Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹759Cr
Rev Gr TTM
Revenue Growth TTM
-3.66%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

KOPRAN
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% | 4.2 | -6.9 | 30.4 | 0.6 | 25.0 | 19.2 | -0.7 | 4.6 | -7.4 | -3.0 | -22.2 | 16.9 |
| 137 | 111 | 130 | 135 | 164 | 121 | 137 | 146 | 155 | 121 | 123 | 177 |
Operating Profit Operating ProfitCr |
| 8.2 | 5.4 | 15.0 | 14.8 | 11.7 | 13.0 | 9.7 | 11.9 | 9.9 | 10.5 | -4.5 | 9.2 |
Other Income Other IncomeCr | 4 | 2 | 0 | 2 | 10 | 3 | 1 | 0 | 3 | 3 | 0 | 0 |
Interest Expense Interest ExpenseCr | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 2 | 3 | 3 | 2 | 3 |
Depreciation DepreciationCr | 3 | 3 | 3 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| 11 | 4 | 18 | 21 | 25 | 15 | 10 | 14 | 14 | 10 | -12 | 11 |
| 3 | 1 | 4 | 5 | 7 | 4 | 2 | 3 | 4 | 2 | -2 | 1 |
|
Growth YoY PAT Growth YoY% | -54.1 | -63.5 | 196.1 | 127.2 | 131.6 | 300.7 | -46.4 | -34.1 | -48.0 | -32.9 | -234.4 | -10.2 |
| 5.4 | 2.4 | 9.0 | 9.9 | 10.0 | 8.0 | 4.9 | 6.3 | 5.6 | 5.5 | -8.4 | 4.8 |
| 1.7 | 0.6 | 2.9 | 3.3 | 3.9 | 2.3 | 1.5 | 2.2 | 2.0 | 1.5 | -2.1 | 1.9 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 7.5 | -9.0 | 4.5 | 1.2 | 14.2 | 0.5 | 36.8 | -2.9 | 15.4 | 11.5 | 2.4 | -1.6 |
| 294 | 266 | 274 | 283 | 312 | 313 | 410 | 390 | 499 | 540 | 557 | 576 |
Operating Profit Operating ProfitCr |
| 9.7 | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 | 7.0 |
Other Income Other IncomeCr | -48 | 1 | 11 | 10 | 3 | 0 | 18 | 11 | 3 | 15 | 4 | 6 |
Interest Expense Interest ExpenseCr | 13 | 13 | 14 | 9 | 9 | 9 | 6 | 5 | 6 | 9 | 9 | 10 |
Depreciation DepreciationCr | 10 | 8 | 8 | 9 | 9 | 10 | 10 | 11 | 13 | 13 | 16 | 17 |
| -39 | 11 | 25 | 23 | 32 | 28 | 83 | 82 | 36 | 68 | 52 | 23 |
| 0 | 0 | 5 | 2 | 8 | 7 | 22 | 21 | 9 | 17 | 13 | 6 |
|
| -327.8 | 127.4 | 85.8 | 2.9 | 17.3 | -12.5 | 193.1 | -0.9 | -55.4 | 87.1 | -24.3 | -57.1 |
| -12.0 | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 | 2.7 |
| -9.8 | 2.6 | 4.6 | 4.7 | 5.5 | 4.9 | 14.2 | 13.8 | 5.7 | 10.6 | 8.0 | 3.4 |
| 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 | 41 | 43 | 43 | 43 | 43 | 43 | 43 | 48 | 48 | 48 | 48 | 48 |
| 35 | 57 | 81 | 101 | 125 | 146 | 202 | 378 | 391 | 443 | 470 | 453 |
Current Liabilities Current LiabilitiesCr | 158 | 122 | 136 | 136 | 135 | 140 | 161 | 152 | 177 | 219 | 289 | 275 |
Non Current Liabilities Non Current LiabilitiesCr | 18 | 33 | 37 | 35 | 49 | 42 | 34 | 33 | 33 | 33 | 37 | 37 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 170 | 154 | 180 | 194 | 208 | 223 | 277 | 415 | 399 | 454 | 510 | 447 |
Non Current Assets Non Current AssetsCr | 105 | 110 | 119 | 122 | 145 | 149 | 162 | 196 | 251 | 289 | 334 | 367 |
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 | 46 | 29 | 16 | 26 | 25 | 31 | 60 | -33 | 34 | 43 | 42 |
Investing Cash Flow Investing Cash FlowCr | -10 | -9 | -18 | -11 | -25 | -13 | -25 | -84 | -13 | -44 | -56 |
Financing Cash Flow Financing Cash FlowCr | -37 | -19 | 2 | -15 | -1 | -18 | -35 | 123 | -20 | 1 | 26 |
|
Free Cash Flow Free Cash FlowCr | 35 | 18 | 1 | 15 | -1 | 18 | 37 | -73 | -21 | -7 | -13 |
| -118.3 | 267.1 | 79.7 | 125.8 | 105.8 | 147.5 | 97.3 | -54.9 | 124.9 | 84.9 | 108.8 |
CFO To EBITDA CFO To EBITDA% | 147.3 | 94.7 | 44.1 | 84.8 | 54.9 | 66.4 | 73.3 | -38.3 | 65.7 | 58.1 | 57.5 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 187 | 212 | 329 | 239 | 180 | 110 | 454 | 1,357 | 532 | 1,246 | 845 |
Price To Earnings Price To Earnings | 0.0 | 19.8 | 16.5 | 11.6 | 7.5 | 5.2 | 7.4 | 22.2 | 19.6 | 24.4 | 21.9 |
Price To Sales Price To Sales | 0.6 | 0.7 | 1.1 | 0.8 | 0.5 | 0.3 | 0.9 | 2.8 | 1.0 | 2.0 | 1.3 |
Price To Book Price To Book | 2.5 | 2.1 | 2.6 | 1.6 | 1.1 | 0.6 | 1.9 | 3.2 | 1.2 | 2.5 | 1.6 |
| 7.9 | 9.1 | 11.4 | 10.3 | 5.7 | 3.9 | 6.3 | 15.7 | 11.5 | 17.9 | 13.3 |
Profitability Ratios Profitability Ratios |
| 35.0 | 39.2 | 41.6 | 40.0 | 41.9 | 41.6 | 38.6 | 43.2 | 34.9 | 34.6 | 35.7 |
| 9.7 | 10.2 | 11.6 | 9.7 | 12.9 | 13.0 | 16.6 | 18.3 | 9.4 | 12.1 | 11.6 |
| -12.0 | 3.6 | 6.4 | 6.5 | 6.7 | 5.8 | 12.5 | 12.8 | 4.9 | 8.3 | 6.1 |
| -18.5 | 14.0 | 18.0 | 13.9 | 15.9 | 13.9 | 29.0 | 17.4 | 8.2 | 12.9 | 9.2 |
| -51.6 | 10.7 | 16.0 | 14.2 | 14.3 | 11.1 | 25.1 | 14.3 | 6.2 | 10.4 | 7.4 |
| -14.2 | 4.1 | 6.7 | 6.5 | 6.8 | 5.7 | 14.0 | 10.0 | 4.2 | 6.9 | 4.6 |
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.