Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Medico Intercontinental Ltd

MIL
BSE
24.04
2.12%
Last Updated:
30 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Medico Intercontinental Ltd

MIL
BSE
24.04
2.12%
30 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
24Cr
Close
Close Price
24.04
Industry
Industry
Trading
PE
Price To Earnings
PS
Price To Sales
0.29
Revenue
Revenue
83Cr
Rev Gr TTM
Revenue Growth TTM
-7.90%
PAT Gr TTM
PAT Growth TTM
-254.51%
Peer Comparison
How does MIL stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MIL
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
292417141619361821212020
Growth YoY
Revenue Growth YoY%
100.588.45.3-21.1-45.9-20.6112.929.334.810.7-44.07.7
Expenses
ExpensesCr
282316131418341719212118
Operating Profit
Operating ProfitCr
1111223221-12
OPM
OPM%
4.76.17.710.49.88.47.410.39.23.1-4.48.0
Other Income
Other IncomeCr
000000000010
Interest Expense
Interest ExpenseCr
000000000222
Depreciation
DepreciationCr
000000000121
PBT
PBTCr
111111222-2-4-1
Tax
TaxCr
000000100000
PAT
PATCr
111111211-2-5-2
Growth YoY
PAT Growth YoY%
16.118.61.217.23.05.987.410.812.5-330.6-378.5-248.7
NPM
NPM%
3.54.25.17.26.65.64.56.15.5-11.7-22.3-8.5
EPS
EPS
1.01.00.91.01.01.11.61.21.2-0.7-1.6-0.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
01082707476719683
Growth
Revenue Growth%
723.5-14.96.52.6-6.434.6-13.8
Expenses
ExpensesCr
0978656971668879
Operating Profit
Operating ProfitCr
014555683
OPM
OPM%
6.65.36.86.76.98.28.84.0
Other Income
Other IncomeCr
000001001
Interest Expense
Interest ExpenseCr
001111017
Depreciation
DepreciationCr
000000014
PBT
PBTCr
01344557-6
Tax
TaxCr
001111121
PAT
PATCr
01233445-8
Growth
PAT Growth%
2,397.1220.29.320.316.49.428.1-249.1
NPM
NPM%
7.42.93.74.24.75.55.3-9.1
EPS
EPS
0.12.37.37.99.55.64.05.1-1.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
3333310101010
Reserves
ReservesCr
0136931353938
Current Liabilities
Current LiabilitiesCr
151715131591333
Non Current Liabilities
Non Current LiabilitiesCr
001376221447
Total Liabilities
Total LiabilitiesCr
49363132595676117
Current Assets
Current AssetsCr
2834282850385755
Non Current Assets
Non Current AssetsCr
212349181962
Total Assets
Total AssetsCr
49363132595676117

Cash Flow

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
01-1464-106-7
Investing Cash Flow
Investing Cash FlowCr
000-1-1-5-9-2
Financing Cash Flow
Financing Cash FlowCr
0013-5-12009
Net Cash Flow
Net Cash FlowCr
010015-3-1
Free Cash Flow
Free Cash FlowCr
01-1464-114-9
CFO To PAT
CFO To PAT%
66.6126.0-586.6225.8124.2-280.0141.3-140.7
CFO To EBITDA
CFO To EBITDA%
-5.8140.6-317.7122.076.9-192.395.9-84.5

Ratios

Consolidated
Standalone
Financial YearMar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
5385819834035
Price To Earnings
Price To Earnings
171.151.82.13.26.123.010.17.0
Price To Sales
Price To Sales
3.80.10.10.31.10.60.4
Price To Book
Price To Book
1.59.60.80.91.52.00.90.7
EV To EBITDA
EV To EBITDA
-14.356.34.03.55.115.47.15.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
10.615.417.418.118.323.122.3
OPM
OPM%
6.65.36.86.76.98.28.8
NPM
NPM%
7.42.93.74.24.75.55.3
ROCE
ROCE%
1.424.622.126.024.012.111.912.2
ROE
ROE%
0.918.437.027.024.58.88.810.4
ROA
ROA%
0.88.16.58.49.76.17.06.7
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.