Login
Home
Charts
Search
Watchlist
Products

Shivalik Rasayan Ltd

SHIVALIK·NSE
416.90+4.50%Tue, 22 Sept '26 15:58

Shivalik Rasayan Ltd

SHIVALIK
NSE
416.90
+4.50%
|Tue, 22 Sept '26 15:58
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
669Cr
Close
Close Price
417.45
Industry
Industry
Pesticides/Agrochemicals
PE
Price To Earnings
48.15
PS
Price To Sales
1.78
Revenue
Revenue
375Cr
Rev Gr TTM
Revenue Growth TTM
14.88%
PAT Gr TTM
PAT Growth TTM
1.34%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6770717582856989948210396
Growth YoY
Revenue Growth YoY%
19.022.413.215.822.921.5-2.619.713.8-3.848.27.9
Expenses
ExpensesCr
576162657172647882729085
Operating Profit
Operating ProfitCr
10999121361112101211
OPM
OPM%
14.412.613.012.614.315.68.312.312.812.612.111.6
Other Income
Other IncomeCr
121102610121
Interest Expense
Interest ExpenseCr
223222332222
Depreciation
DepreciationCr
333455355544
PBT
PBTCr
565558645486
Tax
TaxCr
210111111011
PAT
PATCr
345447534475
Growth YoY
PAT Growth YoY%
-65.3-34.8-35.0-40.367.259.912.8-27.1-2.9-47.138.159.6
NPM
NPM%
4.06.26.55.25.48.17.53.24.64.57.04.7
EPS
EPS
1.32.02.32.32.63.42.61.01.91.72.92.2
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
6770717582856989948210396
Growth YoY
Revenue Growth YoY%
19.022.413.215.822.921.5-2.619.713.8-3.848.27.9
Expenses
ExpensesCr
576162657172647882729085
Operating Profit
Operating ProfitCr
10999121361112101211
OPM
OPM%
14.412.613.012.614.315.68.312.312.812.612.111.6
Other Income
Other IncomeCr
121102610121
Interest Expense
Interest ExpenseCr
223222332222
Depreciation
DepreciationCr
333455355544
PBT
PBTCr
565558645486
Tax
TaxCr
210111111011
PAT
PATCr
345447534475
Growth YoY
PAT Growth YoY%
-65.3-34.8-35.0-40.367.259.912.8-27.1-2.9-47.138.159.6
NPM
NPM%
4.06.26.55.25.48.17.53.24.64.57.04.7
EPS
EPS
1.32.02.32.32.63.42.61.01.91.72.92.2

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
110123155171186198215234273312368375
Growth
Revenue Growth%
166.012.325.79.99.26.18.79.216.414.218.014.9
Expenses
ExpensesCr
100106131147158160168192234272322329
Operating Profit
Operating ProfitCr
101824232938474339404646
OPM
OPM%
9.014.415.313.615.319.221.818.314.412.912.412.3
Other Income
Other IncomeCr
113831454844
Interest Expense
Interest ExpenseCr
4542123488109
Depreciation
DepreciationCr
222349111212161918
PBT
PBTCr
51120262729373223252123
Tax
TaxCr
235554325343
PAT
PATCr
3815212225343018221820
Growth
PAT Growth%
74.3168.680.237.35.311.938.9-12.9-39.222.1-18.81.3
NPM
NPM%
2.96.99.812.311.812.515.912.76.67.14.95.2
EPS
EPS
3.69.99.611.810.212.918.115.010.810.67.78.7
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
110123155171186198215234273312368375
Growth
Revenue Growth%
166.012.325.79.99.26.18.79.216.414.218.014.9
Expenses
ExpensesCr
100106131147158160168192234272322329
Operating Profit
Operating ProfitCr
101824232938474339404646
OPM
OPM%
9.014.415.313.615.319.221.818.314.412.912.412.3
Other Income
Other IncomeCr
113831454844
Interest Expense
Interest ExpenseCr
4542123488109
Depreciation
DepreciationCr
222349111212161918
PBT
PBTCr
51120262729373223252123
Tax
TaxCr
235554325343
PAT
PATCr
3815212225343018221820
Growth
PAT Growth%
74.3168.680.237.35.311.938.9-12.9-39.222.1-18.81.3
NPM
NPM%
2.96.99.812.311.812.515.912.76.67.14.95.2
EPS
EPS
3.69.99.611.810.212.918.115.010.810.67.78.7

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
33477777888
Reserves
ReservesCr
11743158169172270397496528591
Current Liabilities
Current LiabilitiesCr
525449627591113144158178190
Non Current Liabilities
Non Current LiabilitiesCr
1313974131015262030
Total Liabilities
Total LiabilitiesCr
8194151288328363488578692734819
Current Assets
Current AssetsCr
5163106212158131240262294315382
Non Current Assets
Non Current AssetsCr
30314576171232248317399420437
Total Assets
Total AssetsCr
8194151288328363488578692734819
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
33477777888
Reserves
ReservesCr
11743158169172270397496528591
Current Liabilities
Current LiabilitiesCr
525449627591113144158178190
Non Current Liabilities
Non Current LiabilitiesCr
1313974131015262030
Total Liabilities
Total LiabilitiesCr
8194151288328363488578692734819
Current Assets
Current AssetsCr
5163106212158131240262294315382
Non Current Assets
Non Current AssetsCr
30314576171232248317399420437
Total Assets
Total AssetsCr
8194151288328363488578692734819

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
128-7-865911-19-8-9-34
Investing Cash Flow
Investing Cash FlowCr
-18-4-24-24-102-65-23-71-74-21-21
Financing Cash Flow
Financing Cash FlowCr
3-3521001027850892162
Net Cash Flow
Net Cash FlowCr
-322169-86-466-407-106
Free Cash Flow
Free Cash FlowCr
105-22-37-85-6-14-82-76-32-51
CFO To PAT
CFO To PAT%
394.095.6-46.0-36.825.9238.332.5-63.5-44.5-41.6-189.0
CFO To EBITDA
CFO To EBITDA%
125.845.5-29.5-33.120.0154.823.8-44.1-20.5-22.9-74.2
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
128-7-865911-19-8-9-34
Investing Cash Flow
Investing Cash FlowCr
-18-4-24-24-102-65-23-71-74-21-21
Financing Cash Flow
Financing Cash FlowCr
3-3521001027850892162
Net Cash Flow
Net Cash FlowCr
-322169-86-466-407-106
Free Cash Flow
Free Cash FlowCr
105-22-37-85-6-14-82-76-32-51
CFO To PAT
CFO To PAT%
394.095.6-46.0-36.825.9238.332.5-63.5-44.5-41.6-189.0
CFO To EBITDA
CFO To EBITDA%
125.845.5-29.5-33.120.0154.823.8-44.1-20.5-22.9-74.2

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
25862873723059721,352974899986349669
Price To Earnings
Price To Earnings
7.810.218.927.321.855.352.847.070.759.128.248.1
Price To Sales
Price To Sales
0.20.71.92.21.64.96.34.23.33.20.91.8
Price To Book
Price To Book
1.78.05.92.31.75.44.92.41.81.80.61.1
EV To EBITDA
EV To EBITDA
4.96.011.912.710.726.228.223.323.826.29.414.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.831.529.727.329.435.643.740.439.737.036.236.2
OPM
OPM%
9.014.415.313.615.319.221.818.314.412.912.412.3
NPM
NPM%
2.96.99.812.311.812.515.912.76.67.14.95.2
ROCE
ROCE%
21.444.735.015.315.114.712.57.85.35.24.44.4
ROE
ROE%
21.978.432.012.712.513.812.37.43.64.13.03.0
ROA
ROA%
3.99.010.17.36.76.87.05.22.63.02.22.2
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
25862873723059721,352974899986349669
Price To Earnings
Price To Earnings
7.810.218.927.321.855.352.847.070.759.128.248.1
Price To Sales
Price To Sales
0.20.71.92.21.64.96.34.23.33.20.91.8
Price To Book
Price To Book
1.78.05.92.31.75.44.92.41.81.80.61.1
EV To EBITDA
EV To EBITDA
4.96.011.912.710.726.228.223.323.826.29.414.9
Profitability Ratios
Profitability Ratios
GPM
GPM%
27.831.529.727.329.435.643.740.439.737.036.236.2
OPM
OPM%
9.014.415.313.615.319.221.818.314.412.912.412.3
NPM
NPM%
2.96.99.812.311.812.515.912.76.67.14.95.2
ROCE
ROCE%
21.444.735.015.315.114.712.57.85.35.24.44.4
ROE
ROE%
21.978.432.012.712.513.812.37.43.64.13.03.0
ROA
ROA%
3.99.010.17.36.76.87.05.22.63.02.22.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Shivalik Rasayan is a turnaround story that became a two-engine chemical maker - it was bought out of sickness in 2002 and rebuilt into a profitable manufacturer of crop-protection chemicals, then deliberately used that cash flow to build a second leg in high-value pharmaceutical ingredients, all anchored by an in-house R&D centre that invents cheaper ways to make complex molecules. # Business segments Three engines at different stages - a legacy agrochemical cash cow, a pharma-ingredient platform built to regulated-market standards, and a shared R&D backbone that feeds both - each one funded by the one before. ## 1. Agrochemicals: the original engine that still pays the bills **It makes the active bug-killing ingredient inside crop sprays - mostly organophosphorus insecticides - and sells it in bulk to formulators who bottle the finished product.** - **India's top maker of two key insecticides** - it is the largest domestic producer of Dimethoate Technical and the second-largest of Malathion Technical, both organophosphorus compounds that formulators buy to create branded pesticides. - **A legacy plant running flat out** - its original Dehradun facility on 20 acres has a 1,450-metric-tonne annual capacity and historically operated above 95% utilisation, so the company needed more room to grow. - **A new Gujarat plant just switched on** - a greenfield site at Dahej-III began commercial production in September 2024, adding a 2,000 MTPA block for insecticides and fungicides and quadrupling Dimethoate capacity from 1,450 to 5,000 MTPA. - **Chasing the patent cliff** - roughly 22 pesticides lose patent protection by 2030, a US$ 4.1 billion opportunity, so the R&D team has already developed non-infringing processes for next-generation molecules like Chlorantraniliprole (CTPR) and Trifloxystrobin, with 34 product registrations submitted to India's pesticides regulator. - **Sells the waste, too** - hydrogen sulphide gas from its reactions is scrubbed with caustic lye to make Sodium Hydro Sulphide, a by-product that generates extra revenue rather than disposal costs. ## 2. Active Pharmaceutical Ingredients: the bet on regulated-market generics **It develops and manufactures the chemical building blocks of medicines - mostly cancer and specialty drugs - for formulators who sell finished pills in the US, Europe and beyond.** - **US FDA-approved API plant** - the Dahej-II API plant is a 50,000-square-metre facility with separate oncology and non-oncology blocks, designed to cGMP (current good manufacturing practice) norms and expandable by six more blocks. - **Regulatory approvals are the entry ticket** - it holds WHO-GMP certification for eight API products, six European CEPs (certificates of suitability) for molecules like Temozolomide and Busulfan, and received its first US FDA plant approval in October 2024 after an inspection. - **A pipeline of 20 molecules waiting to launch** - 20 oncology and non-oncology APIs are validated and ready for regulatory filing in regulated countries, with a US Drug Master File already submitted for Palbociclib. - **China access through a local partner** - five molecules are under registration in China, and a Chinese marketing firm holds the exclusive authorisation to sell its Busulfan API there, opening a market that is otherwise hard to penetrate alone. - **Also works as a hired gun** - under a CDMO (contract development and manufacturing) model, it has seven products under development for European customers and an exclusive manufacturing agreement with a US company, meaning it gets paid to develop and produce molecules others will sell. # R&D and process innovation **A 60-scientist lab in Bhiwadi invents non-infringing manufacturing routes for both businesses - the reason the company can enter crowded generic markets without getting sued and can make molecules cheaper than rivals who buy Chinese intermediates.** - **Government-recognised and well-equipped** - the 12,000-square-foot centre is DSIR-approved and houses advanced instruments like HPLC, LCMS and lyophilisers, with over Rs. 40 crore invested across two expansion phases since 2019. - **Import substitution is the explicit strategy** - the team has created 12 API products, 2 agrochemical molecules and 2 advanced intermediates as direct replacements for materials India previously had to buy from China, reducing both cost and supply-chain risk. - **Three disciplines under one roof** - Chemical R&D develops the API processes, Formulation R&D works on finished dosage forms like injectables and lyophilised powders, and Analytical R&D handles impurity profiling and method validation, so a molecule can go from idea to plant-ready without leaving the building. - **Technology already transferred to the factory** - as of mid-2023, the R&D centre had handed over manufacturing processes for eight APIs to the Dahej plant, turning lab-scale inventions into commercial batches. # Group structure and partners **The company sits inside a promoter-controlled ecosystem where its largest shareholder and its main associate both reinforce the pharmaceutical strategy.** - **Holding company is promoter-owned** - Growel Remedies Limited holds a 47.37% stake and is part of the promoter group, having increased its position through a preferential warrant allotment in 2021. - **Medicamen Biotech is the forward link** - SRL owns a 43.16% stake in this finished-dosage formulator, which it calls its pharmaceutical arm, creating a built-in customer for its APIs and a route to market for finished medicines. - **Shared board seats signal tight coordination** - several SRL directors also sit on Medicamen's board, so the API supplier and the dosage-form maker are operationally aligned rather than arm's-length. - **Global reach through partners** - beyond the China Chinopharma agreement for Busulfan, the company taps the existing international networks of Medicamen Biotech and Mission Pharma (a Toyota Group company from Japan) to find customers for its APIs.

Documents — Shivalik Rasayan Ltd

  • Q1 FY2027 Earnings Call Transcript (Jun 2026, PDF): https://www.stockscans.in/document/8hb42pm1bc8e3mggkbtho90d.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/81tka2s98bkboma2a1971j9m.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/818v67q4lr4531pa5gy5aqbb.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/xbst3d5vx7k5fvkvej9sqbbs.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/olb66iaa2nmxnboufc5wc9la.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/ylfc984ytnwike0s6vxs7z2c.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/nqcyyyhw2mace3a2uu0elzhy.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/wxnllake678bovkjt0qjygtq.pdf
  • Q4 FY2024 Quarterly Result (Mar 2024, PDF): https://www.stockscans.in/document/tt7pbmcgjg8ro0xgbsmnso9z.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/ie9fv3r2a65dm2v0qirjzx9x.pdf
  • Q2 FY2022 Investor Presentation (Sep 2021, PDF): https://www.stockscans.in/document/6tt8fr049lwhad58qip4sod7.pdf
  • Q1 FY2022 Investor Presentation (Jun 2021, PDF): https://www.stockscans.in/document/zucnvprok3ju6d5lzyz1zgzk.pdf
  • Q1 FY2021 Investor Presentation (Jun 2020, PDF): https://www.stockscans.in/document/u9t6ws0am761upo40bnkj8v9.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/i3rka73j9ij8en58abxs4g5x.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/gtm78t8i1wz0yoqhdpjg4i37.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/if40u0kbsxoysgd3rxnindaw.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/oowefr6zn89zy287y9my9x4u.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/9y287bc69c0ys1gdgc93h3uy.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/02w2dhpux8udag03z9uz0ivd.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/8ldxx8d2sqnhwghdq0t62ew0.pdf

Concall Transcript Summaries — Shivalik Rasayan Ltd

  • Q1 FY2027 Concall Transcript Summary (Jun 2026): https://www.stockscans.in/company/NSE%3ASHIVALIK/transcript-notes/202606/8hb42pm1bc8e3mggkbtho90d.pdf