Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Kopran Ltd

KOPRAN
NSE
157.13
1.29%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Kopran Ltd

KOPRAN
NSE
157.13
1.29%
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
759Cr
Close
Close Price
157.13
Industry
Industry
Pharma - API
PE
Price To Earnings
45.94
PS
Price To Sales
1.22
Revenue
Revenue
620Cr
Rev Gr TTM
Revenue Growth TTM
-3.66%
PAT Gr TTM
PAT Growth TTM
-65.16%
Peer Comparison
How does KOPRAN stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
KOPRAN
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterMar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025
Revenue
RevenueCr
149117153159186139152166172135118194
Growth YoY
Revenue Growth YoY%
4.2-6.930.40.625.019.2-0.74.6-7.4-3.0-22.216.9
Expenses
ExpensesCr
137111130135164121137146155121123177
Operating Profit
Operating ProfitCr
1262324221815201714-518
OPM
OPM%
8.25.415.014.811.713.09.711.99.910.5-4.59.2
Other Income
Other IncomeCr
4202103103300
Interest Expense
Interest ExpenseCr
222232223323
Depreciation
DepreciationCr
333344444444
PBT
PBTCr
1141821251510141410-1211
Tax
TaxCr
3145742342-21
PAT
PATCr
8314161911710107-109
Growth YoY
PAT Growth YoY%
-54.1-63.5196.1127.2131.6300.7-46.4-34.1-48.0-32.9-234.4-10.2
NPM
NPM%
5.42.49.09.910.08.04.96.35.65.5-8.44.8
EPS
EPS
1.70.62.93.33.92.31.52.22.01.5-2.11.9

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025TTM
Revenue
RevenueCr
326296310313358360492478551615630620
Growth
Revenue Growth%
7.5-9.04.51.214.20.536.8-2.915.411.52.4-1.6
Expenses
ExpensesCr
294266274283312313410390499540557576
Operating Profit
Operating ProfitCr
313036304647828752747344
OPM
OPM%
9.710.211.69.712.913.016.618.39.412.111.67.0
Other Income
Other IncomeCr
-481111030181131546
Interest Expense
Interest ExpenseCr
1313149996569910
Depreciation
DepreciationCr
10889910101113131617
PBT
PBTCr
-391125233228838236685223
Tax
TaxCr
0052872221917136
PAT
PATCr
-391120202421626127513917
Growth
PAT Growth%
-327.8127.485.82.917.3-12.5193.1-0.9-55.487.1-24.3-57.1
NPM
NPM%
-12.03.66.46.56.75.812.512.84.98.36.12.7
EPS
EPS
-9.82.64.64.75.54.914.213.85.710.68.03.4

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Sep 2025
Equity Capital
Equity CapitalCr
414343434343434848484848
Reserves
ReservesCr
355781101125146202378391443470453
Current Liabilities
Current LiabilitiesCr
158122136136135140161152177219289275
Non Current Liabilities
Non Current LiabilitiesCr
183337354942343333333737
Total Liabilities
Total LiabilitiesCr
275264298315352371439611650743844813
Current Assets
Current AssetsCr
170154180194208223277415399454510447
Non Current Assets
Non Current AssetsCr
105110119122145149162196251289334367
Total Assets
Total AssetsCr
275264298315352371439611650743844813

Cash Flow

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
46291626253160-33344342
Investing Cash Flow
Investing Cash FlowCr
-10-9-18-11-25-13-25-84-13-44-56
Financing Cash Flow
Financing Cash FlowCr
-37-192-15-1-18-35123-20126
Net Cash Flow
Net Cash FlowCr
000000052111
Free Cash Flow
Free Cash FlowCr
3518115-11837-73-21-7-13
CFO To PAT
CFO To PAT%
-118.3267.179.7125.8105.8147.597.3-54.9124.984.9108.8
CFO To EBITDA
CFO To EBITDA%
147.394.744.184.854.966.473.3-38.365.758.157.5

Ratios

Consolidated
Standalone
Financial YearMar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
1872123292391801104541,3575321,246845
Price To Earnings
Price To Earnings
0.019.816.511.67.55.27.422.219.624.421.9
Price To Sales
Price To Sales
0.60.71.10.80.50.30.92.81.02.01.3
Price To Book
Price To Book
2.52.12.61.61.10.61.93.21.22.51.6
EV To EBITDA
EV To EBITDA
7.99.111.410.35.73.96.315.711.517.913.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
35.039.241.640.041.941.638.643.234.934.635.7
OPM
OPM%
9.710.211.69.712.913.016.618.39.412.111.6
NPM
NPM%
-12.03.66.46.56.75.812.512.84.98.36.1
ROCE
ROCE%
-18.514.018.013.915.913.929.017.48.212.99.2
ROE
ROE%
-51.610.716.014.214.311.125.114.36.210.47.4
ROA
ROA%
-14.24.16.76.56.85.714.010.04.26.94.6
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
### **Overview** Kopran Limited (BSE: 500188), established in 1958 (with the current legal structure formalized in 1980), is an integrated Indian pharmaceutical manufacturer specializing in both **Active Pharmaceutical Ingredients (APIs)** and **finished dosage form formulations**. The company operates through two distinct entities: - **Kopran Limited** – responsible for formulation manufacturing. - **Kopran Research Laboratories Ltd. (KRLL)** – a wholly owned subsidiary focused on API development and production. With over six decades of operations, Kopran has evolved into a globally recognized, technology-driven enterprise with a diversified product portfolio and strong international footprint. --- ### **Business Model & Vertical Integration** Kopran’s core competitive advantage lies in its **vertically integrated business model**, combining API and formulation manufacturing under one umbrella. This integration enables: - **Cost leadership** by eliminating dependence on external API suppliers. - **Greater control over quality and regulatory compliance** across the value chain. - Development of key starting materials (KSMs), APIs, and finished formulations internally — enhancing competitiveness and profitability. The company produces over 100 dosage forms, including tablets, capsules, dry powders, suspensions, and injectables, serving both **regulated (e.g., US, EU, UK)** and **non-regulated markets (e.g., Africa, Latin America, ASEAN, Middle East)**. Exports reach over **50 countries**, underscoring its global presence. --- ### **Key Operational Highlights (Recent Period: Nov 2025)** #### ✅ **Global Presence & Market Expansion** - Actively expanding in **Latin America** (registrations underway in Brazil, Mexico, Chile, Colombia, Uruguay). - In the **Middle East**, active in Oman and Yemen; dossier filings planned in UAE to access GCC markets (3-year registration timeline). - Strategy: Enter every country via **API or formulation sales**, based on market opportunity and regulatory conditions. #### ✅ **Regulatory Accreditations** - Facilities located in **Mahad, Khopoli (Maharashtra), and Panoli (Gujarat)** are accredited by **multiple global regulatory bodies**, including: - US FDA - MHRA (UK) - Health Canada - EDQM (CEP certifications) - WHO-GMP - TGA (Australia) - SAPHRA (South Africa) - These approvals support access to high-margin, regulated markets. #### ✅ **Product Pipeline & Commercialization** - **APIs Commercialized (Recent FYs):** - *FY 2023-24:* Montelukast Sodium, Rosuvastatin Calcium, Ertapenem Sodium. - *FY 2024-25 (Planned):* Edoxaban Tosylate, Canagliflozin Hemihydrate, Lacosamide, Non-Sterile Imipenem. - **Formulations Focus:** - Developing **high-value dosage forms** such as sustained-release tablets, mouth-dissolving tablets, and injectables. - Launching **Amoxy Clav** to expand offerings for existing Amoxicillin customers. #### ✅ **Regulatory Submissions** - Filed multiple dossiers globally: - **EDQM CEP approvals** for Atenolol, Azithromycin, Roxithromycin, Pregabalin, Lymecycline (final approval pending). - **US DMFs filed** for Pregabalin, Azithromycin, Metoprolol variants, Nitroxoline. - **Nitroxoline:** Approved in Germany, filed in 15 EU countries. - Filing dossiers for **Rivaroxaban, Apixaban, Ticagrelor, Dapagliflozin** – all blockbuster molecules recently off-patent. --- ### **Strategic Growth Initiatives** #### 🌐 **Forward Integration into Sterile Injectable Manufacturing** - Planning to establish a **vial filling line for sterile Penems (Meropenem, Doripenem, Ertapenem)**. - Objective: Reduce exposure to API price volatility and **improve margins** through finished product sales. #### 💡 **Focus on Chronic Therapy Areas** - Strategic shift toward **cardiovascular, diabetes, and CNS (central nervous system)** therapies. - Targets newer off-patent molecules (2029–2033 patent expiries) to build long-term revenue streams. - Examples: Dapagliflozin, Canagliflozin, Empagliflozin, Rivaroxaban, Apixaban. #### 🔬 **R&D & Innovation** - Operates **three R&D centers**: Khopoli (formulations), Panoli & Kopoli (APIs), plus a pilot plant. - Focus areas: - Process optimization (yield improvement, cost reduction). - Custom manufacturing (CDMO/Contract Research). - Development of complex dosage forms (e.g., pellets using pelletization technology). - Secured **Indian patent (IN384085)** for the **process of Nitroxoline synthesis**; applications pending in EU and China. #### ⚙️ **CDMO & Contract Manufacturing Growth** - **Goal:** Over **50% of future revenue** from CMO/CDMO activities within two years (currently 20–35%). - CMO/CDMO focus: **Formulations**, targeting regulated markets. - Completed or near-completion of **15 CMO and 11 CDMO projects**, with 8 CMO and 10 CDMO projects in development. #### 🏭 **Capacity Expansion & Automation** - **Panoli API Plant:** Delayed due to Pollution Control Board clearance, now expected to commence production in Q2 FY 2024-25. - **Mahad & Panoli facilities** upgraded under PLI scheme; expansion ongoing. - **Automated packaging lines** deployed to boost efficiency, reduce labor costs, and scale output. --- ### **Revenue Streams (Mar 2025 Update)** | Segment | Contribution | Description | |-------|-------------|-------------| | **Contracted (Annuity-like)** | ~50% | Long-term supply agreements in API/formulations; provides stable, recurring income. | | **Project-Based (Non-Recurring)** | ~50% | Includes equipment supply, turnkey automation services, and pre-automation integration (e.g., combining multiple machines for manual-to-automated transition). | | **Medical Devices (Distribution Only)** | Not a manufacturer | Distributes ~25 international brands (e.g., Beckman Coulter) in India. No owned manufacturing. | --- ### **Merger & Strategic Diversification into Diagnostics (Mar 2025)** A transformative step: - Entered **Indian diagnostic industry** via merger with **KLL** (unspecified entity, likely diagnostics-focused). - **Market Opportunity:** $14 billion in FY24 → **$25 billion by FY28 (14% CAGR)**. - Benefits: - Leverage KLL’s **hospital and government distribution networks**. - Repackage and produce **diagnostic kits in-house**, increasing margin and control. - Support vision of becoming a **fully integrated healthcare and pharmaceutical company**. - **Impact:** Expected to be **EPS accretive** for Kopran shareholders. --- ### **Financial & Operational Performance** #### 📈 **API Business Recovery (Feb 2025)** - API revenues rebounding: - Q3 FY24-25: INR **95.25 crores** (+20% QoQ from INR 79.15 crores in Q2). - Driven by improved operational efficiency, margin expansion. - Top-selling API: **Meropenem** (20%+ of API revenue), previously impacted by post-COVID price drop; now stabilized. #### 🧪 **Key API Segments (as of 2023)** - **Sterile Carbapenems (36%)** - **Anti-Hypertensives like Atenolol (17%)** - **Macrolides (~16%)** - Other: Anti-diabetics, anti-thrombotics, CNS agents. #### 🌍 **Therapeutic & Geographic Strategy** - Atenolol: 2nd largest global manufacturer; US FDA-approved via ANDA; targets major share in US market. - Biapenem: **Only Indian manufacturer**; launched in Russia and India (DCGI approved). - Urology: Nitroxoline (EDQM-approved) gaining traction; projected INR 50–70 crore annual revenue in 2 years. - Antibiotics: Full penem pipeline (Faropenem, Tabipenem, Imipenem, Ertapenem) – positioning as a **carbapenem leader**. --- ### **Sustainability & Cost Competitiveness** - **Synthetic API production** (vs. fermentation) reduces reliance on Chinese suppliers. - **In-house KSM development** strengthens self-sufficiency and compliance. - Automation reduces **variable and labor costs**, improving gross margins. - Backward integration provides **pricing resilience** in volatile API markets.