Sharescart Research Club logo

Key Financials Snapshot

TTM · Consolidated · ₹ in Cr
Market Cap
₹958 Cr.
Stock P/E
32.1
P/B
2.6
Current Price
₹104
Book Value
₹ 39.7
Face Value
1
52W High
₹148
52W Low
₹ 65
Dividend Yield
0.48%

Themis Medicare Overview

Business

Themis Medicare Ltd. is an India-based pharmaceutical company engaged in the manufacturing and marketing of active pharmaceutical ingredients (APIs), finished formulations, and intermediates. The company focuses on various therapeutic segments, including anti-infectives, pain management, anti-malarials, anti-diabetics, and cardiovascular drugs. It operates on a multi-pronged business model involving:

Finished Formulations: Developing, manufacturing, and marketing prescription drugs for the domestic and international markets.

Active Pharmaceutical Ingredients (APIs): Producing bulk drugs for its own formulations and for sale to other pharmaceutical companies globally.

Contract Manufacturing/Development: Providing contract manufacturing services for other pharmaceutical companies.

The company primarily makes money through the sale of its pharmaceutical products (both APIs and formulations) in India and through exports to various regulated and semi-regulated markets.

Revenue Mix

Themis Medicare operates broadly across two key segments:

Finished Formulations: This segment includes a range of dosage forms such as tablets, capsules, injectables, and ointments, catering to various therapeutic areas. This is a significant revenue contributor, focusing on both branded generics in India and generic formulations for export.

Active Pharmaceutical Ingredients (APIs): The company manufactures a portfolio of APIs, which are sold to other pharmaceutical companies worldwide and also consumed captively for its own formulation manufacturing.

While specific revenue percentages for each segment are not always consistently and publicly detailed at a granular level, the company has a strong presence in both API manufacturing and finished formulations, with a growing emphasis on complex generics and niche therapeutic areas. Exports contribute a substantial portion of overall revenue, complementing the domestic sales.

Industry

Themis Medicare operates within the highly competitive and fragmented Indian pharmaceuticals & drugs industry. The industry is characterized by:

Strong domestic demand: Driven by increasing healthcare access and affordability.

Global generic leadership: India is a major hub for generic drug manufacturing and exports.

Intense competition: From both large domestic players and multinational companies.

Strict regulatory environment: Compliance with Indian, USFDA, European, and other international regulations is crucial.

Themis Medicare is positioned as a mid-tier pharmaceutical company with a focus on niche products and specific therapeutic categories, rather than a broad-spectrum major player. It leverages its R&D capabilities for developing complex APIs and specialized formulations, particularly in areas like anti-infectives and critical care. Its regulatory approvals (e.g., EU-GMP, WHO-GMP) allow it to export to diverse markets, distinguishing it from smaller domestic-only players.

MOAT

Themis Medicare's competitive advantages are primarily derived from:

Process Expertise & R&D: A track record in developing complex APIs and formulations, particularly for niche therapeutic areas, requiring specialized manufacturing capabilities and R&D. This allows for differentiated products and higher margins compared to commoditized generics.

Regulatory Compliance: Its manufacturing facilities hold various international approvals (e.g., EU-GMP, WHO-GMP), enabling access to regulated global markets, which is a barrier to entry for many smaller players.

Niche Product Focus: By concentrating on specific, often less crowded, therapeutic segments or complex molecules, the company can mitigate some of the intense pricing pressure seen in mass-market generics.

Integrated Operations: Manufacturing both APIs and formulations provides a degree of backward integration, potentially offering cost efficiencies and supply chain stability for its formulation business.

Growth Drivers

Key factors that could drive growth for Themis Medicare over the next 3-5 years include:

New Product Launches: Introduction of new APIs and finished formulations, especially in niche or high-growth therapeutic areas, leveraging its R&D capabilities.

Expanded Export Footprint: Increasing penetration into existing export markets and entering new regulated/semi-regulated markets, capitalising on its regulatory approvals.

Increased R&D Focus: Investment in research for complex generics, biosimilars, or specialty products could open new revenue streams.

Capacity Utilization & Expansion: Optimising existing manufacturing capacities and strategic expansions to meet growing demand.

Contract Manufacturing Opportunities: Growth in demand for contract development and manufacturing services (CDMO) from other pharma companies.

Risks

Themis Medicare faces several risks common to the pharmaceutical industry:

Intense Competition & Pricing Pressure: The generic pharma market is highly competitive, leading to constant pricing pressure, especially for off-patent products.

Regulatory Changes: Adverse changes in drug pricing policies, manufacturing regulations, or approval processes in India or key export markets could impact profitability and market access.

Raw Material Volatility: Fluctuations in the cost and availability of key raw materials and intermediates, often sourced globally, can impact production costs and margins.

Foreign Exchange Fluctuations: Being an exporter, the company is exposed to currency exchange rate volatility, which can affect reported earnings.

R&D Success Rate: Investment in R&D does not guarantee successful product development or market approval, leading to potential sunk costs.

Litigation/IP Challenges: Potential intellectual property disputes or litigation related to generic products.

Management & Ownership

Themis Medicare Ltd. is promoted by the Patel family, with Mr. Shailesh Patel serving as the Chairman and Managing Director. The management team typically comprises professionals with experience in the pharmaceutical industry. The promoter group holds a significant stake in the company, indicating strong ownership control and commitment. This high promoter holding aligns interests with the long-term growth of the company but also concentrates decision-making power. The presence of institutional investors (domestic and foreign) can also be observed, reflecting external confidence.

Outlook

Themis Medicare has established itself as a niche player in the Indian pharmaceutical landscape, focusing on specialized APIs and formulations with a strong emphasis on R&D and regulatory compliance for global markets. The company's strategy of targeting specific therapeutic areas and complex molecules offers potential for higher margins and differentiation compared to commoditized generics. Continued growth in healthcare spending globally and India's position as a pharmaceutical hub provide a favorable macro environment.

However, the company operates in a highly competitive and regulated industry where pricing pressures are constant, and regulatory hurdles can be significant. Success in new product development and market penetration, especially in export markets, will be crucial for sustained growth. The ability to manage raw material costs, navigate foreign exchange fluctuations, and maintain a robust regulatory track record will be key determinants of its future performance. The substantial promoter holding provides stability but places a high degree of responsibility on the family's strategic vision.

Themis Medicare Share Price

Live · BSE / NSE · Inception: 1969
| |
Volume
Price

Key Financials — Profit & Loss

₹ in Cr · Consolidated · annual

Themis 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 83 98 123 117 94 72 98 78 90 77
Other Income 1 1 1 1 1 2 1 3 1 4
Total Income 83 99 124 118 95 73 99 81 91 80
Total Expenditure 74 89 94 100 85 77 108 81 80 73
Operating Profit 9 10 30 18 10 -4 -9 0 11 7
Interest 3 2 2 2 3 2 2 3 3 3
Depreciation 3 3 2 2 3 3 3 3 3 3
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 -1 0
Profit Before Tax 3 5 25 13 4 -9 -14 -5 5 2
Provision for Tax 1 2 7 4 1 -1 0 0 0 0
Profit After Tax 2 3 19 10 3 -8 -14 -5 5 2
Adjustments 5 4 6 4 -3 -2 -0 2 6 7
Profit After Adjustments 7 7 25 14 1 -10 -14 -4 10 9
Adjusted Earnings Per Share 0.8 0.7 2.7 1.6 0.1 -1.1 -1.5 -0.4 1.1 1

Themis 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 202 232 217 210 184 202 231 395 354 382 406 343
Other Income 13 3 3 3 3 3 4 7 12 5 5 9
Total Income 214 236 220 213 186 205 234 401 366 387 410 351
Total Expenditure 184 194 184 185 181 166 181 299 287 330 356 342
Operating Profit 31 41 36 28 5 39 53 102 79 56 54 9
Interest 15 12 12 12 12 13 13 9 10 9 10 11
Depreciation 11 12 7 7 8 8 9 9 10 12 10 12
Exceptional Income / Expenses 0 0 0 0 0 0 0 0 0 0 0 -1
Profit Before Tax 5 17 16 9 -15 27 41 95 73 53 40 -12
Provision for Tax -1 2 2 0 -2 2 6 22 16 10 10 0
Profit After Tax 5 15 15 9 -13 25 36 73 57 44 30 -12
Adjustments 1 1 1 3 2 0 0 0 0 0 0 15
Profit After Adjustments 6 16 16 11 -11 25 36 73 57 44 30 1
Adjusted Earnings Per Share 0.7 1.9 1.8 1.2 -1.2 2.7 3.9 7.9 6.2 4.7 3.2 0.2

Themis 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 59 74 152 169 158 183 219 287 339 378 403
Minority's Interest 0 0 0 -0 -0 -0 -0 -0 -0 -0 -0
Borrowings 75 63 12 11 9 12 22 24 28 27 19
Other Non-Current Liabilities 7 7 -5 -5 -7 -4 2 7 7 9 11
Total Current Liabilities 136 130 124 125 147 155 128 124 149 162 166
Total Liabilities 277 275 284 301 307 345 371 442 524 576 598
Fixed Assets 122 117 124 126 123 116 133 144 162 168 172
Other Non-Current Assets 21 24 36 32 34 49 53 70 87 105 112
Total Current Assets 133 133 124 143 150 180 185 228 275 302 314
Total Assets 277 275 284 301 307 345 371 442 524 576 598

Themis 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 -35 -40 6 6 4 2 3 19 20 13 10
Cash Flow from Operating Activities 19 26 -2 8 11 0 57 34 16 22 35
Cash Flow from Investing Activities -6 -7 -4 -0 -4 -5 -16 -16 -24 -16 -12
Cash Flow from Financing Activities -18 -13 5 -9 -10 7 -26 -18 0 -9 -26
Net Cash Inflow / Outflow -5 5 -0 -1 -3 2 16 1 -8 -3 -3
Closing Cash & Cash Equivalent -40 -34 6 4 2 3 19 20 13 10 7

Themis 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) 0.73 1.91 1.77 1.23 -1.17 2.7 3.89 7.92 6.18 4.73 3.24
CEPS(Rs) 2 3.18 2.46 1.75 -0.55 3.6 4.82 8.95 7.32 6.06 4.32
DPS(Rs) 0.18 0 0 0 0 0.18 0.43 0.5 0.5 0.5 0.5
Book NAV/Share(Rs) 6.99 8.69 16.64 18.34 17.15 19.87 23.74 31.22 36.88 41.03 43.74
Core EBITDA Margin(%) 8.8 16.17 14.31 11.58 1.24 17.69 21.46 24.24 19.04 13.49 12.1
EBIT Margin(%) 9.33 12.49 12.48 9.73 -1.66 19.72 23.43 26.36 23.17 16.46 12.26
Pre Tax Margin(%) 2.22 7.26 7.24 4.13 -8.09 13.33 17.92 24.14 20.47 14 9.78
PAT Margin (%) 2.66 6.45 6.53 4.08 -7.09 12.29 15.48 18.47 16.06 11.4 7.36
Cash Profit Margin (%) 8.29 11.49 9.83 7.58 -2.74 16.4 19.18 20.87 19.02 14.61 9.81
ROA(%) 1.94 5.52 5.29 2.95 -4.29 7.59 9.97 17.93 11.78 7.91 5.08
ROE(%) 9.4 22.85 13.16 5.42 -8 14.58 17.82 28.84 18.16 12.14 7.65
ROCE(%) 9.45 14.69 12.92 8.52 -1.25 15.22 18.44 31.07 20.59 13.89 10.37
Receivable days 76.05 72.04 77.33 100.75 140.57 158.78 142.49 82.4 126.49 154.39 159.79
Inventory Days 114.91 93.26 86.11 84.49 102.51 97.99 89.48 55.18 66.84 66.7 69.71
Payable days 268.82 243.05 218.14 196.51 203.52 227.3 163.89 87.3 130.58 138.08 166.51
PER(x) 18.77 18.68 34.83 45.22 0 8.9 7.21 11.78 18.87 46.31 45.24
Price/Book(x) 1.97 4.11 3.7 3.03 1.73 1.21 1.18 2.99 3.16 5.34 3.35
Dividend Yield(%) 1.31 0 0 0 0 0.73 1.53 0.54 0.43 0.23 0.34
EV/Net Sales(x) 1.23 1.8 2.91 2.79 1.91 1.56 1.38 2.31 3.24 5.48 3.5
EV/Core EBITDA(x) 8.12 10.1 17.65 20.83 70.87 8.04 5.99 8.91 14.52 37.19 26.43
Net Sales Growth(%) 3.49 15.13 -6.79 -3.3 -12.29 9.71 14.43 71.07 -10.21 7.74 6.22
EBIT Growth(%) -2.73 54.45 -4.23 -26.97 -114.77 1406.01 35.94 92.51 -21.11 -23.46 -20.86
PAT Growth(%) 101.69 179.87 -2.97 -41.53 -250.87 290.22 44.07 104.13 -21.93 -23.51 -31.46
EPS Growth(%) 129.92 160.59 -7.64 -30.34 -195.13 330.53 44.06 103.87 -21.95 -23.52 -31.46
Debt/Equity(x) 2.37 1.73 0.55 0.48 0.52 0.54 0.39 0.27 0.27 0.25 0.21
Current Ratio(x) 0.98 1.02 1 1.14 1.02 1.17 1.45 1.85 1.84 1.86 1.89
Quick Ratio(x) 0.53 0.58 0.61 0.75 0.67 0.84 0.99 1.35 1.38 1.43 1.38
Interest Cover(x) 1.31 2.39 2.38 1.74 -0.26 3.09 4.25 11.86 8.58 6.7 4.95
Total Debt/Mcap(x) 1.2 0.42 0.15 0.16 0.3 0.45 0.33 0.09 0.09 0.05 0.06

Growth Rates

Compounded annual
# 1 Year 3 Year 5 Year 10 Year
Sales CAGR +6% +1% +15% +7%
Operating Profit CAGR -4% -19% +7% +6%
PAT CAGR -32% -26% +4% +20%
Share Price CAGR -28% -10% +8% +6%
ROE Average +8% +13% +17% +13%
ROCE Average +10% +15% +19% +14%

Themis Medicare Shareholding Pattern

Latest · Mar 2026
100% held
Promoters 67.11 %
FII 0.11 %
DII (MF + Insurance) 0.01 %
Public (retail) 32.89 %
# Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoter 67.1667.1567.1567.1567.1567.1567.1567.1567.1167.11
FII 0.010.030.050.10.10.140.10.060.050.11
DII 0.010.010.010.010.010.010.010.010.010.01
Public 32.8432.8532.8532.8532.8532.8532.8532.8532.8932.89
Others 0000000000
Total 100100100100100100100100100100

Themis Medicare Peer Comparison

Pharmaceuticals & Drugs Edit Columns

Themis Medicare Quarterly Price

10-year quarterly close · BSE
Show Value Show %

News & Updates

See more…

Themis Medicare Pros & Cons

Pros

  • Company has reduced debt.
  • Company is almost debt free.

Cons

  • Company has a low return on equity of 13% over the last 3 years.
  • Debtor days have increased from 138.08 to 166.51days.
  • The company has delivered a poor profit growth of 3% 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