Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹24Cr
Rev Gr TTM
Revenue Growth TTM
-7.90%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

MIL
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% | 100.5 | 88.4 | 5.3 | -21.1 | -45.9 | -20.6 | 112.9 | 29.3 | 34.8 | 10.7 | -44.0 | 7.7 |
| 28 | 23 | 16 | 13 | 14 | 18 | 34 | 17 | 19 | 21 | 21 | 18 |
Operating Profit Operating ProfitCr |
| 4.7 | 6.1 | 7.7 | 10.4 | 9.8 | 8.4 | 7.4 | 10.3 | 9.2 | 3.1 | -4.4 | 8.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 2 | 1 |
| 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | -2 | -4 | -1 |
| 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
|
Growth YoY PAT Growth YoY% | 16.1 | 18.6 | 1.2 | 17.2 | 3.0 | 5.9 | 87.4 | 10.8 | 12.5 | -330.6 | -378.5 | -248.7 |
| 3.5 | 4.2 | 5.1 | 7.2 | 6.6 | 5.6 | 4.5 | 6.1 | 5.5 | -11.7 | -22.3 | -8.5 |
| 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | 1.1 | 1.6 | 1.2 | 1.2 | -0.7 | -1.6 | -0.2 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | | 723.5 | -14.9 | 6.5 | 2.6 | -6.4 | 34.6 | -13.8 |
| 0 | 9 | 78 | 65 | 69 | 71 | 66 | 88 | 79 |
Operating Profit Operating ProfitCr |
| | 6.6 | 5.3 | 6.8 | 6.7 | 6.9 | 8.2 | 8.8 | 4.0 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 1 |
Interest Expense Interest ExpenseCr | 0 | 0 | 1 | 1 | 1 | 1 | 0 | 1 | 7 |
Depreciation DepreciationCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 4 |
| 0 | 1 | 3 | 4 | 4 | 5 | 5 | 7 | -6 |
| 0 | 0 | 1 | 1 | 1 | 1 | 1 | 2 | 1 |
|
| | 2,397.1 | 220.2 | 9.3 | 20.3 | 16.4 | 9.4 | 28.1 | -249.1 |
| | 7.4 | 2.9 | 3.7 | 4.2 | 4.7 | 5.5 | 5.3 | -9.1 |
| 0.1 | 2.3 | 7.3 | 7.9 | 9.5 | 5.6 | 4.0 | 5.1 | -1.4 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 3 | 3 | 3 | 3 | 3 | 10 | 10 | 10 | 10 |
| 0 | 1 | 3 | 6 | 9 | 31 | 35 | 39 | 38 |
Current Liabilities Current LiabilitiesCr | 1 | 5 | 17 | 15 | 13 | 15 | 9 | 13 | 33 |
Non Current Liabilities Non Current LiabilitiesCr | 0 | 0 | 13 | 7 | 6 | 2 | 2 | 14 | 47 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 2 | 8 | 34 | 28 | 28 | 50 | 38 | 57 | 55 |
Non Current Assets Non Current AssetsCr | 2 | 1 | 2 | 3 | 4 | 9 | 18 | 19 | 62 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | 0 | 1 | -14 | 6 | 4 | -10 | 6 | -7 |
Investing Cash Flow Investing Cash FlowCr | 0 | 0 | 0 | -1 | -1 | -5 | -9 | -2 |
Financing Cash Flow Financing Cash FlowCr | 0 | 0 | 13 | -5 | -1 | 20 | 0 | 9 |
|
Free Cash Flow Free Cash FlowCr | 0 | 1 | -14 | 6 | 4 | -11 | 4 | -9 |
| 66.6 | 126.0 | -586.6 | 225.8 | 124.2 | -280.0 | 141.3 | -140.7 |
CFO To EBITDA CFO To EBITDA% | -5.8 | 140.6 | -317.7 | 122.0 | 76.9 | -192.3 | 95.9 | -84.5 |
| Financial Year | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 5 | 38 | 5 | 8 | 19 | 83 | 40 | 35 |
Price To Earnings Price To Earnings | 171.1 | 51.8 | 2.1 | 3.2 | 6.1 | 23.0 | 10.1 | 7.0 |
Price To Sales Price To Sales | | 3.8 | 0.1 | 0.1 | 0.3 | 1.1 | 0.6 | 0.4 |
Price To Book Price To Book | 1.5 | 9.6 | 0.8 | 0.9 | 1.5 | 2.0 | 0.9 | 0.7 |
| -14.3 | 56.3 | 4.0 | 3.5 | 5.1 | 15.4 | 7.1 | 5.9 |
Profitability Ratios Profitability Ratios |
| | 10.6 | 15.4 | 17.4 | 18.1 | 18.3 | 23.1 | 22.3 |
| | 6.6 | 5.3 | 6.8 | 6.7 | 6.9 | 8.2 | 8.8 |
| | 7.4 | 2.9 | 3.7 | 4.2 | 4.7 | 5.5 | 5.3 |
| 1.4 | 24.6 | 22.1 | 26.0 | 24.0 | 12.1 | 11.9 | 12.2 |
| 0.9 | 18.4 | 37.0 | 27.0 | 24.5 | 8.8 | 8.8 | 10.4 |
| 0.8 | 8.1 | 6.5 | 8.4 | 9.7 | 6.1 | 7.0 | 6.7 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### Corporate Overview and Strategic Pivot
**Medico Intercontinental Limited**, headquartered in **Ahmedabad**, is an Indian pharmaceutical entity that has successfully transitioned from its historical roots in the textile industry to become a specialized player in the healthcare sector. The company leverages a robust distribution network and a management team with deep industry expertise to scale its operations across **60 therapeutic categories**.
The company is currently executing a transformation strategy centered on **inorganic growth**, **vertical integration**, and **capital expansion**. By moving beyond its traditional trading model into active manufacturing and specialized joint ventures, Medico is positioning itself to capture high-growth segments within the Indian pharmaceutical market.
---
### Group Structure and Manufacturing Integration
The company operates through a consolidated group structure designed to balance wide-scale distribution with specialized manufacturing capabilities.
| Entity Name | Relationship | Nature of Business |
|:---|:---|:---|
| **Evagrace Pharma Private Limited** | Wholly Owned Subsidiary | Pharmaceutical Trading |
| **Ritz Formulations Private Limited** | Wholly Owned Subsidiary | Pharmaceutical Trading |
| **Sungrace Pharma Private Limited** | Wholly Owned Subsidiary | Pharmaceutical Trading |
| **Azillian Healthcare Private Limited** | Wholly Owned Subsidiary (Material) | Pharmaceutical Trading |
| **Calborn Lifescience Private Limited** | Subsidiary (**51% Stake**) | **Manufacturing** of drugs, APIs, and intermediates |
| **Medico Lab** | Joint Venture (**50% Investment**) | Laboratory and Healthcare Services |
**Strategic Vertical Integration:**
In **April 2025**, the company achieved a major milestone by acquiring a **51% stake** in **Calborn Lifescience Private Limited**. This move marks a definitive shift from pure trading to the **manufacturing, import, and export** of drugs, surgical equipment, and diagnostic kits. A primary objective of this acquisition is to secure a foothold in the **Vitamin D3** product portfolio.
---
### Market Positioning and Growth Drivers
The company’s strategy is closely aligned with the evolving Indian healthcare landscape and government-led initiatives:
* **Therapeutic Focus:** Management has identified high-growth opportunities in **Anti-Infectives** (specifically **Amoxy Clav**, **Ceftriaxone**, and **Meropenem**), **Oncology**, and **Vaccines**, all of which are currently outpacing the 5-year industry CAGR.
* **Distribution Advantage:** The company utilizes a cumulative distribution network to rapidly scale new product introductions. It is also expanding its reach through the **Pradhan Mantri Bhartiya Janaushadhi Pariyojana (PMBJP)** network and **e-pharmacy** channels.
* **Strategic Alliances:** To achieve broader market penetration for new brands, the company actively employs **co-marketing agreements** and operational partnerships, such as the **Medico Lab** joint venture established in **April 2024**.
* **Policy Alignment:** The company is positioning itself to capitalize on the **Production Linked Incentive (PLI)** and **Strengthening of Pharmaceutical Industry (SPI)** schemes to enhance domestic manufacturing.
---
### Financial Performance and Solvency Metrics
The company has demonstrated consistent top-line and bottom-line growth, characterized by improved margins and a significantly strengthened balance sheet.
**Audited Financial Summary:**
| Metric | FY 2022-23 (Rs. in Crore) | FY 2021-22 (Rs. in Crore) |
| :--- | :--- | :--- |
| **Total Income** | **49.23** | **39.43** |
| **Net Profit** | **1.70** | **1.31** |
| **Net Profit Margin** | **3.49%** | **3.34%** |
| **Operating Profit Margin** | **13.84%** | **13.22%** |
**Key Financial Ratios (as of March 31, 2023):**
* **Debt Equity Ratio:** Improved significantly to **0.29:1** (from **1.32:1**), indicating a reduced reliance on external debt.
* **Current Ratio:** Increased to **4.17:1** (from **2.93:1**), reflecting high short-term liquidity.
* **Interest Coverage Ratio:** Rose to **7.47:1** (from **4.51:1**).
* **Inventory Turnover:** **13.69:1**, showing efficient stock management.
* **Subsidiary Contribution (FY24):** The four wholly owned subsidiaries generated **₹33.47 crore** in revenue and **₹2.2 crore** in PAT.
---
### Capital Structure and Valuation
To facilitate its aggressive inorganic growth strategy, the company has expanded its financial headroom:
* **Share Capital Expansion:** The **Authorised Share Capital** was doubled from **Rs. 10 Crores** to **Rs. 20 Crores** (divided into **2 Crore equity shares** of **Rs. 10 each**) in mid-2024.
* **Preferential Allotment:** During FY 2022-23, the company issued **67,51,000 Equity Shares** on a preferential basis, increasing the total paid-up capital to **Rs. 10.00 Crore** (**1,00,00,000 shares**).
* **Borrowing & Investment Limits:** Proposed increases in borrowing powers and investment limits to **Rs. 100 Crores** each allow the company to respond rapidly to acquisition opportunities.
* **Equity Valuation:** An April 2025 assessment using the **Comparable Company Method** derived a **Price / Sales Multiple** of **2.89**. After a **20% discount** for lack of marketing, the **Equity Value per Share** was assessed at **Rs. 35**, with a total equity value of **Rs. 660.60 Lakhs**.
* **Promoter Holding:** Promoters hold **55.17%** of the equity (as of March 2025), with **99.07%** of total shares held in **dematerialized form**.
---
### Governance and Management
The company maintains a structured governance framework with a focus on compliance and professional oversight.
* **Board Composition:** **6 Directors**, comprising **1 Executive Director**, **2 Non-Executive Directors**, and **3 Independent Directors**.
* **Key Leadership:**
* **Managing Director:** Samir D. Shah (Remuneration: **Rs. 60 Lakhs** base salary)
* **CEO:** Dilipkumar B. Shah
* **CFO:** Jay S. Shah
* **Audit Oversight:** Statutory audits are performed by **V. Goswami & Co.**, while secretarial audits for the parent and its material subsidiary (**Azillian Healthcare**) are conducted by **Yash Mehta & Associates**.
---
### Risk Mitigation and Future Outlook
The company actively monitors several risk vectors to ensure long-term viability:
* **Financial Risk:**
* **Liquidity:** Managed through rolling cash flow forecasts and maintaining **committed credit facilities**.
* **Credit:** Mitigated by establishing strict credit limits for a **large, diversified customer base**.
* **Interest Rate:** Monitoring floating rate debt; however, operating cash flows are currently largely independent of rate changes.
* **Operational & Regulatory Risk:**
* **Social Security Code, 2020:** Potential future impacts on **Provident Fund and Gratuity** contributions are being monitored.
* **Market Competition:** The rise of **e-pharmacies** (growing at **>25%**) and pricing pressures from consolidation are key challenges.
* **Defined Benefit Obligations:** As an **unfunded** plan, the company manages **Gratuity** payouts on a **"pay as you go"** basis, sensitive to **G.Sec. Rate** fluctuations and salary inflation.
* **Foreign Exchange:** As of **March 31, 2025**, the company reported **no outstanding payables** for imported materials, minimizing immediate currency risk.
Management remains optimistic, citing the expansion of the **Ayushman Bharat** scheme (targeting **4 crore** beneficiaries) and the company's new manufacturing capabilities as primary catalysts for future value creation.