | 1610 | 1989 | 2632 | 2875 | 2904 | 3083 | 3298 |
| #(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 | 9 | 4 | 7 | 100 | 74 | 34 | 44 | 123 | 26 | 19 | 32 |
| Cash Flow from Operating Activities | 69 | 129 | 37 | 45 | 147 | 124 | 47 | 105 | 180 | 137 | 132 |
| Cash Flow from Investing Activities | -195 | -109 | -262 | -9 | -196 | -290 | -404 | -285 | -233 | -167 | -199 |
| Cash Flow from Financing Activities | 136 | -20 | 313 | -61 | 10 | 176 | 436 | 83 | 46 | 47 | 63 |
| Net Cash Inflow / Outflow | 10 | -0 | 88 | -25 | -39 | 10 | 79 | -98 | -7 | 17 | -4 |
| Closing Cash & Cash Equivalent | 18 | 6 | 100 | 74 | 34 | 44 | 123 | 25 | 19 | 32 | 29 |
| # | 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) | 4.78 | 7.03 | 6.71 | 6.45 | 6.88 | 9.58 | 9.06 | 3.49 | -1.87 | 1.84 | 4 |
| CEPS(Rs) | 6.1 | 8.29 | 8.43 | 8.59 | 9.3 | 12.16 | 12.28 | 8.09 | 3.72 | 8.05 | 9.78 |
| DPS(Rs) | 0.28 | 0.3 | 0.3 | 0.35 | 0.5 | 0.55 | 0.55 | 0.55 | 0 | 0 | 0.5 |
| Book NAV/Share(Rs) | 35.46 | 41.46 | 61.58 | 66.54 | 73.45 | 81.53 | 90.69 | 104.96 | 102.72 | 104.19 | 121.29 |
| Core EBITDA Margin(%) | 20.41 | 22.15 | 20.62 | 19.11 | 21 | 23.63 | 19.05 | 17.21 | 8.41 | 20.45 | 23.63 |
| EBIT Margin(%) | 18.06 | 19.98 | 19.09 | 17.62 | 19 | 21.21 | 24.07 | 12.52 | 1.94 | 12.69 | 15.38 |
| Pre Tax Margin(%) | 17.41 | 19.44 | 18.69 | 17.28 | 18.5 | 20.71 | 21.65 | 8.93 | -3.65 | 4.72 | 9.51 |
| PAT Margin (%) | 11.72 | 14.5 | 13.33 | 13 | 14.93 | 17.02 | 16.22 | 5.29 | -2.94 | 2.77 | 6.09 |
| Cash Profit Margin (%) | 15.18 | 17.71 | 17.24 | 17.7 | 20.67 | 21.85 | 22.21 | 12.26 | 6.15 | 12.14 | 14.87 |
| ROA(%) | 9.18 | 11.41 | 8.69 | 6.92 | 7.04 | 8.59 | 6.33 | 2.2 | -1.07 | 1.07 | 2.45 |
| ROE(%) | 15.4 | 17.66 | 12.85 | 9.93 | 9.59 | 12.23 | 10.41 | 3.67 | -1.71 | 1.78 | 3.75 |
| ROCE(%) | 17.9 | 19.69 | 15.28 | 11.13 | 10.45 | 12.38 | 10.73 | 5.94 | 0.8 | 5.49 | 6.94 |
| Receivable days | 43.99 | 52.26 | 69 | 90.2 | 105.51 | 90.56 | 97.28 | 98.75 | 123.51 | 113.53 | 118.16 |
| Inventory Days | 74.84 | 66.97 | 75.49 | 87.32 | 93.66 | 83.24 | 113.34 | 109.68 | 117.32 | 105.35 | 98.29 |
| Payable days | 95.15 | 90.7 | 107.17 | 110.56 | 130.97 | 113.86 | 113.98 | 106 | 126.7 | 146.72 | 123.69 |
| PER(x) | 51.88 | 30.47 | 47.36 | 36.02 | 24.71 | 12.77 | 18.42 | 56.83 | 0 | 125.64 | 82.81 |
| Price/Book(x) | 6.99 | 5.16 | 5.16 | 3.49 | 2.32 | 1.5 | 1.84 | 1.89 | 1.12 | 2.21 | 2.73 |
| Dividend Yield(%) | 0.11 | 0.14 | 0.09 | 0.15 | 0.29 | 0.45 | 0.33 | 0.28 | 0 | 0 | 0.15 |
| EV/Net Sales(x) | 6.51 | 4.72 | 6.72 | 4.95 | 3.92 | 2.58 | 3.82 | 3.57 | 2.63 | 4.26 | 5.47 |
| EV/Core EBITDA(x) | 29.95 | 19.73 | 27.42 | 21.26 | 16.94 | 9.88 | 16.25 | 18.78 | 23.11 | 19.43 | 20.7 |
| Net Sales Growth(%) | 7.42 | 16.72 | 8.76 | 1.24 | -7.03 | 23.8 | -0.75 | 27.12 | -8.33 | 9.66 | 11.71 |
| EBIT Growth(%) | 13.05 | 28.96 | 3.7 | -6.82 | -0.05 | 38.22 | 12.62 | -33.88 | -85.8 | 617.36 | 35.39 |
| PAT Growth(%) | -3.36 | 44.22 | -0.28 | -1.52 | 6.45 | 41.15 | -5.41 | -58.56 | -151.03 | 203.36 | 145.02 |
| EPS Growth(%) | -7.07 | 47.02 | -4.45 | -3.85 | 6.67 | 39.1 | -5.36 | -61.45 | -153.54 | 198.15 | 118.03 |
| Debt/Equity(x) | 0.34 | 0.14 | 0.24 | 0.18 | 0.16 | 0.29 | 0.57 | 0.37 | 0.45 | 0.52 | 0.25 |
| Current Ratio(x) | 1.73 | 1.6 | 3.08 | 2.53 | 2.15 | 1.52 | 1.47 | 1.45 | 0.98 | 1.26 | 1.46 |
| Quick Ratio(x) | 1.07 | 1.01 | 2.28 | 1.82 | 1.41 | 0.97 | 0.9 | 0.88 | 0.58 | 0.77 | 0.95 |
| Interest Cover(x) | 27.63 | 36.69 | 47.73 | 52.39 | 37.91 | 42.26 | 9.92 | 3.48 | 0.35 | 1.59 | 2.62 |
| Total Debt/Mcap(x) | 0.05 | 0.03 | 0.05 | 0.05 | 0.07 | 0.2 | 0.31 | 0.2 | 0.4 | 0.23 | 0.09 |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.01 | 50.01 | 44.39 | 44.33 | 44.23 | 44.23 | 44.23 | 44.23 | 40.13 | 40.13 |
| FII | 8.52 | 5.63 | 9.08 | 9.58 | 9.9 | 10.97 | 11.19 | 10.92 | 10.97 | 11.08 |
| DII | 0.06 | 1.65 | 7.61 | 8.18 | 8.27 | 7.55 | 7.44 | 7.65 | 8.33 | 8.58 |
| Public | 41.41 | 42.71 | 38.92 | 37.9 | 37.6 | 37.25 | 37.14 | 37.2 | 40.56 | 40.21 |
| 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 | 4.34 | 4.34 | 4.34 | 4.33 | 4.32 | 4.32 | 4.32 | 4.32 | 7.85 | 7.85 |
| FII | 0.74 | 0.49 | 0.89 | 0.94 | 0.97 | 1.07 | 1.09 | 1.07 | 2.15 | 2.17 |
| DII | 0.01 | 0.14 | 0.74 | 0.8 | 0.81 | 0.74 | 0.73 | 0.75 | 1.63 | 1.68 |
| Public | 3.59 | 3.71 | 3.81 | 3.71 | 3.68 | 3.64 | 3.63 | 3.64 | 7.93 | 7.86 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.68 | 8.68 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 | 19.56 | 19.56 |
| # | 1 Year | 3 Year | 5 Year | 10 Year |
|---|---|---|---|---|
| Sales CAGR | +12% | +4% | +7% | +8% |
| Operating Profit CAGR | +34% | +16% | +7% | +10% |
| PAT CAGR | +144% | +9% | -13% | +1% |
| Share Price CAGR | +20% | +67% | +13% | +9% |
| ROE Average | +4% | +1% | +4% | +9% |
| ROCE Average | +7% | +4% | +6% | +11% |
| # | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Promoter | 50.01 | 50.01 | 44.39 | 44.33 | 44.23 | 44.23 | 44.23 | 44.23 | 40.13 | 40.13 |
| FII | 8.52 | 5.63 | 9.08 | 9.58 | 9.9 | 10.97 | 11.19 | 10.92 | 10.97 | 11.08 |
| DII | 0.06 | 1.65 | 7.61 | 8.18 | 8.27 | 7.55 | 7.44 | 7.65 | 8.33 | 8.58 |
| Public | 49.99 | 49.99 | 55.61 | 55.67 | 55.77 | 55.77 | 55.77 | 55.77 | 59.87 | 59.87 |
| 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 | 4.34 | 4.34 | 4.34 | 4.33 | 4.32 | 4.32 | 4.32 | 4.32 | 7.85 | 7.85 |
| FII | 0.74 | 0.49 | 0.89 | 0.94 | 0.97 | 1.07 | 1.09 | 1.07 | 2.15 | 2.17 |
| DII | 0.01 | 0.14 | 0.74 | 0.8 | 0.81 | 0.74 | 0.73 | 0.75 | 1.63 | 1.68 |
| Public | 4.34 | 4.34 | 5.44 | 5.44 | 5.45 | 5.45 | 5.45 | 5.45 | 11.71 | 11.71 |
| Others | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total | 8.68 | 8.68 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 | 9.78 | 19.56 | 19.56 |
* 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.