Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹10523 Cr.
Stock P/E
134.4
P/B
4.1
Current Price
₹538.1
Book Value
₹ 132.5
Face Value
1
52W High
₹543
52W Low
₹ 260
Dividend Yield
0.11%

Shilpa Medicare Overview

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.

Shilpa Medicare Share Price

Live · BSE / NSE · Inception: 1987
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Shilpa Medicare 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 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

Shilpa Medicare 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 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

Shilpa Medicare 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 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

Shilpa Medicare 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 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

Shilpa Medicare 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) 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

Growth Rates

Compounded annual
# 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%

Shilpa Medicare Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 40.13 %
FII 11.08 %
DII (MF + Insurance) 8.58 %
Public (retail) 59.87 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 50.0150.0144.3944.3344.2344.2344.2344.2340.1340.13
FII 8.525.639.089.589.910.9711.1910.9210.9711.08
DII 0.061.657.618.188.277.557.447.658.338.58
Public 49.9949.9955.6155.6755.7755.7755.7755.7759.8759.87
Others 0000000000
Total 100100100100100100100100100100

Shilpa Medicare Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Shilpa Medicare Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Shilpa Medicare Pros & Cons

Pros

  • Debtor days have improved from 146.72 to 123.69days.
  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Promoter holding is low: 40.13%.
  • Company has a low return on equity of 1% over the last 3 years.
  • Stock is trading at 4.1 times its book value.
  • The company has delivered a poor profit growth of -12% over past five years.
Want to Start Investing in Top Unlisted Stocks?

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

whatsapp