Login
Products
Login
Home
Alerts
Search
Watchlist
Products

Medicamen Organics Ltd

MEDIORG
NSE
29.25
2.66%
Last Updated:
29 Apr '26, 4:00 PM
Company Overview
Alert
Watchlist
Note

Medicamen Organics Ltd

MEDIORG
NSE
29.25
2.66%
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
34Cr
Close
Close Price
29.25
Industry
Industry
Pharma - Formulators
PE
Price To Earnings
7.44
PS
Price To Sales
0.87
Revenue
Revenue
39Cr
Rev Gr TTM
Revenue Growth TTM
29.02%
PAT Gr TTM
PAT Growth TTM
65.34%
Peer Comparison
How does MEDIORG stack up?
Compare up to 10 companies side by side across valuation, profitability, and growth.
MEDIORG
VS

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Mar 2024Sep 2024Mar 2025Sep 2025
Revenue
RevenueCr
1114172218
Growth YoY
Revenue Growth YoY%
46.754.77.5
Expenses
ExpensesCr
912141814
Operating Profit
Operating ProfitCr
22343
OPM
OPM%
21.216.716.417.919.2
Other Income
Other IncomeCr
10000
Interest Expense
Interest ExpenseCr
00000
Depreciation
DepreciationCr
00000
PBT
PBTCr
32343
Tax
TaxCr
01111
PAT
PATCr
11232
Growth YoY
PAT Growth YoY%
11.0101.635.1
NPM
NPM%
12.09.09.111.811.4
EPS
EPS
0.00.01.52.21.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025TTM
Revenue
RevenueCr
253839
Growth
Revenue Growth%
51.13.3
Expenses
ExpensesCr
213232
Operating Profit
Operating ProfitCr
577
OPM
OPM%
18.817.318.5
Other Income
Other IncomeCr
000
Interest Expense
Interest ExpenseCr
111
Depreciation
DepreciationCr
111
PBT
PBTCr
457
Tax
TaxCr
211
PAT
PATCr
345
Growth
PAT Growth%
54.213.2
NPM
NPM%
10.410.611.6
EPS
EPS
3.53.73.9

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2024Mar 2025
Equity Capital
Equity CapitalCr
912
Reserves
ReservesCr
718
Current Liabilities
Current LiabilitiesCr
2227
Non Current Liabilities
Non Current LiabilitiesCr
22
Total Liabilities
Total LiabilitiesCr
3859
Current Assets
Current AssetsCr
2745
Non Current Assets
Non Current AssetsCr
1114
Total Assets
Total AssetsCr
3859

Cash Flow

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Operating Cash Flow
Operating Cash FlowCr
-4-5
Investing Cash Flow
Investing Cash FlowCr
0-2
Financing Cash Flow
Financing Cash FlowCr
410
Net Cash Flow
Net Cash FlowCr
04
Free Cash Flow
Free Cash FlowCr
-4-7
CFO To PAT
CFO To PAT%
-139.6-112.3
CFO To EBITDA
CFO To EBITDA%
-77.3-69.0

Ratios

Consolidated
Standalone
Financial YearMar 2024Mar 2025
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
025
Price To Earnings
Price To Earnings
0.06.3
Price To Sales
Price To Sales
0.00.7
Price To Book
Price To Book
0.00.9
EV To EBITDA
EV To EBITDA
2.55.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
48.843.9
OPM
OPM%
18.817.3
NPM
NPM%
10.410.6
ROCE
ROCE%
18.214.2
ROE
ROE%
17.213.8
ROA
ROA%
6.86.8
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Medicamen Organics Limited (NSE: **MEDICAMEN**) is an established Indian pharmaceutical company specializing in the development, manufacturing, and distribution of a broad range of generic dosage forms. Following its successful listing on the **NSE Emerge** in **June 2024**, the company is undergoing a strategic transformation from a traditional B2B contract manufacturer to a brand-led global healthcare and personal care player. --- ### **Manufacturing Infrastructure & Production Capabilities** The company operates two **WHO-GMP** and **ISO 9001:2015** certified facilities in Haridwar, Uttarakhand, spanning **21,536 sq. ft.** These units are the backbone of its pharmaceutical operations. | Facility | Focus Area | Key Products | | :--- | :--- | :--- | | **Unit-1** | Specialized Production | Exclusive production of **Iron Tablets** (Ferrous Sulphate) | | **Unit-2** | General Formulations | Non-Beta lactam Tablets, Capsules, Oral Liquids, Ointments | **Annual Installed Capacities (FY 2023-24):** * **Tablets (Unit 1 & 2):** **21,600 Lakh units** * **Capsules:** **780 Lakh units** * **Suspension/Oral Liquids:** **936,000 Litres** * **Ointments/Creams:** **93,600 Kg** * **Dry Powder Sachets:** **3,744,000 Units** **Operational Status:** The facilities currently operate at **60% to 65%** utilization. A **20% capacity expansion** (adding approx. **21.6 crore tablets**) is underway as of mid-2025 to meet rising export demand. The Haridwar site has a peak manufacturing turnover potential of **₹100 Crores**. --- ### **Core Pharmaceutical & Specialized Product Portfolio** The company manages a diverse portfolio of **84 registered products** across multiple therapeutic areas, ranging from essential generics to critical care. * **Core Generics:** Includes **Anti-Bacterial, Anti-Diabetic, Anti-Hypertensive, and Anti-Viral** categories. Key products include **Rabeprazole & Domperidone** (Hyperacidity), **Tacrolimus** (Immunosuppressant), and **Ribavirin** (Hepatitis C). * **Nutraceuticals:** Licensed since **2010**, this segment produces protein powders, immunity boosters, and herbal health products. * **Topicals & Liquids:** A wide range of antifungal/antibacterial creams (e.g., **Miconazole, Nystatin, Mometasone**) and oral suspensions for cough, acidity, and deworming. * **Specialty Care:** Emerging focus on **Oncology**, Nephrology (Dialysis support), and **Vaccines/Biologics** for infectious diseases. --- ### **Strategic Pivot: The LOIRE Brand & Personal Care Vertical** In **Q1 FY 2025-26**, the company launched its premium personal care vertical under the brand **LOIRE**, managed by its subsidiary **Grande Etoile Pharmaceuticals Limited (GEPL)**. * **Product Scope:** Skincare (serums, moisturizers), Haircare (anti-dandruff), and female intimate hygiene. All products are **cruelty-free, paraben-free, and sulfate-free**. * **Investment & Targets:** An initial investment of **₹3 Crores** has been deployed for an omnichannel rollout. * **Revenue Goals:** Management targets **₹10 Crore** in sales from Nepal in Year 1, with a total vertical revenue target of **₹15 Crores** for FY 2026. The long-term goal is a **50% CAGR** over five years for this segment. --- ### **Global Expansion & Subsidiary Ecosystem** Approximately **70% of sales** are driven by international markets. The company is aggressively shifting from merchant-led exports to a **direct-to-market model** through strategic subsidiaries. * **Rwanda (Depot Pharmacy Yego Ltd - 51% stake):** Serves as the East African distribution hub. Target: **100 product registrations** by Dec 2025 and **USD 1.5 million** in sales for FY 2025-26. * **Francophone West Africa (GEPL - 50.92% stake):** Targeting Senegal, Mali, and Ivory Coast with a goal of **120 registrations** within two years. * **Nepal Manufacturing Hub (Medi Hub Organic Ltd - 30% stake):** MOL is investing **₹9 Crores** in this **EU-approved** facility. It is projected to have a revenue potential exceeding **₹400 Crores** and will facilitate entry into regulated European markets by late 2026. * **Direct Presence:** Operations commenced in **Mauritius** (July 2025); entry into **Brazil, Tanzania, and the Middle East** is targeted by March 2026. --- ### **Financial Performance & Capital Structure** Medicamen has shown robust growth, particularly in export revenue and operational efficiency. **Audited Financial Highlights (₹ in Lakhs):** | Metric | FY 2024 | FY 2023 | FY 2022 | | :--- | :---: | :---: | :---: | | **Revenue from Operations** | **2,527.17** | **2,214.71** | **2,097.52** | | **EBITDA** | **476.00** | **268.00** | - | | **Profit After Tax (PAT)** | **263.43** | **125.27** | - | | **Export Growth (%)** | **279.86%** | - | - | **H1 FY25 Performance:** * **Total Revenue:** **₹16.86 Crore** (up **48.91%** YoY). * **PAT:** **₹1.51 Crore** (up **10.88%** YoY). * **Target Margins:** Management is targeting a **10% PAT margin** and a **24% EBITDA margin**. **Capital Management:** * **IPO (June 2024):** Raised **₹10.54 Crore** at **₹34/share**. * **Warrants & Preferential Issues:** In early 2025/2026, the company issued warrants and converted **₹2.50 Crore** of unsecured loans into equity to strengthen the balance sheet and fund working capital. * **Debt Status:** The company currently maintains a **zero-debt** status. --- ### **Business Model & Market Dynamics** * **Revenue Mix Target:** **70% Pharmaceuticals** and **30% Personal Care**; **75% Exports** and **25% Domestic**. * **B2B Partnerships:** Supplies to **38 domestic companies** (including **Morepen, Wipro, Emami**) and **12 merchant exporters**. * **Government Tenders:** Supplies to **11 institutions**, including the armed forces and state hospitals. * **Seasonality:** Revenue is heavily weighted toward **Q4 (Jan–March)** due to government budget cycles. * **Working Capital:** High debtor days (**6-8 months**) are common in West African trade; the company is transitioning to **Letter of Credit (LC)** terms and direct exports to improve cash flow. --- ### **Risk Profile & Mitigation** * **Regulatory & Legal:** The company faces **4 civil recovery suits** and outstanding **Income Tax/GST demands** under appeal. Revenue is highly sensitive to the timing of international product registrations. * **Market Risks:** Exposure to **currency fluctuations** and **raw material volatility**. Mitigation includes moving toward **own-brand manufacturing** to gain better pricing power. * **Concentration Risk:** Historically dependent on a few large buyers; currently diversifying through the **LOIRE** brand and new geographic subsidiaries. * **Quality Compliance:** To mitigate competition, the company is upgrading plants to **EU quality standards** to move away from low-margin unorganized sectors.