Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Makers Laboratories Ltd

MAKERSL
BSE
141.50
0.53%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Makers Laboratories Ltd

MAKERSL
BSE
141.50
0.53%
29 Apr '26, 4:00 PM
Company Overview
Add Alert
Add to Watchlist
Edit Note
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
83Cr
Close
Close Price
141.50
Industry
Industry
Pharma - Formulators
PE
Price To Earnings
69.02
PS
Price To Sales
0.60
Revenue
Revenue
139Cr
Rev Gr TTM
Revenue Growth TTM
21.00%
PAT Gr TTM
PAT Growth TTM
-29.63%
Peer Comparison
How does MAKERSL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MAKERSL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
292525272830302834353436
Growth YoY
Revenue Growth YoY%
7.9-1.7-5.433.4-5.618.318.04.521.918.315.628.8
Expenses
ExpensesCr
282525262728272631323232
Operating Profit
Operating ProfitCr
200012213324
OPM
OPM%
6.0-0.50.80.83.16.17.44.79.18.66.711.7
Other Income
Other IncomeCr
00000-11110000
Interest Expense
Interest ExpenseCr
000110000000
Depreciation
DepreciationCr
111111111111
PBT
PBTCr
1-1-1-1001112213
Tax
TaxCr
000010101111
PAT
PATCr
0-2-1-1-1-11002112
Growth YoY
PAT Growth YoY%
-62.4-100.0-1,714.340.1-374.357.8963.7125.5264.6284.3-92.3740.7
NPM
NPM%
1.2-6.6-4.5-4.0-3.5-2.433.01.04.73.72.26.4
EPS
EPS
-0.4-3.5-2.3-2.6-2.2-1.714.9-0.5-0.10.7-0.21.6

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
69127101104121139
Growth
Revenue Growth%
85.3-20.43.115.714.9
Expenses
ExpensesCr
6110898103112126
Operating Profit
Operating ProfitCr
81931813
OPM
OPM%
11.814.83.21.06.99.0
Other Income
Other IncomeCr
1322111
Interest Expense
Interest ExpenseCr
222211
Depreciation
DepreciationCr
544554
PBT
PBTCr
316-1-4139
Tax
TaxCr
141133
PAT
PATCr
112-2-5116
Growth
PAT Growth%
768.9-118.7-119.5326.7-46.0
NPM
NPM%
2.09.2-2.2-4.69.04.3
EPS
EPS
-0.610.1-7.9-10.612.72.0

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
556666
Reserves
ReservesCr
495563576565
Current Liabilities
Current LiabilitiesCr
333328372129
Non Current Liabilities
Non Current LiabilitiesCr
171315201211
Total Liabilities
Total LiabilitiesCr
136144152161148157
Current Assets
Current AssetsCr
616363706877
Non Current Assets
Non Current AssetsCr
758189918080
Total Assets
Total AssetsCr
136144152161148157

Cash Flow

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
019-91-4
Investing Cash Flow
Investing Cash FlowCr
0-221-720
Financing Cash Flow
Financing Cash FlowCr
0066-16
Net Cash Flow
Net Cash FlowCr
0-3-200
Free Cash Flow
Free Cash FlowCr
9-21-611
CFO To PAT
CFO To PAT%
0.0157.9393.3-17.5-37.4
CFO To EBITDA
CFO To EBITDA%
0.098.5-265.479.8-48.6

Ratios

Consolidated
Standalone
Financial YearMar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
118108586676
Price To Earnings
Price To Earnings
0.018.00.00.010.2
Price To Sales
Price To Sales
1.70.80.60.60.6
Price To Book
Price To Book
2.21.50.81.11.1
EV To EBITDA
EV To EBITDA
15.86.320.579.29.6
Profitability Ratios
Profitability Ratios
GPM
GPM%
57.558.759.847.955.2
OPM
OPM%
11.814.83.21.06.9
NPM
NPM%
2.09.2-2.2-4.69.0
ROCE
ROCE%
6.322.01.6-2.419.4
ROE
ROE%
2.519.7-3.2-7.615.5
ROA
ROA%
1.08.1-1.4-3.07.4
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. |