Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹20,206Cr
Rev Gr TTM
Revenue Growth TTM
29.97%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

ONESOURCE
VS
| Quarter | Sep 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Mar 2025 | Jun 2025 | Sep 2025 |
|---|
|
Growth YoY Revenue Growth YoY% | | | | | 891.0 | 598.4 | 482.4 | 12.0 | 12.5 | -26.0 |
| 72 | 67 | 76 | 228 | 257 | 251 | 243 | 239 | 269 | 273 |
Operating Profit Operating ProfitCr |
| -114.2 | -18.7 | -3.8 | 22.0 | 23.1 | 36.1 | 42.9 | 27.0 | 28.3 | 6.0 |
Other Income Other IncomeCr | -5 | -105 | 3 | -1 | -1 | -94 | 3 | 2 | 3 | -2 |
Interest Expense Interest ExpenseCr | 25 | 26 | 20 | 42 | 45 | 46 | 33 | 27 | 34 | 38 |
Depreciation DepreciationCr | 18 | 20 | 20 | 68 | 68 | 69 | 68 | 68 | 70 | 70 |
| -87 | -161 | -40 | -47 | -37 | -67 | 84 | -4 | 6 | -93 |
| 0 | 0 | 0 | -41 | 5 | 2 | -16 | -4 | -5 | -4 |
|
Growth YoY PAT Growth YoY% | | | | | 63.0 | 47.1 | 345.2 | 96.6 | 124.9 | -28.8 |
| -337.4 | -231.6 | -54.9 | -1.9 | -12.6 | -17.5 | 23.1 | -0.1 | 2.8 | -30.6 |
| -26.0 | -5.8 | -9.7 | -0.1 | -8.7 | 2.9 | 8.6 | 0.0 | 0.9 | -7.7 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| | 1,287.2 | 499.2 | -69.8 | 344.1 | 740.4 | -1.8 |
| 85 | 93 | 132 | 199 | 260 | 978 | 1,025 |
Operating Profit Operating ProfitCr |
| -5,444.1 | -333.6 | -3.1 | -415.1 | -51.3 | 32.3 | 27.8 |
Other Income Other IncomeCr | 1 | 1 | 4 | -142 | -112 | -93 | 6 |
Interest Expense Interest ExpenseCr | 28 | 16 | 47 | 48 | 89 | 166 | 133 |
Depreciation DepreciationCr | 29 | 34 | 53 | 66 | 76 | 274 | 276 |
| -140 | -121 | -100 | -416 | -366 | -67 | -8 |
| 0 | 0 | 0 | 0 | 0 | -50 | -29 |
|
| | 13.6 | 17.4 | -316.5 | 12.0 | 95.3 | 216.3 |
| -9,065.2 | -564.9 | -77.9 | -1,073.6 | -212.7 | -1.2 | 1.4 |
| -1,891.4 | -66.7 | -65.3 | -200.9 | -94.2 | -1.6 | 1.8 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Sep 2025 |
|---|
Equity Capital Equity CapitalCr | 1 | 2 | 3 | 4 | 4 | 11 | 11 |
| 414 | 774 | 1,009 | 781 | 392 | 5,869 | 5,893 |
Current Liabilities Current LiabilitiesCr | 194 | 161 | 809 | 865 | 631 | 1,114 | 1,331 |
Non Current Liabilities Non Current LiabilitiesCr | 361 | 321 | 621 | 358 | 282 | 556 | 778 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 25 | 99 | 511 | 228 | 176 | 1,086 | 1,355 |
Non Current Assets Non Current AssetsCr | 947 | 1,159 | 1,931 | 1,780 | 1,132 | 6,464 | 6,659 |
Total Assets Total AssetsCr |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Operating Cash Flow Operating Cash FlowCr | -52 | -118 | -416 | -163 | -107 | -68 |
Investing Cash Flow Investing Cash FlowCr | -157 | -207 | -692 | -68 | 511 | -201 |
Financing Cash Flow Financing Cash FlowCr | 65 | 381 | 1,162 | 118 | -391 | 412 |
|
Free Cash Flow Free Cash FlowCr | -208 | -325 | -416 | -163 | -107 | -68 |
| 37.4 | 97.3 | 416.7 | 39.2 | 29.3 | 392.6 |
CFO To EBITDA CFO To EBITDA% | 62.2 | 164.8 | 10,371.2 | 101.4 | 121.5 | -14.5 |
| Financial Year | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 |
|---|
Valuation Ratios Valuation Ratios |
Market Cap Market CapitalizationCr | 0 | 0 | 0 | 0 | 0 | 20,004 |
Price To Earnings Price To Earnings | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
Price To Sales Price To Sales | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 13.8 |
Price To Book Price To Book | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 3.4 |
| -4.4 | -4.3 | -252.3 | -4.9 | -5.7 | 43.9 |
Profitability Ratios Profitability Ratios |
| 100.0 | 4.1 | 96.2 | 47.3 | 59.0 | 69.9 |
| -5,444.1 | -333.6 | -3.1 | -415.1 | -51.3 | 32.3 |
| -9,065.2 | -564.9 | -77.9 | -1,073.6 | -212.7 | -1.2 |
| -13.9 | -9.0 | -2.4 | -22.3 | -28.8 | 1.5 |
| -33.7 | -15.6 | -9.9 | -52.9 | -92.4 | -0.3 |
| -14.4 | -9.6 | -4.1 | -20.7 | -27.9 | -0.2 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
**OneSource Specialty Pharma Ltd. (BSE: 544292, NSE: ONESOURCE)** is India’s first pure-play, multi-modality contract development and manufacturing organization (CDMO), focused on complex specialty pharmaceuticals. The company was formerly known as **Stelis Biopharma Limited** and rebranded to consolidate the group’s capabilities in **biologics, drug-device combinations (DDC), sterile injectables, and oral technologies**, especially **soft gelatin capsules**. Listed in January 2025, OneSource has rapidly emerged as a trusted, end-to-end CDMO partner for global pharmaceutical innovators, generics players, and biotech firms.
With **five globally compliant manufacturing facilities** across **India and Poland**, a strong regulatory track record (including approvals from USFDA, EU-GMP, MHRA, ANVISA), and over **1,300 employees**, OneSource is strategically positioned to benefit from the rising demand for outsourced drug development and manufacturing—especially in high-growth areas such as **GLP-1 therapies, biologics, and self-administered injectables**.
---
### **Core Business Segments & Capabilities**
OneSource operates across four primary platforms:
#### 1. **Biologics**
- **Integrated DS-DP (Drug Substance–Drug Product) platform**, one of the few in the world, enabling seamless scale-up from development to commercial manufacturing.
- **Mammalian cell culture**: 4,000L (4KL) installed, with 20KL ready for installation.
- **Microbial fermentation**: 1,000L (1KL) operational, planned expansion to **6KL**.
- **High-concentration, low-viscosity formulation tech**: Enables subcutaneous delivery of biologics up to **300 mg/mL (viscosity <20 cps)**.
- **Platform capabilities** include CHO cell-based monoclonal antibodies, Fc-fusion proteins, and glycoproteins with titers of **8–10 g/L**.
- Achieved a major milestone in FY25 with its **first Novel Biologic Entity (NBE)** program.
- **Rapidly expanding pipeline**: Biologics development funnel is nearly **four times larger in FY26 vs FY25**.
#### 2. **Drug-Device Combinations (DDC)**
- **Industry-leading installed capacity**: 40 million cartridges and 38 million pre-filled syringes (PFS) in FY25, scaling to **220 million cartridges by FY28**.
- Offers end-to-end services: device conceptualization, tech transfer, automated assembly, and packaging for **pen injectors, autoinjectors, safety syringes, and cartridges**.
- **11 device platforms** in use; managing **45+ DDC projects**, with nine in **NCE-1** stage.
- Currently **sold out** due to strong demand; accelerating capacity expansion to **over 200 million units by end-2026**, a full year ahead of schedule.
- **Take-or-pay agreements** and **capacity reservation fees** from customers provide de-risked revenue visibility.
#### 3. **Sterile Fill-Finish & Injectables**
- **Key facilities**:
- **Vadodara, India** (Brooks Steriscience): Vertically integrated anti-infective site (carbapenems, penicillins), USFDA-approved, low COGS, supplies US GPOs.
- **Warsaw, Poland** (EU facility): USFDA- and EU-approved; manufactures **Europe’s largest anesthetic brand** under a long-term CDMO contract.
- Capabilities include:
- Lyophilization (freeze-drying), suspension-based products, emulsions, liposomes, and implants.
- **Niche expertise** in critical care injectables and **505(b)(2)** products.
- One of **fewer than 10 dedicated USFDA-approved penicillin sites** globally.
- Focus on **essential medicines** and **shortage-prone injectables** ensures high-margin, steady demand.
#### 4. **Oral Technologies (Soft Gelatin Capsules)**
- Among the **top five global producers**, with **2.4 billion capsules annual capacity**.
- Offers **innovative formats**: enteric-coated, chewable, vegan (carrageenan-based), mini softgels, nano-encapsulation, and twist-off precision dosing.
- Proprietary tech to **prevent capsule leakage** and ensure high bioavailability (e.g., SMEDDS with <50-micron droplets).
- Strategic partnership with **Pharmagel (Italy)** to enhance gelatin process quality.
---
### **Strategic Growth Drivers (Nov 2025)**
#### **Global Expansion & M&A**
- **Acquired a USFDA-approved sterile fill-finish site in Poland**, bringing biologics, RTU (ready-to-use), and 505(b)(2) capabilities.
- Adding a **vertically integrated anti-infective manufacturing site in Vadodara, India**, strengthening access to US GPOs and global anti-infective markets.
- Targeting **M&A in the US and Europe** to deepen local presence, access talent, and diversify supply.
#### **Integration with Xbrane Biopharma**
- Strategic collaboration and equity investment in **Xbrane Biopharma AB (Nasdaq Stockholm)**, a leader in low-cost biosimilar platform tech.
- Partnership focuses on co-developing biosimilars targeting **€23 billion in peak annual sales**, including **Ximluci® (ranibizumab biosimilar)** already launched in Europe.
- Supports **FDA/EMA regulatory readiness** for OneSource’s biologics DS/DP facility; accelerates commercial scalability.
#### **Capital Expenditure & Capacity Scaling**
- **$100 million capex over 4 years** (accelerated by one year) to expand:
- Cartridge capacity: **40M → 220M units by FY28**
- Pre-filled syringes: **38M → 50M units**
- Vials: **28M → 50M units**
- Modular and fungible capacity design ensures **operational agility** and **ROCE-optimized growth**.
- Funded via **equity proceeds, internal accruals, customer reservation fees, and borrowings**.
#### **Commercial & Financial Outlook (FY28)**
- **Revised revenue guidance**: Up to **$500–540 million (from $400M earlier)**, driven by:
- Base business growth
- Pending acquisition (adds **$100M incremental revenue**)
- **EBITDA margin target**: **~40%**
- **Revenue CAGR**: Targeting **25–30% from FY25 to FY28**
- Currently **fully sold out** in DDC and biologics, with **contracted revenue of $100M+ expected in next 12 months**.
---
### **Customer Base & Market Access**
- **70+ global customers**, including **four of the top five generic pharma companies** and major US GPOs.
- Serves **20+ GLP-1 customers** globally; supports **semaglutide launches** in **Canada, Brazil, Saudi Arabia, India**, and **MENA**.
- Anticipates **40–50% market share** in **semaglutide generics** across key emerging markets.
- Strong demand post-patent expiry (FY26–FY28) in obesity/diabetes segment (**>$50B market**).
- **9 new products** preparing to launch outside Canada; **multiple day-one launch capabilities** upon regulator approvals.
- Customers engaged under **MSAs (Master Service Agreements)** transitioning to **CSAs (Commercial Supply Agreements)**, shifting revenue mix to **80% CSA by steady state**.
---
### **Regulatory & Operational Excellence**
- Over **60+ successful regulatory and customer audits in FY25**, including **USFDA, ANVISA, Saudi FDA, Taiwan FDA**.
- Flagship **Steriscience plant** (20 years old) undergoing major retrofit and expansion; completion expected in 12 months.
- **54 regulatory/customer audits passed** in last 24 months.
- Facilities approved by **FDA, EMA, MHRA, ANVISA, TGA, WHO**, ensuring **global compliance and market access**.
---
### **Key Strategic Advantages**
1. **Integrated Platform**: Rare capability to offer **end-to-end DS-DP for both microbial & mammalian biologics**, plus device integration.
2. **Geographic & Technological Diversification**: Dual presence in **India (cost advantage)** and **EU (advanced market access)**.
3. **De-risked Growth Model**:
- **Take-or-pay agreements**, **advance capacity reservations**, **multi-customer dependencies**, and **diverse market launches**.
- Not dependent on a single client or approval event.
4. **Biosimilar & GLP-1 Tailwinds**: Regulatory streamlining (e.g., **BIOSECURE Act**, 505(b)(2)) driving demand for trusted CDMOs outside China.
5. **Cross-Selling Success**: 12 customers now using **multiple service modalities**; 16+ new DDC projects won in FY25 from existing clients.