Quick Ratios
Quarterly Results
Profit & Loss
Balance Sheet
Cash Flow
Ratios
Mkt Cap
Market Capitalization
₹7,902Cr
Rev Gr TTM
Revenue Growth TTM
14.80%
Peer Comparison
Compare up to 10 companies side by side across valuation, profitability, and growth.

SHILPAMED
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% | -22.6 | -0.4 | 19.0 | 9.2 | 10.7 | 12.4 | 9.8 | 11.3 | 13.4 | 9.9 | 7.6 | 28.3 |
| 225 | 212 | 253 | 221 | 222 | 219 | 258 | 239 | 254 | 230 | 262 | 295 |
Operating Profit Operating ProfitCr |
| 14.5 | 18.4 | 19.3 | 23.1 | 24.0 | 25.1 | 25.0 | 25.3 | 23.2 | 28.5 | 29.3 | 27.9 |
Other Income Other IncomeCr | 1 | 0 | 0 | 1 | 8 | 6 | 5 | 2 | -18 | 6 | 2 | -12 |
Interest Expense Interest ExpenseCr | 18 | 18 | 23 | 26 | 24 | 24 | 26 | 12 | 14 | 19 | 16 | 11 |
Depreciation DepreciationCr | 26 | 27 | 28 | 27 | 27 | 27 | 28 | 29 | 29 | 29 | 30 | 30 |
| -4 | 3 | 9 | 14 | 28 | 29 | 37 | 42 | 15 | 50 | 64 | 61 |
| 4 | 2 | 8 | 9 | 3 | 15 | 19 | 10 | 1 | 3 | 20 | 16 |
|
Growth YoY PAT Growth YoY% | -127.3 | -49.6 | 108.5 | 171.0 | 404.0 | 1,091.5 | 1,042.7 | 576.2 | -40.8 | 233.5 | 145.7 | 40.3 |
| -3.1 | 0.5 | 0.5 | 1.6 | 8.4 | 4.8 | 5.2 | 9.9 | 4.4 | 14.6 | 11.9 | 10.9 |
| -0.5 | 0.1 | 0.1 | 0.3 | 1.4 | 0.7 | 0.9 | 1.6 | 0.7 | 2.4 | 2.8 | 2.4 |
| Financial Year | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | TTM |
|---|
|
| 7.4 | 16.7 | 8.8 | 1.2 | -7.0 | 23.8 | -0.8 | 27.1 | -8.3 | 9.7 | 11.7 | 11.3 |
| 485 | 556 | 608 | 627 | 578 | 688 | 719 | 942 | 948 | 907 | 969 | 1,041 |
Operating Profit Operating ProfitCr |
| 21.0 | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.6 | 27.3 |
Other Income Other IncomeCr | 5 | 7 | 9 | 14 | 26 | 17 | 89 | 19 | 14 | 10 | -6 | -23 |
Interest Expense Interest ExpenseCr | 4 | 4 | 3 | 3 | 4 | 5 | 22 | 41 | 59 | 92 | 76 | 60 |
Depreciation DepreciationCr | 21 | 23 | 31 | 37 | 42 | 44 | 54 | 80 | 96 | 108 | 113 | 118 |
| 108 | 140 | 146 | 137 | 136 | 188 | 195 | 102 | -38 | 54 | 122 | 190 |
| 35 | 36 | 42 | 34 | 26 | 33 | 49 | 42 | -7 | 22 | 44 | 40 |
|
| -3.4 | 44.2 | -0.3 | -1.5 | 6.5 | 41.1 | -5.4 | -58.6 | -151.1 | 203.2 | 145.0 | 91.6 |
| 11.8 | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 | 10.5 |
| 9.6 | 7.0 | 6.6 | 6.5 | 6.9 | 9.6 | 9.1 | 3.6 | -1.9 | 1.8 | 4.0 | 8.3 |
| 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 | 8 | 8 | 8 | 8 | 8 | 8 | 8 | 9 | 9 | 9 | 10 | 10 |
| 539 | 632 | 979 | 1,077 | 1,189 | 1,321 | 1,471 | 1,814 | 1,775 | 1,800 | 2,362 | 2,427 |
Current Liabilities Current LiabilitiesCr | 189 | 222 | 237 | 266 | 253 | 411 | 604 | 612 | 784 | 693 | 674 | 780 |
Non Current Liabilities Non Current LiabilitiesCr | 154 | 67 | 251 | 153 | 167 | 257 | 561 | 453 | 345 | 600 | 273 | 276 |
Total Liabilities Total LiabilitiesCr |
Current Assets Current AssetsCr | 328 | 354 | 730 | 672 | 545 | 624 | 903 | 887 | 770 | 877 | 986 | 1,059 |
Non Current Assets Non Current AssetsCr | 577 | 577 | 742 | 827 | 1,065 | 1,365 | 1,730 | 1,988 | 2,134 | 2,216 | 2,325 | 2,436 |
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 | 69 | 129 | 37 | 45 | 147 | 124 | 47 | 105 | 180 | 137 | 132 |
Investing Cash Flow Investing Cash FlowCr | -195 | -109 | -262 | -9 | -196 | -290 | -404 | -286 | -233 | -167 | -199 |
Financing Cash Flow Financing Cash FlowCr | 136 | -20 | 313 | -61 | 10 | 176 | 436 | 83 | 46 | 47 | 63 |
|
Free Cash Flow Free Cash FlowCr | -76 | 14 | -79 | -93 | 69 | -220 | -303 | -226 | -46 | -48 | -111 |
| 94.7 | 122.9 | 35.9 | 43.7 | 134.0 | 80.5 | 32.1 | 173.5 | -580.9 | 427.7 | 168.8 |
CFO To EBITDA CFO To EBITDA% | 53.5 | 80.4 | 21.9 | 27.7 | 94.2 | 56.6 | 25.8 | 51.6 | 175.9 | 55.9 | 41.7 |
| 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 | 3,823 | 3,301 | 5,094 | 3,791 | 2,774 | 1,993 | 2,721 | 3,447 | 1,991 | 4,005 | 6,484 |
Price To Earnings Price To Earnings | 52.5 | 32.1 | 47.3 | 36.0 | 24.7 | 12.8 | 18.4 | 56.8 | 0.0 | 125.7 | 82.8 |
Price To Sales Price To Sales | 6.2 | 4.6 | 6.5 | 4.8 | 3.8 | 2.2 | 3.0 | 3.0 | 1.9 | 3.5 | 5.0 |
Price To Book Price To Book | 7.0 | 5.1 | 5.2 | 3.5 | 2.3 | 1.5 | 1.8 | 1.9 | 1.1 | 2.2 | 2.7 |
| 30.8 | 21.0 | 30.5 | 23.9 | 18.3 | 10.4 | 19.0 | 20.1 | 27.1 | 20.1 | 22.2 |
Profitability Ratios Profitability Ratios |
| 47.1 | 48.5 | 52.3 | 54.9 | 65.0 | 69.4 | 70.0 | 66.5 | 60.3 | 64.6 | 68.1 |
| 21.0 | 22.3 | 22.0 | 20.6 | 21.3 | 24.2 | 20.2 | 17.8 | 9.7 | 21.2 | 24.6 |
| 11.8 | 14.6 | 13.4 | 13.0 | 14.9 | 17.0 | 16.2 | 5.3 | -3.0 | 2.8 | 6.1 |
| 15.8 | 20.2 | 12.3 | 11.1 | 10.2 | 11.6 | 9.3 | 5.7 | 0.8 | 5.3 | 6.7 |
| 13.3 | 16.4 | 10.6 | 9.5 | 9.1 | 11.6 | 9.9 | 3.3 | -1.7 | 1.8 | 3.3 |
| 8.0 | 11.3 | 7.1 | 6.9 | 6.8 | 7.8 | 5.5 | 2.1 | -1.1 | 1.0 | 2.4 |
Operational Ratios Operational Ratios |
Solvency Ratios Solvency Ratios |
Liquidity Ratios Liquidity Ratios |
### **Overview**
Shilpa Medicare Ltd. is a vertically integrated, global pharmaceutical company headquartered in Raichur, Karnataka, India. Established in 1987, the company has evolved into a leading player in the development and manufacturing of **Active Pharmaceutical Ingredients (APIs), Finished Dosage Forms (FDFs), biologics, and Contract Development and Manufacturing Services (CDMO)**. With a strong focus on **oncology, peptides, polymers, and novel drug delivery systems (NDDS)**, Shilpa positions itself as a differentiated, technology-driven CDMO offering end-to-end solutions across small and large molecules, from preclinical to commercial scale.
---
### **Business Segments & Verticals**
1. **APIs (Oncology & Non-Oncology)**
- Dominant segment contributing significantly to revenue.
- Holds ~30% global market share in top oncology APIs.
- Flagship products: **Nilotinib, Azacitidine, Pemetrexed, Methotrexate, Axitinib**.
- Focus on non-infringing synthesis, cost leadership, and import substitution.
- Key non-oncology APIs: **Ursodeoxycholic Acid (UDCA), Tranexamic Acid, Ambroxol**.
- Expanding capacity: UDCA (10 MT/month), Tranexamic Acid (25 MT/month), Nilotinib, Azacitidine, and Palbociclib.
2. **Formulations (FDF)**
- Achieved strong growth: FDF revenue ~16% YoY, base business grew 67% YoY (H1 FY26).
- Differentiated products in oncology: **Pemetrexed RTU, Bortezomib RTU**.
- First launch of **NorUrsodeoxycholic Acid (NorUDCA)**, first-in-class therapy for **NAFLD**, in India (Q3 FY26), supported by marketing partnerships.
- Ready-to-Use (RTU) injectables eliminate reconstitution, improve patient compliance.
- Oral Disintegrating Films (ODFs) and transdermal patches are key NDDS platforms.
3. **Biologics**
- One of the few Indian CDMOs offering **integrated biologics development and manufacturing**, including **ADCs, biosimilars, and novel biologics (NBEs)**.
- Flagship asset: **Recombinant Human Albumin (rHA)**, designated a **New Biological Entity (NBE)** in India.
- Strategic out-licensing with **Orion Corporation** for European commercialization of rHA.
- Phase III trials for rHA planned in India and EU (FY26).
- **ADC platform**: Offers one-stop integrated CDMO services for Antibody-Drug Conjugates, a high-growth area.
- Partnerships: **mAbTree Biologics (Switzerland), Alveolus Bio**.
4. **CDMO Services**
- Offers end-to-end CMC solutions across **APIs, biologics, and formulations**.
- Among few Indian CDMOs with capabilities in both **small and large molecules, biologics, and ADCs**.
- Growing client base: **10+ global innovator clients**, including major pharma and biotechs.
- CDMO revenue grew 47% YoY to ₹6,193 lakhs in FY25.
- Clients span preclinical to Phase III, with multiple commercialization projects underway.
---
### **Strategic R&D & Innovation**
- Operates **5 R&D centers** in India (Raichur, Ahmedabad, Bengaluru, Hyderabad, Dharwad) with 400+ scientists.
- Over **550 patent applications** filed across APIs, formulations, and biologics.
- Key innovation areas:
- **GLP-1 agonists**: Liraglutide, Semaglutide, Tirzepatide (API and formulations).
- **Peptides**: High-purity, long-chain, multicyclic peptides; CEPs secured for **Desmopressin and Octreotide**.
- **Polymers**: Specialty and bio-polymers; sole Indian supplier for a $4M US project.
- **AI/ML-enabled drug discovery** via **Sravathi AI** for route prediction, impurity identification, and lead optimization.
- **Flow chemistry** and **bipolar membrane technology** for green, high-yield processes.
---
### **Notable Products & Pipeline (Nov 2025)**
- **NorUrsodeoxycholic Acid (NorUDCA):**
- Global first NCE for **NAFLD**.
- Launched in India (Q3 FY26), plans for global expansion.
- CDSCO approved; supported by partnerships with 3 domestic companies.
- **Pemetrexed & Bortezomib RTU:**
- US launches driving FDF growth.
- No reconstitution needed – improved safety and patient adherence.
- Gaining market share quarter-over-quarter.
- **Recombinant Human Albumin (rHA):**
- Phase III trials initiated in India and EU (FY26).
- Filed US DMF (excipient and therapeutic), EMA scientific advice received.
- Large-scale fermentation facility (Kadechur, 200+ KL capacity) operational.
- **Antibody-Drug Conjugates (ADCs):**
- Developing a dedicated facility; first ADC candidate entering human studies in FY26.
- Partnerships with global innovators for exclusive manufacturing.
- **Semaglutide & Liraglutide:**
- Process validation ongoing; US DMF filing scheduled for FY26.
- Fully automated peptide manufacturing facility in development.
- **Aflibercept Biosimilar:**
- Phase III ongoing (India), targeting **~$9B market** in ophthalmology (AMD, DME).
---
### **Capacity Expansion & Manufacturing**
- **API Facilities:**
- 2 large-scale plants in Raichur (1,000+ KL annual capacity).
- Dedicated OEL-4 containment for high-potency oncology APIs.
- **Formulations:**
- **Dabaspet facility (Karnataka)**: Approved by USFDA, EDQM, TGA, MHRA, WHO-GMP.
- 50M ODF & 30M transdermal patch capacity annually.
- EIR received for Unit VI (transdermal patches).
- **Biologics:**
- **Dharwad facility (Shilpa Biologicals Pvt. Ltd.)**:
- Single-use bioreactors (up to 2,000L).
- Capable of microbial and mammalian expression.
- EU GMP-approved; one of few in India with integrated biologics ADC capabilities.
- **Large-scale rHA facility at Kadechur**: Commissioned in FY26.
- **New Investments:**
- Automated **peptide manufacturing facility** (commissioning next FY).
- Dedicated **OLC (oxylanthanum carbonate) plant** for Unicycive Therapeutics (Q3 FY26).
---
### **Commercial & Regulatory Highlights**
- **Global Approvals**: Products approved in **US, EU, Canada, Australia, Saudi Arabia, Japan, Brazil, South Africa, and Russia**.
- **Recent Approvals & Launches**:
- **Rivaroxaban ODF**: Final MA expected, commercialization in FY27.
- **Rotigotine patch**: EU launch expected H2 FY26; US trials in final stages.
- **Aflibercept biosimilar**: Regulatory filing planned in EU/US post-Phase III.
- **Licensing Model**:
- Low-capital, high-margin strategy.
- Partnerships with **Amneal, Sun Pharma, Orion, Unicycive, mAbTree**.
- Revenue via upfront fees, milestones, supply contracts, and profit sharing.
---
### **Strategic Collaborations**
- **Unicycive Therapeutics**: Exclusive global supplier for **Oxylanthanum Carbonate (OLC)** under 505(b)(2); expected commercialization revenue in H2 FY26.
- **Orion Corporation**: Exclusive EU rights to **Recombinant Human Albumin**; milestone payments secured.
- **mAbTree Biologics (Switzerland)**: Co-developing **novel immuno-oncology biologic**, entering Phase I in FY26.
- **Alveolus Bio**: Partnership to co-develop COPD-focused biologic.
- **Koanna Healthcare (Spain)**: JV to strengthen EU B2B licensing and supply.
---
### **Growth Strategy (FY26 Focus)**
1. **Capacity Expansion**: Scale production of UDCA, Tranexamic Acid, Ambroxol, and oncology APIs.
2. **R&D Acceleration**: Advance complex generics, biosimilars, peptides, and NDDS.
3. **Operational Excellence**: Leverage **AI, flow chemistry, automation**, and green manufacturing.
4. **Global Expansion**: Increase regulated market footprint in US, EU, ROW.
5. **Monetization**: Drive revenue from CDMO projects, out-licensing, and proprietary product launches.
---
### **Financial & Market Position**
- FY25 Revenue: **₹1,310 Crores** (+13% YoY); EBITDA: **₹340 Crores** (+35% YoY).
- Strong order book with sustained growth expected from **NorUDCA, Pemetrexed, Bortezomib, biologics CDMO, and polymer projects**.
- Well-positioned in high-growth segments: ADCs, GLP-1, peptides, biosimilars, NDDS.