Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹142Cr
Pharmaceuticals Bulk Drugs
Rev Gr TTM
Revenue Growth TTM
23.10%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

LACTOSE
VS
| Quarter | Mar 2023 | Jun 2023 | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | 81.1 | 185.6 | 85.5 | 91.5 | 13.1 | 7.2 | 24.6 | -11.9 | -5.5 | 34.4 | 35.2 | 28.0 |
| 22 | 24 | 21 | 27 | 23 | 24 | 25 | 26 | 24 | 35 | 36 | 34 |
Operating Profit Operating ProfitCr |
| 15.4 | 13.7 | 13.9 | 17.6 | 20.8 | 18.9 | 16.4 | 10.3 | 12.2 | 11.3 | 12.8 | 8.3 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | 1 | 1 | 4 | 4 | 3 | 3 | 1 | 1 | 2 | 3 | 1 |
| 0 | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 1 | 0 |
|
Growth YoY PAT Growth YoY% | -65.4 | 966.7 | 800.0 | 1,778.6 | 169.7 | 136.5 | 150.6 | -91.6 | -73.3 | -33.9 | 6.4 | 140.9 |
| 3.4 | 3.5 | 3.3 | 8.1 | 8.2 | 7.7 | 6.7 | 0.8 | 2.3 | 3.8 | 5.3 | 1.4 |
| 0.7 | 0.8 | 0.6 | 2.1 | 1.9 | 1.8 | 1.6 | 0.2 | 0.5 | 1.2 | 1.7 | 0.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 6.5 | 45.4 | 3.5 | -12.8 | 30.6 | -1.4 | -12.7 | 31.4 | 43.2 | 73.1 | 2.2 | 24.8 |
| 19 | 24 | 24 | 25 | 31 | 31 | 29 | 34 | 54 | 95 | 99 | 129 |
Operating Profit Operating ProfitCr |
| 21.6 | 30.2 | 31.9 | 18.1 | 23.7 | 23.1 | 17.8 | 26.7 | 17.3 | 16.7 | 14.6 | 11.1 |
Other Income Other IncomeCr | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 |
Interest Expense Interest ExpenseCr | 3 | 4 | 4 | 5 | 5 | 6 | 5 | 5 | 6 | 5 | 6 | 5 |
Depreciation DepreciationCr | 2 | 3 | 3 | 4 | 4 | 4 | 4 | 5 | 5 | 5 | 5 | 6 |
| 1 | 4 | 4 | -3 | 1 | 0 | -3 | 3 | 1 | 10 | 7 | 7 |
| 0 | 1 | 2 | -1 | 0 | 0 | -1 | 1 | 0 | 3 | 2 | 2 |
|
| 1,806.5 | 461.0 | -0.7 | -147.7 | 154.2 | -90.0 | -3,541.0 | 198.9 | -50.7 | 461.8 | -23.9 | -6.5 |
| 2.1 | 8.1 | 7.8 | -4.3 | 1.8 | 0.2 | -7.1 | 5.3 | 1.8 | 6.0 | 4.4 | 3.3 |
| 0.6 | 3.3 | 2.9 | -1.3 | 0.7 | 0.1 | -2.4 | 2.1 | 1.0 | 5.4 | 4.1 | 3.8 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 8 | 9 | 10 | 10 | 10 | 10 | 11 | 13 | 13 | 13 | 13 | 13 |
| 7 | 11 | 17 | 21 | 24 | 24 | 23 | 27 | 28 | 35 | 40 | 50 |
Current Liabilities Current LiabilitiesCr | 20 | 26 | 27 | 13 | 12 | 11 | 12 | 15 | 26 | 25 | 45 | 45 |
Non Current Liabilities Non Current LiabilitiesCr | 44 | 37 | 31 | 38 | 35 | 38 | 42 | 36 | 34 | 28 | 30 | 31 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 13 | 17 | 17 | 17 | 18 | 20 | 20 | 23 | 37 | 36 | 57 | 56 |
Non Current Assets Non Current AssetsCr | 67 | 66 | 68 | 66 | 64 | 64 | 69 | 67 | 64 | 65 | 76 | 82 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 13 | 1 | 8 | 0 | 5 | 7 | 2 | 8 | 8 | 9 | 0 |
Investing Cash Flow Investing Cash FlowCr | -23 | 3 | -5 | -2 | -2 | -3 | -6 | -1 | -1 | -2 | -16 |
Financing Cash Flow Financing Cash FlowCr | 10 | -5 | -3 | 4 | -5 | -4 | 5 | -8 | -8 | -6 | 19 |
|
Free Cash Flow Free Cash FlowCr | -10 | 0 | 4 | -2 | 3 | 4 | -3 | 7 | 6 | 7 | -14 |
| 2,550.9 | 52.7 | 271.2 | -12.0 | 685.1 | 10,294.4 | -87.4 | 345.4 | 653.1 | 128.8 | -5.7 |
CFO To EBITDA CFO To EBITDA% | 248.8 | 14.2 | 66.4 | 2.9 | 51.4 | 80.0 | 34.8 | 69.0 | 69.4 | 46.0 | -1.7 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 22 | 65 | 102 | 102 | 35 | 17 | 31 | 75 | 55 | 176 | 112 |
Price To Earnings Price To Earnings | 43.6 | 23.3 | 36.5 | 0.0 | 48.2 | 240.0 | 0.0 | 30.7 | 45.8 | 25.9 | 21.6 |
Price To Sales Price To Sales | 0.9 | 1.9 | 2.9 | 3.3 | 0.9 | 0.4 | 0.9 | 1.6 | 0.8 | 1.5 | 1.0 |
Price To Book Price To Book | 1.4 | 3.3 | 3.8 | 3.3 | 1.0 | 0.5 | 0.9 | 1.9 | 1.4 | 3.7 | 2.1 |
| 10.5 | 9.0 | 11.3 | 23.7 | 6.8 | 5.6 | 11.9 | 9.4 | 8.2 | 11.2 | 9.6 |
Profitability Ratios Profitability Ratios |
| 75.8 | 80.9 | 84.9 | 81.6 | 81.0 | 82.8 | 85.2 | 83.5 | 63.3 | 54.7 | 55.0 |
| 21.6 | 30.2 | 31.9 | 18.1 | 23.7 | 23.1 | 17.8 | 26.7 | 17.3 | 16.7 | 14.6 |
| 2.1 | 8.1 | 7.8 | -4.3 | 1.8 | 0.2 | -7.1 | 5.3 | 1.8 | 6.0 | 4.4 |
| 7.3 | 17.1 | 16.2 | 4.1 | 9.8 | 8.0 | 2.7 | 10.3 | 9.4 | 17.3 | 11.9 |
| 3.1 | 14.1 | 10.4 | -4.3 | 2.1 | 0.2 | -7.2 | 6.2 | 3.0 | 14.4 | 9.9 |
| 0.6 | 3.4 | 3.3 | -1.6 | 0.9 | 0.1 | -2.8 | 2.7 | 1.2 | 6.7 | 3.9 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Lactose (India) Limited (**LIL**) is a premier Indian pharmaceutical company specializing in the manufacture of high-grade excipients and Active Pharmaceutical Ingredients (**APIs**). Holding a dominant **40%** market share in India’s lactose market, the company serves as a critical **B2B** partner in the global pharmaceutical value chain. LIL is currently undergoing a transformative phase, transitioning from a standard dairy lactose producer to a high-margin, specialized ingredient manufacturer through strategic mergers and capacity expansions.
---
### **Core Product Portfolio & Market Positioning**
LIL operates primarily within the **Pharmaceuticals** segment, focusing on two high-barrier-to-entry product niches:
* **Lactose (Excipients):** Primarily **Lactose Monohydrate**, used as a vital filler and binder in solid oral dosages to enhance drug bulk, disintegration, and dissolution.
* **Lactulose (API):** A synthetic disaccharide used to treat chronic constipation and hepatic encephalopathy. LIL operates **Asia’s only dedicated plant** for this product, positioning it as a rare global supplier.
* **Specialized Value-Added Grades:** The company has diversified into high-margin variants to drive import substitution:
* **Spray Dried Lactose:** For direct compression.
* **Inhalation Grade:** For pulmonary medicine.
* **Anhydrous (Beta) Lactose:** For specific pharmaceutical formulations.
* **Infant Formulation Grade:** Produced in specialized, approved facilities.
---
### **Strategic Amalgamation: The Vitanosh Ingredients (VIPL) Merger**
A cornerstone of LIL’s growth strategy is the merger with **Vitanosh Ingredients Private Limited (VIPL)**. This integration is designed to bypass the lengthy lead times of greenfield expansions while securing prime infrastructure.
**Key Merger Details:**
* **Swap Ratio:** **0.7946** equity shares of LIL for every **1** share of VIPL.
* **Promoter Confidence:** Post-merger, promoter shareholding will increase from **53.65%** to **58.84%**.
* **Time-to-Market Advantage:** Acquisition of VIPL’s **₹19.86 crore** facility saves **3–4 years** of development time.
* **Infrastructure Access:** VIPL is located in the **Gujarat Mega Food Park**, granting LIL access to shared industrial infrastructure, including modified atmosphere cold storage.
**Capacity Evolution:**
| Feature | Current Status (LIL) | Post-Merger (Combined) | Target Expansion |
| :--- | :--- | :--- | :--- |
| **Lactose Capacity** | **10,000 MT** / annum | **15,000 MT** / annum | **20,000 MT** |
| **Lactulose Capacity** | **2,400 MT** / annum | **2,400 MT** / annum | **3,500 – 5,000 MT** |
---
### **Manufacturing Excellence & Global Reach**
LIL’s primary facility in **Vadodara, Gujarat**, is a highly automated, technology-driven plant adhering to international standards including **WHO-cGMP**, **ISO 9001:2008**, and **EXCiPACT**.
**Revenue Distribution (FY 2024-25):**
The company maintains a robust domestic presence while aggressively pursuing export markets in the **Asia-Pacific**, **South Asia**, and **Africa**.
| Market | Revenue (₹ in Lakhs) |
| :--- | :--- |
| **Domestic (India)** | **9,443.54** |
| **Export (International)** | **2,183.09** |
| **Total Revenue** | **11,626.64** |
---
### **Diversified Business Lines: Professional Services**
In addition to its manufacturing core, the company operates a specialized division providing professional financial and compliance services. This segment leverages expert teams to provide:
* **Audit & Assurance:** Statutory, Tax, and Bank audits (RBI guidance), alongside Due Diligence.
* **Taxation & Compliance:** Handling GST, VAT, and Income Tax for residents and non-residents.
* **Corporate Secretarial:** Formation of Indian companies/LLPs and **XBRL** filings on the MCA portal.
* **Business Outsourcing:** Managing payroll, accounts receivable/payable, and financial statement preparation for external clients.
---
### **Financial Performance & Capital Structure**
LIL has demonstrated consistent revenue growth, supported by a strengthened credit profile, recently upgraded to **CRISIL BBB-/Stable**.
**Three-Year Financial Summary:**
| Particulars (₹ in Lakhs) | FY 2024-25 | FY 2023-24 | FY 2022-23 |
| :--- | :--- | :--- | :--- |
| **Revenue from Operations** | **11,639.90** | **11,388.89** | **6,579.63** |
| **PBDIT** | **1,230.89** | **1,488.27** | **614.95** |
| **Profit After Tax (PAT)** | **516.29** | **653.82** | **127.62** |
**Capital Management:**
To fund its **₹15 crore** investment in value-added infrastructure, LIL utilized a mix of debt and equity:
* **Preferential Allotment:** **15,00,000** convertible warrants issued in **December 2024** at **₹174** each, raising **₹26.10 crore**.
* **Debt Profile:** Includes a **₹25.72 Crore** term loan from Bank of Baroda (**11.4% p.a.**) and **ECGLS** facilities.
* **Gearing Ratio:** Stood at **0.96** as of March 2025, reflecting increased leverage to support aggressive growth.
---
### **Risk Profile & Mitigation Strategies**
LIL manages a complex risk environment ranging from regulatory compliance to integration challenges.
**1. Operational & Supply Chain Risks**
* **Raw Material Security:** Rapidly increasing sales volumes require the urgent stabilization of the lactose supply chain.
* **Export Obligations:** The company operates under **Advance Licences** (0% custom duty). Failure to meet export targets results in duty liabilities. As of March 2025, the pending obligation is **2,542.91 MT** with a potential liability of **₹513.72 Lacs**.
**2. Financial & Market Risks**
* **Currency Volatility:** Significant exposure to **USD fluctuations** affects both imports and export earnings.
* **Interest Rate Risk:** The company carries **₹3,166.90 Lakhs** in variable-rate borrowings.
* **Working Capital:** Growth has intensified the need for liquid capital to manage inventory and receivables.
**3. Governance & Integration**
* **Merger Execution:** Risks include the potential inability to realize projected cost synergies or the diversion of management focus during the VIPL integration.
* **Auditor Transition:** In **October 2024**, statutory auditors resigned following a dispute over audit fees relative to the increased workload, though the company maintains a clean litigation profile with **zero** material outstanding cases or SEBI disciplinary actions.
---
### **Investment Thesis: Growth Drivers**
* **Import Substitution:** LIL is perfectly aligned with India’s **₹1 lakh crore** fund for domestic pharmaceutical ingredient manufacturing.
* **Market Expansion:** Targeting a **7.5% CAGR** in the Indian pharma market by providing a "complete product basket" of excipients.
* **Margin Expansion:** The shift from standard lactose to specialized grades (Inhalation, Spray Dried) is expected to significantly improve the company's EBITDA profile.