Login
Home
Charts
Search
Watchlist
Products

Kopran Ltd

KOPRAN·NSE
276.44-2.31%Tue, 22 Sept '26

Kopran Ltd

KOPRAN
NSE
276.44
-2.31%
|Tue, 22 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,339Cr
Close
Close Price
277.00
Industry
Industry
Pharma - API
PE
Price To Earnings
53.58
PS
Price To Sales
1.91
Revenue
Revenue
700Cr
Rev Gr TTM
Revenue Growth TTM
11.96%
PAT Gr TTM
PAT Growth TTM
-28.42%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
153159186139152166172135118194234154
Growth YoY
Revenue Growth YoY%
30.40.625.019.2-0.74.6-7.4-3.0-22.216.935.813.9
Expenses
ExpensesCr
130135164121137146155121123177201138
Operating Profit
Operating ProfitCr
2324221815201714-5183316
OPM
OPM%
15.014.811.713.09.711.99.910.5-4.59.214.110.3
Other Income
Other IncomeCr
0210310330002
Interest Expense
Interest ExpenseCr
223222332333
Depreciation
DepreciationCr
334444444456
PBT
PBTCr
1821251510141410-1211259
Tax
TaxCr
45742342-2162
PAT
PATCr
14161911710107-109197
Growth YoY
PAT Growth YoY%
196.1127.2131.6300.7-46.4-34.1-48.0-32.9-234.4-10.294.9-10.1
NPM
NPM%
9.09.910.08.04.96.35.65.5-8.44.88.14.3
EPS
EPS
2.93.33.92.31.52.22.01.5-2.11.93.91.4
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
153159186139152166172135118194234154
Growth YoY
Revenue Growth YoY%
30.40.625.019.2-0.74.6-7.4-3.0-22.216.935.813.9
Expenses
ExpensesCr
130135164121137146155121123177201138
Operating Profit
Operating ProfitCr
2324221815201714-5183316
OPM
OPM%
15.014.811.713.09.711.99.910.5-4.59.214.110.3
Other Income
Other IncomeCr
0210310330002
Interest Expense
Interest ExpenseCr
223222332333
Depreciation
DepreciationCr
334444444456
PBT
PBTCr
1821251510141410-1211259
Tax
TaxCr
45742342-2162
PAT
PATCr
14161911710107-109197
Growth YoY
PAT Growth YoY%
196.1127.2131.6300.7-46.4-34.1-48.0-32.9-234.4-10.294.9-10.1
NPM
NPM%
9.09.910.08.04.96.35.65.5-8.44.88.14.3
EPS
EPS
2.93.33.92.31.52.22.01.5-2.11.93.91.4

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
296310313358360492478551615630681700
Growth
Revenue Growth%
-9.04.51.214.20.536.8-2.915.411.52.48.212.0
Expenses
ExpensesCr
266274283312313410390499540557619639
Operating Profit
Operating ProfitCr
303630464782875274736261
OPM
OPM%
10.211.69.712.913.016.618.39.412.111.69.18.8
Other Income
Other IncomeCr
11110301811315402
Interest Expense
Interest ExpenseCr
1314999656991011
Depreciation
DepreciationCr
88991010111313161719
PBT
PBTCr
112523322883823668523433
Tax
TaxCr
0528722219171398
PAT
PATCr
112020242162612751392625
Growth
PAT Growth%
127.485.82.917.3-12.5193.1-0.9-55.487.1-24.3-33.3-28.4
NPM
NPM%
3.66.46.56.75.812.512.84.98.36.13.83.6
EPS
EPS
2.64.64.75.54.914.213.85.710.68.05.35.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
296310313358360492478551615630681700
Growth
Revenue Growth%
-9.04.51.214.20.536.8-2.915.411.52.48.212.0
Expenses
ExpensesCr
266274283312313410390499540557619639
Operating Profit
Operating ProfitCr
303630464782875274736261
OPM
OPM%
10.211.69.712.913.016.618.39.412.111.69.18.8
Other Income
Other IncomeCr
11110301811315402
Interest Expense
Interest ExpenseCr
1314999656991011
Depreciation
DepreciationCr
88991010111313161719
PBT
PBTCr
112523322883823668523433
Tax
TaxCr
0528722219171398
PAT
PATCr
112020242162612751392625
Growth
PAT Growth%
127.485.82.917.3-12.5193.1-0.9-55.487.1-24.3-33.3-28.4
NPM
NPM%
3.66.46.56.75.812.512.84.98.36.13.83.6
EPS
EPS
2.64.64.75.54.914.213.85.710.68.05.35.2

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4343434343434848484848
Reserves
ReservesCr
5781101125146202378391443470482
Current Liabilities
Current LiabilitiesCr
122136136135140161152177219289346
Non Current Liabilities
Non Current LiabilitiesCr
3337354942343333333732
Total Liabilities
Total LiabilitiesCr
264298315352371439611650743844908
Current Assets
Current AssetsCr
154180194208223277415399454510523
Non Current Assets
Non Current AssetsCr
110119122145149162196251289334385
Total Assets
Total AssetsCr
264298315352371439611650743844908
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
4343434343434848484848
Reserves
ReservesCr
5781101125146202378391443470482
Current Liabilities
Current LiabilitiesCr
122136136135140161152177219289346
Non Current Liabilities
Non Current LiabilitiesCr
3337354942343333333732
Total Liabilities
Total LiabilitiesCr
264298315352371439611650743844908
Current Assets
Current AssetsCr
154180194208223277415399454510523
Non Current Assets
Non Current AssetsCr
110119122145149162196251289334385
Total Assets
Total AssetsCr
264298315352371439611650743844908

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
291626253160-3334434267
Investing Cash Flow
Investing Cash FlowCr
-9-18-11-25-13-25-84-13-44-56-65
Financing Cash Flow
Financing Cash FlowCr
-192-15-1-18-35123-20126-21
Net Cash Flow
Net Cash FlowCr
00000052111-19
Free Cash Flow
Free Cash FlowCr
18115-11837-73-21-7-13
CFO To PAT
CFO To PAT%
267.179.7125.8105.8147.597.3-54.9124.984.9108.8259.4
CFO To EBITDA
CFO To EBITDA%
94.744.184.854.966.473.3-38.365.758.157.5107.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
291626253160-3334434267
Investing Cash Flow
Investing Cash FlowCr
-9-18-11-25-13-25-84-13-44-56-65
Financing Cash Flow
Financing Cash FlowCr
-192-15-1-18-35123-20126-21
Net Cash Flow
Net Cash FlowCr
00000052111-19
Free Cash Flow
Free Cash FlowCr
18115-11837-73-21-7-13
CFO To PAT
CFO To PAT%
267.179.7125.8105.8147.597.3-54.9124.984.9108.8259.4
CFO To EBITDA
CFO To EBITDA%
94.744.184.854.966.473.3-38.365.758.157.5107.7

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2123292391801104541,3575321,2468455211,339
Price To Earnings
Price To Earnings
19.816.511.67.55.27.422.219.624.421.920.253.6
Price To Sales
Price To Sales
0.71.10.80.50.30.92.81.02.01.30.81.9
Price To Book
Price To Book
2.12.61.61.10.61.93.21.22.51.61.02.5
EV To EBITDA
EV To EBITDA
9.111.410.35.73.96.315.711.517.913.310.824.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.532.030.432.833.031.935.627.227.628.428.128.1
OPM
OPM%
10.211.69.712.913.016.618.39.412.111.69.18.8
NPM
NPM%
3.66.46.56.75.812.512.84.98.36.13.83.6
ROCE
ROCE%
14.018.013.915.913.929.017.48.212.99.26.66.6
ROE
ROE%
10.716.014.214.311.125.114.36.210.47.44.84.8
ROA
ROA%
4.16.76.56.85.714.010.04.26.94.62.82.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
2123292391801104541,3575321,2468455211,339
Price To Earnings
Price To Earnings
19.816.511.67.55.27.422.219.624.421.920.253.6
Price To Sales
Price To Sales
0.71.10.80.50.30.92.81.02.01.30.81.9
Price To Book
Price To Book
2.12.61.61.10.61.93.21.22.51.61.02.5
EV To EBITDA
EV To EBITDA
9.111.410.35.73.96.315.711.517.913.310.824.3
Profitability Ratios
Profitability Ratios
GPM
GPM%
29.532.030.432.833.031.935.627.227.628.428.128.1
OPM
OPM%
10.211.69.712.913.016.618.39.412.111.69.18.8
NPM
NPM%
3.66.46.56.75.812.512.84.98.36.13.83.6
ROCE
ROCE%
14.018.013.915.913.929.017.48.212.99.26.66.6
ROE
ROE%
10.716.014.214.311.125.114.36.210.47.44.84.8
ROA
ROA%
4.16.76.56.85.714.010.04.26.94.62.82.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Kopran is an integrated Indian pharmaceutical maker that has spent over six decades building a bridge from bulk drug chemistry to finished pills, all aimed at export markets. It was founded in 1958 and now operates through two tightly linked verticals-Active Pharmaceutical Ingredients (APIs) made by its subsidiary Kopran Research Laboratories, and finished-dosage formulations made directly by Kopran Limited-with a recurring approach of chasing high-value, technologically difficult molecules and then using its own APIs inside its own tablets to control cost and quality. A proposed merger with a promoter-group diagnostics company signals the same pattern again: use existing manufacturing muscle to enter a new healthcare segment. # Business segments Two engines that feed each other-an API powerhouse that supplies the world’s drug factories and a formulations business that turns those same molecules into finished medicines for export-with a diagnostics platform being stitched on. ## 1. Active Pharmaceutical Ingredients: the chemistry engine that drives the group **Kopran is the world’s second-largest maker of Atenolol and one of the few manufacturers globally with a full basket of sterile carbapenem antibiotics, which together anchor a portfolio of over two dozen high-value APIs.** - **Regulatory approvals are the entry ticket** - the API plant at Mahad holds approvals from ANVISA (Brazil), US FDA, EU GMP, WHO GMP, COFEPRIS (Mexico), and KFDA (South Korea), which means its molecules can be sold into most regulated markets. Seven US Drug Master Files are already filed for products including Atenolol, Pregabalin, and Azithromycin, and Atenolol is approved by the US FDA, European authorities, and China’s SFDA. - **A second plant for the next wave** - a new API facility at Panoli, Gujarat, is being built to manufacture newer molecules like the blood thinners Ticagrelor, Apixaban, and Rivaroxaban, and has received environmental clearance to produce up to 97 metric tonnes per month of synthetic organic chemicals. This expands capacity beyond the existing Mahad site, which already houses dedicated plants for Atenolol, sterile carbapenems, macrolides, and cephalosporins. - **Fighting Chinese competition with chemistry** - the company faces price pressure on Penems from Chinese rivals, so it deliberately develops synthesis-based key starting materials rather than fermentation-based ones, a process choice that insulates it from the cost advantages of Chinese fermentation at scale. It also develops its own intermediates for APIs to reduce import dependency. - **A pipeline built on patent expiries** - Kopran has already commercialised cardiac products like Ticagrelor, Rivaroxaban, and Apixaban for the domestic market and is awaiting international regulatory approvals as patents expire, while products like Edoxaban (a blood thinner) and its intermediates have had their process developed and are being manufactured. ## 2. Formulations: the finished-medicine arm that captures the full value chain **A 100% export-focused factory that makes over 100 dosage forms-tablets, capsules, dry syrups, and soon injectables-and sells them either as contract-manufactured goods for regulated markets or as branded generics through distributors in Africa and Asia.** - **Two separate production lines under one roof** - the Khopoli facility has dedicated manufacturing lines for penicillin-based drugs (1,500 million capsules, 500 million tablets, and 20 million bottles of dry syrup annually) and non-penicillin drugs (2,000 million uncoated tablets, 1,000 million coated tablets, and 500 million capsules annually), preventing cross-contamination and meeting international regulatory expectations. - **Accreditations from 15 countries unlock the door** - the plant holds approvals from MHRA (UK), Health Canada, SAPHRA (South Africa), EU GMP via Malta, and multiple regulators across Africa, the Middle East, and Southeast Asia, which is why it can serve both tightly regulated and emerging markets from a single site. More than 549 product approvals have been secured across 46 countries. - **Two different go-to-market models** - in regulated markets like Canada and the UK, Kopran acts as a contract manufacturer (CMO) for other pharma companies, while in rest-of-world markets it markets directly through local distributors, with branded generics making up about 20-25% of formulation exports. It also participates in large government tenders in Africa, having executed sizeable contracts in the SADC region, Tanzania, and Ethiopia. - **Its own APIs are the cost advantage** - because the formulations business can source several APIs from the group’s own Mahad plant, it gets built-in cost efficiency and quality control that independent formulation players lack, particularly for penicillin-based and macrolide antibiotics. This integration is the structural reason the two verticals are more valuable together. - **Injectables are the next leg** - a vial-filling line for injectable products is being installed, expected to take 1 to 1.5 years to complete, after which product registrations will begin, adding a new dosage form to the existing oral-solids and dry-powder range. # Group structure and partners **A parent company with a wholly owned API subsidiary, two dormant offshore entities, and a promoter-group diagnostics business being folded in through a merger that will raise promoter ownership above 55%.** - **The API engine sits in a subsidiary** - Kopran Research Laboratories Ltd. (KRLL) runs the entire API business, with Kopran Limited holding 99.50%. Kopran Limited infused Rs.100 Crore into KRLL via a rights issue in March 2022, and KRLL’s board approved a further Rs.18.75 Crore rights issue in May 2026 for working capital. - **Two dormant subsidiaries exist** - Kopran (H.K.) Ltd. in Hong Kong and Kopran Lifesciences Ltd. are both wholly owned but had no turnover in FY 2020-21. - **A diagnostics merger is underway** - a Scheme of Amalgamation will absorb Kopran Laboratories Limited (a promoter-group company that markets diagnostic equipment, consumables, and automation solutions to pathlabs and hospitals across India) into Kopran Limited, with an appointed date of January 1, 2025. The merger lets Kopran enter the Indian diagnostics industry and use its manufacturing capabilities to repack and produce diagnostic kits, while increasing promoter shareholding from 44.46% to 55.36%. Shareholders approved the scheme on June 3, 2026, with 99.96% votes in favour. - **A family settlement has simplified control** - in September 2025, the promoters executed a Memorandum of Family Settlement that consolidated management and control of Kopran Ltd solely with one family branch, resolving long-standing disputes among three promoter groups.

Documents — Kopran Ltd

  • Q3 FY2025 Earnings Call Transcript (Dec 2024, PDF): https://www.stockscans.in/document/dlzh2rh0ccza4cy7musoe8fr.pdf
  • Q2 FY2025 Earnings Call Transcript (Sep 2024, PDF): https://www.stockscans.in/document/tx7hdv7l2n6i76y0y0dbt6s0.pdf
  • Q1 FY2025 Earnings Call Transcript (Jun 2024, PDF): https://www.stockscans.in/document/72n41deajc5hc0dk0efirtk3.pdf
  • Q4 FY2024 Earnings Call Transcript (Mar 2024, PDF): https://www.stockscans.in/document/ep5gumwzifhs71lkasw49rzm.pdf
  • Q3 FY2024 Earnings Call Transcript (Dec 2023, PDF): https://www.stockscans.in/document/l6243ftqndgjespdr4tpnn7r.pdf
  • Q2 FY2024 Earnings Call Transcript (Sep 2023, PDF): https://www.stockscans.in/document/ddm4ugol4t3mlys5qj94gbkg.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/5wr14ywglskk2dfvra1b7bgs.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/pdhrl8t2cfg5r9ta2ccirhlh.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/v5r9sc5zn3ena4x5g66gjrho.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/usz1nnxzt02ni85r10pwpe11.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/n19bya7qykcr8tolzdtmn7ia.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/3nhe5pgv8rh326r43lu9hwxr.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/p35din00kj7o6ld4cfjx97rz.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/dnewr14jeojmr64tduhypoy1.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/r4x1l7v7p940qukh37plg2iu.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/6io3ljhjrx4so9x59neqa1hv.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/1jtpkwtu4qyiaqevrb7vuplb.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/a5sevjauvf0u7521sa0axddp.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/1yraplgfn5v6ewa3joh828fe.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/k7ufsvhxc2dv1fuco0o6q5tj.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/tx0f9dh1mxp83cri9j7yul61.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/0bzxsk45qyzk17eh2ravccx0.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/4n5wxr0u7b4ow932bw8qnd17.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/ef2bxhhomhyieygnthx2h8nj.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/gadsu29ccg4vtp3tntmfotvr.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/7xd5c7sc1ieyffn4cqvonsj6.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/gzn7k4bfzpwmmum297c5sg9v.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/rfdikwmf5294fxgwjj4f7wa0.pdf

Concall Transcript Summaries — Kopran Ltd

  • Q3 FY2025 Concall Transcript Summary (Dec 2024): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202412/dlzh2rh0ccza4cy7musoe8fr.pdf
  • Q2 FY2025 Concall Transcript Summary (Sep 2024): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202409/tx7hdv7l2n6i76y0y0dbt6s0.pdf
  • Q1 FY2025 Concall Transcript Summary (Jun 2024): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202406/72n41deajc5hc0dk0efirtk3.pdf
  • Q4 FY2024 Concall Transcript Summary (Mar 2024): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202403/ep5gumwzifhs71lkasw49rzm.pdf
  • Q3 FY2024 Concall Transcript Summary (Dec 2023): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202312/l6243ftqndgjespdr4tpnn7r.pdf
  • Q2 FY2024 Concall Transcript Summary (Sep 2023): https://www.stockscans.in/company/NSE%3AKOPRAN/transcript-notes/202309/ddm4ugol4t3mlys5qj94gbkg.pdf