Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹476Cr
Rev Gr TTM
Revenue Growth TTM
-1.70%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

VIKRAMTH
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% | 25.0 | -13.8 | 16.6 | -9.9 | -9.6 | 43.5 | -0.5 | 40.9 | -1.0 | -8.2 | 2.9 | -0.9 |
| 24 | 13 | 22 | 15 | 20 | 20 | 21 | 21 | 20 | 17 | 19 | 19 |
Operating Profit Operating ProfitCr |
| 20.5 | 38.4 | 35.7 | 38.7 | 27.4 | 37.1 | 37.1 | 38.9 | 24.6 | 39.5 | 44.7 | 44.5 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | -23 | 1 | -1 | 1 | 0 | 0 | 0 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Depreciation DepreciationCr | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| 5 | 8 | 11 | 9 | 7 | -13 | 13 | 12 | 7 | 11 | 15 | 15 |
| 2 | 2 | 3 | 2 | 1 | 3 | 2 | 3 | 3 | 3 | 4 | 4 |
|
Growth YoY PAT Growth YoY% | 58.3 | 30.3 | 56.3 | 95.2 | 26.1 | -374.8 | 18.7 | 40.1 | -17.4 | 150.2 | 13.2 | 21.5 |
| 12.9 | 26.5 | 24.4 | 26.4 | 18.0 | -50.8 | 29.1 | 26.3 | 15.0 | 27.8 | 32.0 | 32.2 |
| 1.3 | 1.8 | 2.6 | 2.0 | 1.6 | -5.0 | 3.1 | 3.2 | 1.3 | 2.5 | 3.5 | 3.5 |
| 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 |
|---|
|
| -14.0 | 3.3 | 17.7 | 8.4 | 18.8 | -4.1 | 31.8 | 25.8 | 20.5 | -9.2 | 24.6 | -1.5 |
| 32 | 31 | 37 | 44 | 49 | 44 | 56 | 78 | 85 | 64 | 82 | 76 |
Operating Profit Operating ProfitCr |
| 14.5 | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 | 39.1 |
Other Income Other IncomeCr | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 3 | 2 |
Interest Expense Interest ExpenseCr | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Depreciation DepreciationCr | 1 | 1 | 1 | 2 | 2 | 2 | 2 | 3 | 3 | 2 | 3 | 3 |
| 5 | 6 | 7 | 3 | 6 | 9 | 16 | 12 | 23 | 35 | 44 | 47 |
| 2 | 2 | 3 | 1 | 2 | 2 | 4 | 3 | 6 | 9 | 10 | 13 |
|
| -45.4 | 36.1 | 10.9 | -50.2 | 88.9 | 63.4 | 66.7 | -28.0 | 94.6 | 54.1 | 29.6 | 0.9 |
| 8.4 | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 | 27.4 |
| 1.1 | 1.5 | 1.7 | 0.8 | 1.6 | 2.4 | 3.9 | 2.8 | 5.4 | 8.1 | 2.6 | 10.9 |
| 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 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 6 | 31 | 31 | 31 | 31 |
| 23 | 27 | 32 | 33 | 37 | 48 | 59 | 67 | 58 | 82 | 90 | 106 |
Current Liabilities Current LiabilitiesCr | 10 | 6 | 10 | 14 | 15 | 13 | 18 | 19 | 27 | 21 | 20 | 25 |
Non Current Liabilities Non Current LiabilitiesCr | 1 | 2 | 6 | 7 | 8 | 5 | 9 | 11 | 10 | 8 | 4 | 3 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 22 | 22 | 25 | 25 | 31 | 32 | 41 | 49 | 60 | 75 | 63 | 75 |
Non Current Assets Non Current AssetsCr | 19 | 18 | 28 | 35 | 35 | 41 | 51 | 55 | 67 | 68 | 83 | 90 |
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 | 2 | 2 | 6 | 3 | 4 | 13 | 15 | 6 | 13 | 23 | 24 |
Investing Cash Flow Investing Cash FlowCr | -3 | -1 | -10 | -8 | -2 | -10 | -19 | -7 | -13 | -9 | -22 |
Financing Cash Flow Financing Cash FlowCr | 1 | -4 | 4 | 4 | 1 | -4 | 3 | 3 | 1 | -14 | -4 |
|
Free Cash Flow Free Cash FlowCr | -2 | 1 | -5 | -4 | 2 | 4 | 15 | 6 | 13 | 18 | -17 |
| 60.3 | 48.0 | 121.6 | 140.8 | 85.4 | 180.0 | 123.0 | 69.5 | 77.2 | 89.0 | 70.0 |
CFO To EBITDA CFO To EBITDA% | 34.9 | 26.5 | 67.7 | 64.5 | 42.2 | 110.2 | 82.0 | 41.1 | 50.1 | 62.4 | 52.9 |
| 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 | 41 | 35 | 66 | 58 | 42 | 45 | 103 | 123 | 192 | 478 | 548 |
Price To Earnings Price To Earnings | 13.6 | 8.6 | 14.1 | 24.9 | 9.5 | 6.2 | 8.5 | 14.1 | 11.3 | 18.8 | 67.8 |
Price To Sales Price To Sales | 1.1 | 0.9 | 1.5 | 1.2 | 0.7 | 0.8 | 1.4 | 1.3 | 1.7 | 4.7 | 4.3 |
Price To Book Price To Book | 1.4 | 1.1 | 1.8 | 1.5 | 1.0 | 0.8 | 1.6 | 1.7 | 2.1 | 4.2 | 4.5 |
| 7.8 | 4.6 | 8.4 | 13.4 | 5.7 | 3.9 | 6.2 | 9.3 | 7.9 | 12.9 | 12.4 |
Profitability Ratios Profitability Ratios |
| 34.9 | 44.6 | 47.6 | 37.0 | 39.2 | 50.0 | 52.3 | 38.3 | 49.3 | 61.4 | 59.4 |
| 14.5 | 20.0 | 18.7 | 10.4 | 15.4 | 21.2 | 24.6 | 15.9 | 23.4 | 36.7 | 35.4 |
| 8.4 | 11.0 | 10.4 | 4.8 | 7.6 | 13.0 | 16.4 | 9.4 | 15.2 | 25.7 | 26.7 |
| 14.9 | 20.1 | 17.4 | 7.7 | 13.4 | 17.7 | 21.7 | 14.3 | 22.4 | 29.7 | 35.3 |
| 10.8 | 13.2 | 12.6 | 6.1 | 10.3 | 13.3 | 18.4 | 11.8 | 18.9 | 22.9 | 27.8 |
| 7.7 | 10.4 | 8.8 | 3.9 | 6.7 | 9.9 | 13.1 | 8.3 | 13.3 | 18.3 | 23.1 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
Vikram Thermo (India) Limited (VTIL) is a research-driven, specialized manufacturer of pharmaceutical excipients and specialty polymers. Established in **1985**, the company has evolved from a diversified chemical manufacturer into a focused player in the high-value **Pharma Polymers** space. Following a strategic demerger in **2024**, the company has streamlined its operations to capitalize on the rapid growth of the global and domestic pharmaceutical industries.
---
### **Strategic Corporate Restructuring: The 2024 Demerger**
In **May 2024**, Vikram Thermo successfully executed a Scheme of Arrangement to separate its two distinct business verticals. This move was designed to unlock shareholder value, isolate business-specific risks, and allow for dedicated management focus on the core pharmaceutical excipient business.
| Feature | Details |
| :--- | :--- |
| **Demerged Business** | **Aromatic Chemicals (Diphenyl Oxide)** |
| **Resulting Company** | **Vikram Aroma Limited (VAL)** |
| **Effective Date** | **May 4, 2024** |
| **Share Entitlement** | **1 equity share** of VAL for every **10 shares** held in Vikram Thermo |
| **Financial Impact** | **INR 25.34 crore** recognized as an exceptional loss on transfer of net assets |
| **Listing Status** | Vikram Aroma Limited commenced trading on **BSE** on **March 6, 2025** |
Post-demerger, Vikram Thermo operates as a pure-play pharmaceutical polymer entity, while the aromatic chemicals business (used in soaps, detergents, and heat transfer fluids) resides within the newly listed Vikram Aroma Limited.
---
### **Core Product Portfolio & Brand Architecture**
The company’s revenue is driven by five primary brands, focusing on methacrylic acid and ethyl acrylate-based co-polymers used for drug delivery and cosmetic formulations.
* **DRCOAT (Ready-To-Use Coating Systems):** A flagship range of complete coating solutions for **solid oral dosages**. These are optimized for modern pharmaceutical processes to reduce processing time and improve consistency.
* **DRUGCOAT (Basic Pharma Polymers):** Specialized co-polymers used for **enteric coating** (acid resistance), **taste masking**, and **sustained release** formulations.
* **APION (Ion Exchange Resins):** High-performance polymers used for the **taste masking** of bitter active pharmaceutical ingredients (APIs) and achieving **superfast tablet disintegration**.
* **AQUAPOL (Cosmetic Polymers):** Synthetic polymers acting as **thickening and gelling agents** for personal care products, including shampoos, lotions, and hair gels.
* **DPO (Diphenyl Oxide):** While the primary production has moved to the demerged entity, VTIL historically utilized this aromatic chemical for heat transfer fluids and fire retardants.
---
### **Operational Infrastructure & R&D Excellence**
Vikram Thermo leverages a robust manufacturing and research base in Gujarat, India, providing a competitive edge through lower capital costs and access to skilled scientific manpower.
* **Unit-I (Dhanot):** The primary manufacturing site located in Gandhinagar, operating under **EXCIPACT GMP** standards to ensure global pharmaceutical compliance.
* **Application Lab (Chhatral):** A dedicated **1,045 sq. m. F&D division** focused on formulation development. This facility allows the company to provide **complimentary technical support** to clients, integrating its products into customer-specific formulations.
* **Human Capital:** The R&D center is managed by a multidisciplinary team of pharmacists, research scientists, and chemical engineers focused on polymer synthesis and emerging drug delivery technologies.
---
### **Financial Performance & Market Presence**
The company has demonstrated strong financial resilience, achieving record results in the lead-up to its restructuring.
**Key Financial Metrics (FY 2023-24 & 2024-25):**
* **Revenue (FY24):** **INR 126.39 Crore** (Best-ever performance).
* **Profit After Tax (FY24):** **INR 25.38 Crore**.
* **Proposed Dividend (FY25):** **INR 1 per share** (**10%** on par value), totaling an outflow of **INR 3.14 Crore**.
* **Paid-up Equity Capital:** **INR 31.36 Crore**.
* **Authorized Share Capital:** Expanded to **INR 32.00 Crore**.
**Geographical Revenue Distribution (FY 2024-25):**
| Region | Revenue (INR Lakhs) |
| :--- | :--- |
| **India (Domestic)** | **9,096.73** |
| **Rest of World (Exports)** | **3,978.32** |
| **Total Segment Revenue** | **13,075.05** |
---
### **Regulatory Compliance & Quality Standards**
To maintain its status as a global supplier, the company adheres to stringent international regulatory frameworks:
* **Certifications:** Holds **EXCIPACT**, **GMP**, **ISO 9001:2008**, and **Halal** certifications.
* **Global Access:** The company has successfully filed **US-DMF (Drug Master Files)**, a critical requirement for supplying excipients to the regulated United States pharmaceutical market.
* **Governance:** Maintains an **unmodified audit opinion** with quarterly internal audits reported directly to the Audit Committee.
* **Corporate Social Responsibility:** Spent **INR 52 Lakhs** in FY25, exceeding the statutory **2%** requirement.
---
### **Risk Profile & Mitigation Strategies**
Vikram Thermo manages a complex risk landscape through a structured framework overseen by the Board.
* **Raw Material Volatility:** As primary inputs are **petrochemical-based**, the company is sensitive to global petroleum price fluctuations.
* **Credit & Liquidity Risk:**
* Standard credit terms range from **30-90 days**.
* **Expected Credit Loss (ECL)** provisions stood at **INR 3.01 Crore** as of March 2024.
* Maintains undrawn borrowing facilities of **INR 13.31 Crore** to ensure liquidity.
* **Market Competition:** Faces pressure from large-scale global manufacturers and international imports. The company mitigates this through its **service-integrated model**, providing technical formulation support that creates high switching costs for customers.
* **Currency & Interest Sensitivity:**
* A **5%** shift in the **USD** exchange rate impacts Profit Before Tax by approximately **INR 1.35 Lakh**.
* The company **does not use derivative instruments** for speculation, focusing on natural hedges and conservative cash management.
* **Debt Security:** Borrowings are secured by **Industrial Units I & II**, trade receivables, and mutual fund investments, supported by personal guarantees from the directors.