Divis Laboratories Ltd

Divi's Lab. Summary Chart Analysis Peers Quarters Profit & Loss Balance Sheet Cash Flow Ratios Investors Documents

Divis Laboratories Ltd

₹ 6,552 1.54%
21 May - close price
divislaboratories.com BSE: 532488 NSE: DIVISLAB
About

Incorporated in 1990, Divis Laboratories Ltd manufactures and exports API's, Intermediates and Nutraceutical ingredients[1]

Key Points

Business Overview:[1]
Company manufactures Generic Active pharmaceuticals ingredients, Custom synthesis of APIs & Intermediates along with Nutraceuticals for Global Pharmaceutical & Nutraceutical industry. These are segmented as:
a) Generic APIs:[2]
Company manufactures 30 Large Volume Generic APIs in 10’s to 100’s/1000’s of Tons each year and exports them to 100+ countries. Further, there are 10 APIs in various stages of R&D and pilot scale development
b) Custom Synthesis:[3]
Company under Custom Synthesis of APIs and Intermediates for global companies with a portfolio of products across diverse therapeutic areas. 12 out of top 20 Big Pharma Companies across US, EU and Japan have been associated with Divi’s for 10+ years
c) Nutraceutical:[4][5]
Company's Vishakhapatnam unit produces active ingredient and finished forms of Carotenoids. It is currently supplying carotenoids to all major food, dietary supplement and feed manufacturers globally. Company also offers customized ingredient solutions in liquids, beadlets and powder forms

Website BSE NSE
  • Market Cap ₹ 1,73,935 Cr.
  • Current Price ₹ 6,552
  • High / Low ₹ 6,705 / 4,026
  • Stock P/E 78.7
  • Book Value ₹ 561
  • Dividend Yield 0.46 %
  • ROCE 20.6 %
  • ROE 15.6 %
  • Face Value ₹ 2.00
Edit ratios

Pros

  • Company is almost debt free.
  • Company has been maintaining a healthy dividend payout of 43.5%

Cons

  • Stock is trading at 11.7 times its book value
  • The company has delivered a poor sales growth of 11.6% over past five years.

* The pros and cons are machine generated. Pros / cons are based on a checklist to highlight important points. Please exercise caution and do your own analysis.

Peer comparison

Sector: Pharmaceuticals Industry: Pharmaceuticals - Indian - Bulk Drugs

Part of BSE 500 BSE Healthcare BSE 100 BSE 200 Nifty Next 50

Edit Columns
Loading peers table ...

Quarterly Results

Standalone Figures in Rs. Crores / View Consolidated

Mar 2022 Jun 2022 Sep 2022 Dec 2022 Mar 2023 Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025
2,495 2,204 1,823 1,690 1,908 1,730 1,868 1,808 2,259 2,063 2,302 2,297 2,536
1,399 1,367 1,214 1,280 1,419 1,239 1,394 1,317 1,542 1,442 1,573 1,550 1,655
Operating Profit 1,096 837 609 409 489 491 474 491 717 621 729 747 881
OPM % 44% 38% 33% 24% 26% 28% 25% 27% 32% 30% 32% 33% 35%
51 90 79 116 66 80 85 94 79 79 105 82 87
Interest 0 0 0 0 0 0 1 0 2 0 1 0 0
Depreciation 81 83 85 87 87 93 94 95 94 97 98 99 107
Profit before tax 1,066 844 603 439 468 478 464 490 700 603 735 730 861
Tax % 17% 18% 19% 29% 32% 28% 26% 27% 24% 29% 30% 19% 23%
883 691 487 311 319 345 342 358 531 430 518 594 667
EPS in Rs 33.26 26.03 18.34 11.71 12.02 13.00 12.88 13.49 20.00 16.20 19.51 22.38 25.13
Raw PDF

Profit & Loss

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
2,514 3,084 3,720 4,024 3,816 4,880 5,311 6,799 8,880 7,625 7,665 9,198
1,492 1,914 2,314 2,582 2,558 3,028 3,491 3,971 5,000 5,275 5,486 6,219
Operating Profit 1,022 1,170 1,406 1,441 1,258 1,851 1,820 2,828 3,880 2,350 2,179 2,979
OPM % 41% 38% 38% 36% 33% 38% 34% 42% 44% 31% 28% 32%
81 36 92 73 106 155 187 57 109 348 333 352
Interest 3 3 4 3 2 5 7 2 2 2 4 1
Depreciation 92 136 118 123 142 169 186 255 311 342 376 401
Profit before tax 1,009 1,067 1,375 1,388 1,219 1,833 1,813 2,628 3,677 2,354 2,132 2,929
Tax % 22% 21% 19% 24% 29% 27% 24% 26% 20% 23% 26% 25%
792 847 1,111 1,053 870 1,333 1,373 1,955 2,949 1,808 1,576 2,209
EPS in Rs 29.82 31.90 41.84 39.68 32.76 50.20 51.71 73.63 111.07 68.11 59.37 83.21
Dividend Payout % 34% 31% 24% 25% 31% 32% 31% 27% 27% 44% 50% 36%
Compounded Sales Growth
10 Years: 12%
5 Years: 12%
3 Years: 1%
TTM: 20%
Compounded Profit Growth
10 Years: 10%
5 Years: 11%
3 Years: -9%
TTM: 40%
Stock Price CAGR
10 Years: 22%
5 Years: 23%
3 Years: 19%
1 Year: 61%
Return on Equity
10 Years: 19%
5 Years: 18%
3 Years: 14%
Last Year: 16%

Balance Sheet

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Equity Capital 27 27 53 53 53 53 53 53 53 53 53 53
Reserves 3,008 3,535 4,304 5,356 5,907 6,920 7,264 9,218 11,638 12,652 13,431 14,842
18 27 42 36 63 106 34 0 0 0 0 2
731 886 566 765 785 961 1,164 1,452 1,617 1,647 1,878 1,927
Total Liabilities 3,784 4,475 4,965 6,210 6,808 8,040 8,514 10,724 13,308 14,352 15,362 16,824
1,222 1,309 1,439 1,559 1,996 2,087 2,776 3,699 4,321 4,719 4,737 5,440
CWIP 144 218 264 444 120 492 920 711 470 212 778 1,022
Investments 505 736 813 1,639 1,897 1,953 979 7 79 84 89 72
1,913 2,212 2,450 2,568 2,795 3,508 3,839 6,307 8,438 9,337 9,758 10,290
Total Assets 3,784 4,475 4,965 6,210 6,808 8,040 8,514 10,724 13,308 14,352 15,362 16,824

Cash Flows

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
558 822 1,036 1,149 765 964 1,208 1,947 1,910 2,447 1,266 1,650
-305 -521 -411 -1,137 -476 -684 -81 75 -2,195 -2,707 -268 -803
-248 -303 -630 3 -314 -246 -1,091 -34 -532 -796 -798 -797
Net Cash Flow 5 -1 -5 15 -25 34 36 1,988 -817 -1,056 200 50

Ratios

Standalone Figures in Rs. Crores / View Consolidated

Mar 2014 Mar 2015 Mar 2016 Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025
Debtor Days 115 97 95 91 106 96 105 94 106 94 108 113
Inventory Days 355 335 284 291 311 324 299 322 316 329 347 301
Days Payable 59 67 56 103 98 94 99 118 92 88 94 87
Cash Conversion Cycle 411 365 323 280 319 325 305 298 330 335 361 327
Working Capital Days 165 149 169 156 191 181 186 155 178 190 207 193
ROCE % 36% 32% 35% 28% 21% 28% 24% 32% 35% 19% 16% 21%

Shareholding Pattern

Numbers in percentages

2 Recently
Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024Sep 2024Dec 2024Mar 2025
51.94% 51.94% 51.94% 51.94% 51.93% 51.93% 51.92% 51.92% 51.89% 51.89% 51.89% 51.89%
16.52% 15.40% 15.15% 14.67% 14.69% 14.60% 14.85% 14.68% 16.16% 17.25% 17.98% 18.01%
19.98% 20.75% 20.62% 21.00% 21.15% 21.65% 21.78% 22.10% 21.66% 20.98% 20.44% 20.63%
0.00% 0.03% 0.05% 0.07% 0.10% 0.10% 0.10% 0.10% 0.10% 0.09% 0.09% 0.09%
11.56% 11.88% 12.23% 12.31% 12.13% 11.72% 11.33% 11.19% 10.17% 9.79% 9.58% 9.39%
No. of Shareholders 3,46,9053,79,2574,14,8474,33,6214,02,1553,73,8603,54,4823,47,6292,98,3102,78,8992,80,6012,67,755

* The classifications might have changed from Sep'2022 onwards. The new XBRL format added more details from Sep'22 onwards.

Classifications such as banks and foreign portfolio investors were not available earlier. The sudden changes in FII or DII can be because of these changes.

Click on the line-items to see the names of individual entities.

Documents

Announcements

Annual reports

Credit ratings

Concalls