Login
Home
Charts
Search
Watchlist
Products

Themis Medicare Ltd

THEMISMED·NSE
118.10-3.17%Thu, 24 Sept '26

Themis Medicare Ltd

THEMISMED
NSE
118.10
-3.17%
|Thu, 24 Sept '26
SOICxStockScans Reports
6M
Price
Charts
Documents

Quick Ratios

Edit Ratios
Mkt Cap
Market Capitalization
1,082Cr
Close
Close Price
117.53
Industry
Industry
Pharma Formulations
PE
Price To Earnings
27.08
PS
Price To Sales
3.26
Revenue
Revenue
332Cr
Rev Gr TTM
Revenue Growth TTM
-12.76%
PAT Gr TTM
PAT Growth TTM
540.68%

Quarterly Results

Consolidated
Standalone
Numbers
Percentage
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
105839812311794729878907787
Growth YoY
Revenue Growth YoY%
15.1-7.122.127.311.713.7-26.7-20.7-33.4-3.96.7-10.9
Expenses
ExpensesCr
927489941008577108818073139
Operating Profit
Operating ProfitCr
128929179-6-10-3104-52
OPM
OPM%
11.89.89.523.714.69.1-8.1-10.3-4.010.94.9-60.3
Other Income
Other IncomeCr
76576-201561197
Interest Expense
Interest ExpenseCr
232223223333
Depreciation
DepreciationCr
333223333333
PBT
PBTCr
148931182-11-14-310939
Tax
TaxCr
312741-1000014
PAT
PATCr
117725141-10-14-410925
Growth YoY
PAT Growth YoY%
-36.3-44.6-21.135.726.2-92.9-245.5-157.6-125.31,840.4192.0273.1
NPM
NPM%
10.88.96.820.112.20.6-13.5-14.6-4.611.211.628.3
EPS
EPS
1.20.80.72.71.60.1-1.1-1.5-0.41.11.02.7
QuarterSep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025Jun 2025Sep 2025Dec 2025Mar 2026Jun 2026
Revenue
RevenueCr
105839812311794729878907787
Growth YoY
Revenue Growth YoY%
15.1-7.122.127.311.713.7-26.7-20.7-33.4-3.96.7-10.9
Expenses
ExpensesCr
927489941008577108818073139
Operating Profit
Operating ProfitCr
128929179-6-10-3104-52
OPM
OPM%
11.89.89.523.714.69.1-8.1-10.3-4.010.94.9-60.3
Other Income
Other IncomeCr
76576-201561197
Interest Expense
Interest ExpenseCr
232223223333
Depreciation
DepreciationCr
333223333333
PBT
PBTCr
148931182-11-14-310939
Tax
TaxCr
312741-1000014
PAT
PATCr
117725141-10-14-410925
Growth YoY
PAT Growth YoY%
-36.3-44.6-21.135.726.2-92.9-245.5-157.6-125.31,840.4192.0273.1
NPM
NPM%
10.88.96.820.112.20.6-13.5-14.6-4.611.211.628.3
EPS
EPS
1.20.80.72.71.60.1-1.1-1.5-0.41.11.02.7

Profit & Loss

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
232217210184202231395354382406342332
Growth
Revenue Growth%
15.1-6.8-3.3-12.39.714.471.1-10.27.76.2-15.6-12.8
Expenses
ExpensesCr
194184184181166181299287330356342374
Operating Profit
Operating ProfitCr
38332523649966752490-42
OPM
OPM%
16.415.111.91.217.721.524.219.013.512.10.1-12.7
Other Income
Other IncomeCr
346512131825241123118
Interest Expense
Interest ExpenseCr
1212121213139109101111
Depreciation
DepreciationCr
127788991012101010
PBT
PBTCr
171811-13274195735340255
Tax
TaxCr
220-22622161010115
PAT
PATCr
151611-11253673574430140
Growth
PAT Growth%
179.94.9-29.6-195.8330.344.1104.1-21.9-23.5-31.5-96.2540.7
NPM
NPM%
6.57.45.4-5.912.315.518.516.111.47.40.312.1
EPS
EPS
2.31.81.2-1.22.73.97.96.24.73.20.14.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026TTM
Revenue
RevenueCr
232217210184202231395354382406342332
Growth
Revenue Growth%
15.1-6.8-3.3-12.39.714.471.1-10.27.76.2-15.6-12.8
Expenses
ExpensesCr
194184184181166181299287330356342374
Operating Profit
Operating ProfitCr
38332523649966752490-42
OPM
OPM%
16.415.111.91.217.721.524.219.013.512.10.1-12.7
Other Income
Other IncomeCr
346512131825241123118
Interest Expense
Interest ExpenseCr
1212121213139109101111
Depreciation
DepreciationCr
127788991012101010
PBT
PBTCr
171811-13274195735340255
Tax
TaxCr
220-22622161010115
PAT
PATCr
151611-11253673574430140
Growth
PAT Growth%
179.94.9-29.6-195.8330.344.1104.1-21.9-23.5-31.5-96.2540.7
NPM
NPM%
6.57.45.4-5.912.315.518.516.111.47.40.312.1
EPS
EPS
2.31.81.2-1.22.73.97.96.24.73.20.14.3

Balance Sheet

Consolidated
Standalone
Numbers
Percentage
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
99999999999
Reserves
ReservesCr
66143160149174209278330368393389
Current Liabilities
Current LiabilitiesCr
130124125147155128110139155156166
Non Current Liabilities
Non Current LiabilitiesCr
711212912243135342933
Total Liabilities
Total LiabilitiesCr
275289305314350371428514566588598
Current Assets
Current AssetsCr
133124143150180185214265293304305
Non Current Assets
Non Current AssetsCr
142165162164169186214249273284293
Total Assets
Total AssetsCr
275289305314350371428514566588598
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Equity Capital
Equity CapitalCr
99999999999
Reserves
ReservesCr
66143160149174209278330368393389
Current Liabilities
Current LiabilitiesCr
130124125147155128110139155156166
Non Current Liabilities
Non Current LiabilitiesCr
711212912243135342933
Total Liabilities
Total LiabilitiesCr
275289305314350371428514566588598
Current Assets
Current AssetsCr
133124143150180185214265293304305
Non Current Assets
Non Current AssetsCr
142165162164169186214249273284293
Total Assets
Total AssetsCr
275289305314350371428514566588598

Cash Flow

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
26-281105734162235-3
Investing Cash Flow
Investing Cash FlowCr
-7-40-4-5-16-16-24-16-12-3
Financing Cash Flow
Financing Cash FlowCr
-135-9-107-26-180-9-264
Net Cash Flow
Net Cash FlowCr
50-1-32161-8-3-3-2
Free Cash Flow
Free Cash FlowCr
18-755-53915-13421-8
CFO To PAT
CFO To PAT%
169.2-9.570.0-101.51.3159.647.228.350.8116.3-286.4
CFO To EBITDA
CFO To EBITDA%
67.5-4.631.4479.30.9115.136.023.942.970.8-816.3
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026
Operating Cash Flow
Operating Cash FlowCr
26-281105734162235-3
Investing Cash Flow
Investing Cash FlowCr
-7-40-4-5-16-16-24-16-12-3
Financing Cash Flow
Financing Cash FlowCr
-135-9-107-26-180-9-264
Net Cash Flow
Net Cash FlowCr
50-1-32161-8-3-3-2
Free Cash Flow
Free Cash FlowCr
18-755-53915-13421-8
CFO To PAT
CFO To PAT%
169.2-9.570.0-101.51.3159.647.228.350.8116.3-286.4
CFO To EBITDA
CFO To EBITDA%
67.5-4.631.4479.30.9115.136.023.942.970.8-816.3

Ratios

Consolidated
Standalone
Financial YearMar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Mar 2025Mar 2026Current
Valuation Ratios
Valuation Ratios
Market Cap
Market CapitalizationCr
3045565112722212588591,0732,0161,3506071,082
Price To Earnings
Price To Earnings
19.034.845.28.97.211.818.946.345.3548.927.1
Price To Sales
Price To Sales
1.32.62.41.51.11.12.23.05.33.31.83.3
Price To Book
Price To Book
4.14.83.82.21.51.43.43.55.83.61.73.0
EV To EBITDA
EV To EBITDA
10.618.723.1151.38.56.59.517.040.628.91,744.0-29.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
51.255.455.350.556.656.653.557.955.359.4
OPM
OPM%
16.415.111.91.217.721.524.219.013.512.10.1-12.7
NPM
NPM%
6.57.45.4-5.912.315.518.516.111.47.40.312.1
ROCE
ROCE%
15.613.59.5-0.314.617.728.319.013.310.22.52.5
ROE
ROE%
20.610.56.7-6.813.516.325.416.811.57.40.30.3
ROA
ROA%
5.55.53.7-3.47.19.617.011.17.75.10.20.2
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
3045565112722212588591,0732,0161,3506071,082
Price To Earnings
Price To Earnings
19.034.845.28.97.211.818.946.345.3548.927.1
Price To Sales
Price To Sales
1.32.62.41.51.11.12.23.05.33.31.83.3
Price To Book
Price To Book
4.14.83.82.21.51.43.43.55.83.61.73.0
EV To EBITDA
EV To EBITDA
10.618.723.1151.38.56.59.517.040.628.91,744.0-29.1
Profitability Ratios
Profitability Ratios
GPM
GPM%
51.255.455.350.556.656.653.557.955.359.4
OPM
OPM%
16.415.111.91.217.721.524.219.013.512.10.1-12.7
NPM
NPM%
6.57.45.4-5.912.315.518.516.111.47.40.312.1
ROCE
ROCE%
15.613.59.5-0.314.617.728.319.013.310.22.52.5
ROE
ROE%
20.610.56.7-6.813.516.325.416.811.57.40.30.3
ROA
ROA%
5.55.53.7-3.47.19.617.011.17.75.10.20.2
Operational Ratios
Operational Ratios
Solvency Ratios
Solvency Ratios
Liquidity Ratios
Liquidity Ratios
Themis Medicare is a fifty-year-old Indian pharmaceutical company that built its reputation on making difficult-to-copy molecules, starting with fermentation chemistry and then moving decisively into the complex injectables used in operating theatres and intensive care units. It was founded in 1969 as a joint venture in Vapi, Gujarat, and its recurring approach has been to control its own supply chain - making the active ingredients (APIs) for its own finished drugs - while pivoting repeatedly toward higher-value, harder-to-enter segments where its research skills create a barrier for competitors. # Business segments A single integrated pharmaceutical engine, organised around two customer channels - one selling complex injectables directly to hospitals and the other selling branded pills and creams through retail pharmacies - both fed by a common manufacturing and R&D backbone that makes its own active ingredients. ## 1. The hospital business: complex injectables for operating theatres and ICUs **The company is among India's top three in anaesthesia products and uses that hard-won hospital access to sell a widening range of critical-care drugs that few Indian rivals can make.** - **A moat built on relationships and range** - the Indian hospital market is highly fragmented, unlike the West where three or four players control 90% of it, and breaking in requires both a large product portfolio and years of trust-building with key accounts. - **Anaesthesia was the door-opener** - it took seven to eight years to build a national hospital distribution network for anaesthesia products, and the strategy now is to push more drugs through those same corridors. - **Complex injectables keep competitors out** - the company's edge is its expertise in developing injectable drugs that are technically hard to formulate, which creates high entry barriers and lets it focus on higher-margin products. - **First-to-launch moves** - it recently launched REMITHEM®, a critical-care injection it describes as a global market leader in its category, backed by speaker programmes that reached about 200 anaesthesiologists across three cities. - **Expanding the hospital footprint** - growth is coming from signing chain-hospital contracts, reaching nursing homes, and a phased export push into CIS, Latin America and the Gulf, with regulated markets like the EU and US as a five-year ambition. ## 2. The trade business: branded formulations for retail pharmacies **A portfolio of trusted pill and cream brands sold through a pan-India sales force, with a deliberate focus on orthopaedics and gynaecology.** - **Three specialist divisions** - the business is split into Pharma, Ortho and Gynaecology divisions, each concentrating on a handful of key brands and targeting specialist doctors as well as general practitioners. - **Incentivised feet on the street** - the company runs marketing teams with attractive incentive schemes and splits its sales force into squads that focus separately on priority brands and tail brands, aiming to improve brand productivity. - **A transdermal differentiator** - it imports and promotes Lenzetto®, a novel oestrogen spray for menopause symptoms made by Gedeon Richter of Hungary, approved by US and European regulators and sold in 40 countries, promoted by a dedicated task force visiting gynaecologists across India. - **Co-marketing as a growth lever** - the company invests in co-marketing partnerships, treating them as areas with substantial growth potential alongside its own brands. # Manufacturing and R&D: the shared engine **Three plants and a 3%-of-revenue R&D spend supply both customer channels, with the company making its own active ingredients and developing novel drug-delivery systems.** - **Three integrated factories** - a formulations plant in Haridwar can produce 520 million tablets, 36 million ampoules, 12 million vials and 6 million pre-filled syringes annually, while two API plants in Hyderabad and Vapi together have over 300 metric tonnes of annual capacity. - **Backward integration into APIs** - the company makes synthetic APIs like Simvastatin and Ketamine, almost entirely for export, and has developed a new manufacturing process that cut raw-material cost for one key product by Rs. 4,629 per kilogram. - **R&D as a pillar** - the R&D function runs about 20-24 formulation projects and 8 API projects through documentation each year, and has a pipeline of more than 25 novel drug-delivery products in development or validation. - **Contract-manufacturing backup** - the company signed agreements with two dedicated contract manufacturers in Gujarat to support its high-growth institution and export businesses, adding capacity without building new plants. - **Export reach with a natural hedge** - it exports to more than 44 countries, with 25-30% of revenue coming from abroad and only 5-10% of purchases imported, providing a partial natural hedge against currency moves. # Group structure and partners **A web of subsidiaries, an associate and a joint venture extend the company's reach into fermentation, European partnerships and new manufacturing.** - **Wholly owned Indian subsidiaries** - Themis Chemicals Private Limited was the vehicle for a planned slump sale of the API business, while Rx Themis Private Limited was incorporated in September 2023 to manufacture pharmaceutical drugs. - **A fermentation associate** - the company holds a 23% stake in Gujarat Themis Biosyn, a listed firm that makes pharmaceuticals via fermentation; a proposed merger was withdrawn in June 2025 so the associate could focus on its own organic and inorganic expansion. - **The Gedeon Richter joint venture** - Richter Themis Medicare (49% stake) is a partnership with the Hungarian pharmaceutical group, and under a 2025 agreement Themis earns a management fee of USD 440,000 or 3% of the venture's net revenue, whichever is higher, for business development and regulatory support. - **A smoking-cessation bet** - the company partnered with France's NFL Biosciences to develop and commercialise NFL-101, a nicotine-free tobacco-leaf extract, for the Indian market, bearing all clinical-trial costs for a 334-smoker Phase II/III study and paying double-digit royalties on future sales.

Documents — Themis Medicare Ltd

  • Q2 FY2024 Earnings Call Transcript (Sep 2023, PDF): https://www.stockscans.in/document/2qja8fra42gmfb10nnaobirs.pdf
  • Q4 FY2023 Earnings Call Transcript (Mar 2023, PDF): https://www.stockscans.in/document/wo1jbskjiwpxjxsr79gvttyu.pdf
  • Q3 FY2023 Earnings Call Transcript (Dec 2022, PDF): https://www.stockscans.in/document/jicgncwcz2h9szw2rbszql8u.pdf
  • Q2 FY2023 Earnings Call Transcript (Sep 2022, PDF): https://www.stockscans.in/document/k7vwg48mwipczg01rz048ani.pdf
  • Q1 FY2027 Quarterly Result (Jun 2026, PDF): https://www.stockscans.in/document/wzbmhclszeh8cjxxy8kp7fhf.pdf
  • Q4 FY2026 Quarterly Result (Mar 2026, PDF): https://www.stockscans.in/document/znpjypdgao00trkamy74500v.pdf
  • Q3 FY2026 Quarterly Result (Dec 2025, PDF): https://www.stockscans.in/document/x1fi0rizdrdi5gm3tk00ubow.pdf
  • Q2 FY2026 Quarterly Result (Sep 2025, PDF): https://www.stockscans.in/document/tt44dyy7601ibf42l8fffy9d.pdf
  • Q1 FY2026 Quarterly Result (Jun 2025, PDF): https://www.stockscans.in/document/marne8urowmq6zyuqigp5g4k.pdf
  • Q4 FY2025 Quarterly Result (Mar 2025, PDF): https://www.stockscans.in/document/h1lu6wnvy89u21cnhdna9elw.pdf
  • Q3 FY2025 Quarterly Result (Dec 2024, PDF): https://www.stockscans.in/document/3i4w84ygp3bjs0r7vz4clibj.pdf
  • Q2 FY2025 Quarterly Result (Sep 2024, PDF): https://www.stockscans.in/document/gwyfdt9j3gqsnnms4t4kt7zk.pdf
  • Q1 FY2027 Investor Presentation (Jun 2026, PDF): https://www.stockscans.in/document/0oh0xnjdxfrhls7inn1ekvsz.pdf
  • Q4 FY2026 Investor Presentation (Mar 2026, PDF): https://www.stockscans.in/document/4w3e36hvniijoimvn762vhtn.pdf
  • Q3 FY2026 Investor Presentation (Dec 2025, PDF): https://www.stockscans.in/document/gep5dnh12dphsar9bq0y5zb5.pdf
  • Q2 FY2026 Investor Presentation (Sep 2025, PDF): https://www.stockscans.in/document/v3q1g2p51ds0luubhpvd4rko.pdf
  • Q1 FY2026 Investor Presentation (Jun 2025, PDF): https://www.stockscans.in/document/6j2k64xk2f5pakplt4phhslq.pdf
  • Q4 FY2025 Investor Presentation (Mar 2025, PDF): https://www.stockscans.in/document/b4x6pkk6pbnpxiosrrngyx3p.pdf
  • Q3 FY2025 Investor Presentation (Dec 2024, PDF): https://www.stockscans.in/document/u1ih2xkjeynatp46d0v6vojv.pdf
  • Q2 FY2025 Investor Presentation (Sep 2024, PDF): https://www.stockscans.in/document/2lppm3a8wroy9cjdav0vm2we.pdf
  • FY2026 Annual Report (PDF): https://www.stockscans.in/document/k0p7t1qs08vuqf0e4wbigm4o.pdf
  • FY2025 Annual Report (PDF): https://www.stockscans.in/document/9kh12833h3vz6zwgolg9ox2j.pdf
  • FY2024 Annual Report (PDF): https://www.stockscans.in/document/ir97ko0e4b3rwt63mwa1bezo.pdf
  • FY2023 Annual Report (PDF): https://www.stockscans.in/document/f3erm1fi1j6kvkx615nrkoe6.pdf
  • FY2022 Annual Report (PDF): https://www.stockscans.in/document/1rv7xqb43pfh0l4utpqzpao4.pdf
  • FY2021 Annual Report (PDF): https://www.stockscans.in/document/j7bkz7e1r20f8dkgbah61sv7.pdf
  • FY2020 Annual Report (PDF): https://www.stockscans.in/document/b1y5zkecw24iygn684visf71.pdf

Concall Transcript Summaries — Themis Medicare Ltd

  • Q2 FY2024 Concall Transcript Summary (Sep 2023): https://www.stockscans.in/company/NSE%3ATHEMISMED/transcript-notes/202309/2qja8fra42gmfb10nnaobirs.pdf
  • Q4 FY2023 Concall Transcript Summary (Mar 2023): https://www.stockscans.in/company/NSE%3ATHEMISMED/transcript-notes/202303/wo1jbskjiwpxjxsr79gvttyu.pdf
  • Q3 FY2023 Concall Transcript Summary (Dec 2022): https://www.stockscans.in/company/NSE%3ATHEMISMED/transcript-notes/202212/jicgncwcz2h9szw2rbszql8u.pdf
  • Q2 FY2023 Concall Transcript Summary (Sep 2022): https://www.stockscans.in/company/NSE%3ATHEMISMED/transcript-notes/202209/k7vwg48mwipczg01rz048ani.pdf