Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹83Cr
Rev Gr TTM
Revenue Growth TTM
21.00%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MAKERSL
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% | 7.9 | -1.7 | -5.4 | 33.4 | -5.6 | 18.3 | 18.0 | 4.5 | 21.9 | 18.3 | 15.6 | 28.8 |
| 28 | 25 | 25 | 26 | 27 | 28 | 27 | 26 | 31 | 32 | 32 | 32 |
Operating Profit Operating ProfitCr |
| 6.0 | -0.5 | 0.8 | 0.8 | 3.1 | 6.1 | 7.4 | 4.7 | 9.1 | 8.6 | 6.7 | 11.7 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | -1 | 11 | 1 | 0 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 1 | -1 | -1 | -1 | 0 | 0 | 11 | 1 | 2 | 2 | 1 | 3 |
| 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 1 | 1 | 1 | 1 |
|
Growth YoY PAT Growth YoY% | -62.4 | -100.0 | -1,714.3 | 40.1 | -374.3 | 57.8 | 963.7 | 125.5 | 264.6 | 284.3 | -92.3 | 740.7 |
| 1.2 | -6.6 | -4.5 | -4.0 | -3.5 | -2.4 | 33.0 | 1.0 | 4.7 | 3.7 | 2.2 | 6.4 |
| -0.4 | -3.5 | -2.3 | -2.6 | -2.2 | -1.7 | 14.9 | -0.5 | -0.1 | 0.7 | -0.2 | 1.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 85.3 | -20.4 | 3.1 | 15.7 | 14.9 |
| 61 | 108 | 98 | 103 | 112 | 126 |
Operating Profit Operating ProfitCr |
| 11.8 | 14.8 | 3.2 | 1.0 | 6.9 | 9.0 |
Other Income Other IncomeCr | 1 | 3 | 2 | 2 | 11 | 1 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 1 | 1 |
Depreciation DepreciationCr | 5 | 4 | 4 | 5 | 5 | 4 |
| 3 | 16 | -1 | -4 | 13 | 9 |
| 1 | 4 | 1 | 1 | 3 | 3 |
|
| | 768.9 | -118.7 | -119.5 | 326.7 | -46.0 |
| 2.0 | 9.2 | -2.2 | -4.6 | 9.0 | 4.3 |
| -0.6 | 10.1 | -7.9 | -10.6 | 12.7 | 2.0 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 5 | 5 | 6 | 6 | 6 | 6 |
| 49 | 55 | 63 | 57 | 65 | 65 |
Current Liabilities Current LiabilitiesCr | 33 | 33 | 28 | 37 | 21 | 29 |
Non Current Liabilities Non Current LiabilitiesCr | 17 | 13 | 15 | 20 | 12 | 11 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 61 | 63 | 63 | 70 | 68 | 77 |
Non Current Assets Non Current AssetsCr | 75 | 81 | 89 | 91 | 80 | 80 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 19 | -9 | 1 | -4 |
Investing Cash Flow Investing Cash FlowCr | 0 | -22 | 1 | -7 | 20 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 6 | 6 | -16 |
|
Free Cash Flow Free Cash FlowCr | | 9 | -21 | -6 | 11 |
| 0.0 | 157.9 | 393.3 | -17.5 | -37.4 |
CFO To EBITDA CFO To EBITDA% | 0.0 | 98.5 | -265.4 | 79.8 | -48.6 |
| Financial Year | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 118 | 108 | 58 | 66 | 76 |
Price To Earnings Price To Earnings | 0.0 | 18.0 | 0.0 | 0.0 | 10.2 |
Price To Sales Price To Sales | 1.7 | 0.8 | 0.6 | 0.6 | 0.6 |
Price To Book Price To Book | 2.2 | 1.5 | 0.8 | 1.1 | 1.1 |
| 15.8 | 6.3 | 20.5 | 79.2 | 9.6 |
Profitability Ratios Profitability Ratios |
| 57.5 | 58.7 | 59.8 | 47.9 | 55.2 |
| 11.8 | 14.8 | 3.2 | 1.0 | 6.9 |
| 2.0 | 9.2 | -2.2 | -4.6 | 9.0 |
| 6.3 | 22.0 | 1.6 | -2.4 | 19.4 |
| 2.5 | 19.7 | -3.2 | -7.6 | 15.5 |
| 1.0 | 8.1 | -1.4 | -3.0 | 7.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Incorporated in **1984**, Makers Laboratories Limited is an integrated Indian pharmaceutical company specializing in the manufacturing and marketing of generic formulations, liquid injectables, and ophthalmic products. The company is currently undergoing a strategic pivot from a domestic-centric supplier to an export-oriented manufacturer, leveraging high-specification facilities and synergies with major industry players like **Ipca Laboratories Ltd**.
---
### **Strategic Pivot: From Domestic Generics to Global ROW Markets**
Makers Laboratories is executing a transition to target **Rest of the World (ROW)** and **Eurasian** markets. This strategy is designed to move away from the low-margin, highly competitive domestic generic sector toward higher-value regulated exports.
* **Eurasian Expansion:** Following a successful inspection by the **Ministry of Industry and Trade of the Russian Federation**, the company is targeting the **Eurasian Economic Union (EAEU)**, including **Russia, Belarus, Kazakhstan, Armenia, and Kyrgyzstan**.
* **Dossier-Led Growth:** The company is actively filing formulation dossiers in international markets. Production for exports from the specialized ophthalmic unit is expected to commence in **FY 2025-26**.
* **Domestic Consolidation:** While pivoting to exports, the company continues to expand its Indian footprint by appointing **new distributors** and broadening its range of **generic formulations** for dispensing doctors and nursing homes.
---
### **Specialized Manufacturing Infrastructure**
The company operates two primary works in **Naroda, Ahmedabad (Gujarat)**, both recently upgraded to meet international regulatory benchmarks.
| Facility Location | Specialization | Key Milestones & Status |
| :--- | :--- | :--- |
| **Plot No. 30/4 (GIDC Naroda)** | **Ophthalmic Eye-Drops** | Received **EAEU RU GMP Certificate** (Oct 2023). **2 dossiers** registered; commercialized in late **FY 2020-21**. |
| **Plot No. 29/3 (GIDC Naroda)** | **Liquid Injectables** | Modernized in July 2022 with a **₹11.22 crore** outlay. Upgraded to **WHO-GMP** standards for ROW exports. |
---
### **Segmented Business Operations**
Following the acquisition of **Resonance Specialties Limited**, the company operates through two distinct reportable segments:
* **Pharmaceuticals:** Focuses on the core business of generic formulations and ophthalmic products.
* **Chemical Manufacturing:** Conducted via its subsidiary, **Resonance Specialties Limited**, focusing on specialty chemicals.
**Consolidated Revenue Distribution (FY24)**
* **Pharmaceutical Segment:** **₹4,908.85 Lacs**
* **Chemical Manufacturing Segment:** **₹5,530.09 Lacs**
* **Total Consolidated Revenue:** **₹10,438.94 Lacs**
---
### **Research, Development, and Innovation**
The company maintains an active R&D center at its **Ahmedabad** unit, focusing on indigenous development without reliance on imported technology.
* **Core R&D Focus:** Development of a diverse range of **Ophthalmic formulations** to broaden the product pipeline.
* **Investment Trends:** R&D expenditure as a percentage of turnover increased to **0.28%** in FY25 (**₹12.20 lacs**) from **0.14%** in FY24.
* **Energy Efficiency:** Operations prioritize the conservation of electricity and fuel through specialized consumables, though no major capital shifts to alternate energy have occurred yet.
---
### **Financial Performance and Capital Structure**
The company’s financial profile reflects a period of heavy capital investment followed by asset rationalization to strengthen the balance sheet.
**Key Financial Metrics (FY24)**
* **Consolidated Total Income:** **₹10,591.73 Lacs**
* **Standalone Revenue Growth:** **15% YoY**
* **Consolidated Net Loss:** **(₹626.41 Lacs)** (Impacted by depreciation and finance costs from new units).
* **One-time Gain (FY25):** **₹1,010.00 lacs** from the sale of Property, Plant & Equipment.
**Debt and Liquidity Management**
* **Credit Rating:** Long-term bank facilities (₹8.40 crores) rated **CARE BBB+; Stable**.
* **Gearing Ratio:** Improved from **0.34** (March 2022) to **0.16** (March 2023).
* **Rights Issue:** Raised **₹14.75 crores** in 2022 (**1:5 ratio at ₹150/share**) to fund the injectable unit modernization.
* **Asset Monetization:** In 2024, the company sold its **Kandivli, Mumbai** office to **Ipca Laboratories** for **₹18.50 Crores** to repay borrowings and fund working capital.
---
### **Promoter Synergy and Corporate Governance**
Makers Laboratories benefits from deep ties with the **Ipca Laboratories** promoter group, providing operational scale and financial stability.
* **De Facto Control:** Holds a **45.48%** stake in **Resonance Specialties Ltd** (a listed entity).
* **Related Party Transactions:** Significant annual contract values with **Ipca Laboratories** (up to **₹30 Crores**) and **Lyka Labs Ltd** (up to **₹25 Crores**).
* **Leadership:** **Nilesh Jain** was re-appointed as Wholetime Director in **February 2025** for a 3-year term.
* **Promoter Consolidation:** In August 2025, subsidiaries **Paschim Chemicals** and **Mexin Medicaments** merged into **Kaygee Investments** to streamline the promoter holding structure.
---
### **Risk Profile and Mitigation Strategies**
| Risk Category | Description | Mitigation Strategy |
| :--- | :--- | :--- |
| **Regulatory & Pricing** | **Price Control Regime** in India limits the ability to pass on **API cost increases**. | Shifting focus to **ROW export markets** where pricing is more flexible. |
| **Market Competition** | High competition in domestic generics and sensitivity to acute disease prevalence. | Diversifying into specialized **Ophthalmic** and **Injectable** niches. |
| **Currency Risk** | Exposure to **USD** fluctuations. | Utilizes a **natural hedge** (matching receivables/payables) and active currency hedging. |
| **Interest Rate Risk** | Floating-rate loans linked to the **RBI Repo Rate**. | Effective working capital management and debt reduction via asset sales. |
| **Operational Risks** | Lengthy timelines for **dossier registrations** and international plant inspections. | Proactive engagement with regulatory bodies (e.g., EAEU RU GMP certification). |
| **Actuarial Risks** | Potential increases in employee benefit obligations due to salary escalation. | Continuous monitoring of discount rates and investment fair values. |