COMPOSITE RISK SCORE
50
MODERATE
VAL:2/25 · FIN:13/25 · GRO:20/25 · TECH:15/25
📖 P/B RATIO
12.4x
Price to Book
🏛 MARKET CAP
₹59,598Cr
Large Cap
📊 ROE
8.0%
Return on Equity
Overview
Technical
Financials
Analysis
Verdict
🏢 Company Analysis · Laurus Labs Limited
💼 BUSINESS MODEL
Laurus Labs Limited, together with its subsidiaries, manufactures and sells medicines and active pharmaceutical ingredients (APIs) in India and internationally.. The company offers Generics APIs and oral solid formulations for advanced intermediates for anti-retroviral (ARV), antidiabetic, cardiovascular, anti-asthma, ophthalmology, oncology, gastroenterology, and hepatitis C therapeutic areas.. It also provides biotechnology services used in the nutraceutical, dietary supplements, alternate food proteins, and cosmeceutical products.. In addition, the company develops novel enzymatic solutions for industrial biotechnology, and animal origin free recombinant proteins and enzymes for biopharma; and offers business support services for pharmaceuticals field.. Operates in Drug Manufacturers - Specialty & Generic within the Healthcare sector. Workforce of 6,167 employees.
🏰 MOAT & COMPETITION
Large-cap (₹59,598 Cr) — established player with meaningful market presence. Profit margin of 12.5% — moderate pricing power. Key competitors: Glaxosmi. Pharma, Sun Pharma.Inds., Abbott India, Biocon.
🚀 CATALYSTS
What Recent Developments Signal For The Laurus Labs NSEI LAURUSLABS Investment Story (Simply Wall St.) How Recent Developments Are Reshaping The Laurus Labs Investment Story (Simply Wall St.) Revenue growing at 26% — strong top-line momentum. Earnings growth of 172% signals execution on profitability.
⚖️ ASYMMETRY CHECK
Analyst target range: ₹510 — ₹1,270 (mean ₹974, 14 analysts). Unfavorable asymmetry — limited upside +15% vs downside -54% (0.3x).P/E of 70.8x — premium valuation , growth must sustain to avoid de-rating risk.
🔭 FUTURE OUTLOOK
Analyst consensus: Hold (14 analysts). Latest quarter earnings grew 173% YoY — positive trajectory.
✅ PROS
Company has been maintaining a healthy dividend payout of 19.5%
❌ CONS
Stock is trading at 12.4 times its book value Company has a low return on equity of 10.5% over last 3 years.
P/E at 71x
P/B at 12.4x
Analyst target: ₹974 (-11.7%)
1Y return: +79.1%
ROE: 8.0%
Profit margin: 12.5%
Revenue growth: 25.7%
Debt/Equity: 45%
Revenue growth: 25.7%
Earnings growth: 171.9%
Beta: 0.34
Sector: Healthcare
RSI, MACD, MA crossovers
200 DMA & 50 EMA position
Volume trend analysis
Price momentum signals
📈 Price Movement
1D 1W 1M
6M 1Y 3Y 5Y
🕯 Candlestick Chart
1D 1W 1M
6M 1Y 3Y 5Y
🎯 Price Prediction · Analyst Target Cone
📉 Valuation Trends (at current CMP)
P/E P/B MCap/Sales EPS
P/E Ratio at current CMP
721.2
553.7
386.2
218.7
51.2
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 87.3
Mar 2015: 125.3
Mar 2016: 65.0
Mar 2017: 306.6
Mar 2018: 349.3
Mar 2019: 627.1
Mar 2020: 231.4
Mar 2021: 60.2
Mar 2022: 71.7
Mar 2023: 75.2
Mar 2024: 370.4
Mar 2025: 166.2
TTM: 70.7
70.7
P/B Ratio at current CMP
10.1
8.1
6.0
4.0
1.9
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
S'2025
Mar 2014: 5.6
Mar 2015: 2.7
Mar 2016: 2.2
Mar 2017: 8.8
Mar 2018: 7.9
Mar 2019: 7.5
Mar 2020: 6.7
Mar 2021: 4.5
Mar 2022: 3.5
Mar 2023: 3.0
Mar 2024: 2.9
Mar 2025: 2.7
Sep 2025: 2.5
2.5
Market Cap to Sales at current MCap
59.1
46.2
33.3
20.4
7.5
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 51.4
Mar 2015: 44.9
Mar 2016: 33.5
Mar 2017: 31.3
Mar 2018: 29.0
Mar 2019: 26.0
Mar 2020: 21.0
Mar 2021: 12.4
Mar 2022: 12.1
Mar 2023: 9.9
Mar 2024: 11.8
Mar 2025: 10.7
TTM: 8.9
8.9
Earnings Per Share (₹)
21.1
16.2
11.3
6.4
1.5
'2014
'2015
'2016
'2017
'2018
'2019
'2020
'2021
'2022
'2023
'2024
'2025
TTM
Mar 2014: 12.6
Mar 2015: 8.8
Mar 2016: 17.0
Mar 2017: 3.6
Mar 2018: 3.2
Mar 2019: 1.8
Mar 2020: 4.8
Mar 2021: 18.3
Mar 2022: 15.4
Mar 2023: 14.7
Mar 2024: 3.0
Mar 2025: 6.6
TTM: 15.6
15.6
💎 Valuation & Financial Metrics
P/E RATIO
70.8x
Trailing twelve months
P/B RATIO
12.4x
Price to Book value
PROFIT MARGIN
12.5%
Net profit margin
OPM
20.2%
Operating profit margin
PEG RATIO
N/A
Price/Earnings to Growth
EV/EBITDA
36.8x
Enterprise value ratio
CURRENT RATIO
N/A
Liquidity measure
DIVIDEND YIELD
0.15%
Annual yield
GROSS MARGIN
57.0%
Gross profit margin
INDUSTRY AVERAGES — PHARMACEUTICALS
P/E 34.7x (above avg)
P/B 5.0x (sector fair)
ROCE 22.7% (below avg)
ROE 20% (sector good)
OPM 22% (sector good)
Div Yield 0.91%
D/E <20 (sector comfort)
📋 Quarterly Performance Trend
Quarter Revenue QoQ % Net Profit QoQ % Op. Cash Flow EBITDA Margin
Q2 FY25
₹1,224 Cr —
₹20 Cr —
N/A
14.9%
Q3 FY25
₹1,415 Cr +15.6%
₹92 Cr +365.2%
N/A
20.8%
Q4 FY25
₹1,674 Cr +18.3%
₹234 Cr +153.2%
N/A
28.1%
Q1 FY26
₹1,570 Cr -6.2%
₹163 Cr -30.2%
N/A
25.0%
Q3 FY26
₹1,778 Cr +13.3%
₹252 Cr +54.4%
N/A
27.3%
📊 Year-on-Year Trend
FY Revenue YoY % Net Profit YoY % Op. Cash Flow YoY %
FY22
₹4,889 Cr —
₹828 Cr —
₹911 Cr —
FY23
₹6,014 Cr +23.0%
₹790 Cr -4.5%
₹994 Cr +9.1%
FY24
₹5,002 Cr -16.8%
₹161 Cr -79.7%
₹666 Cr -33.0%
FY25
₹5,508 Cr +10.1%
₹358 Cr +123.2%
₹602 Cr -9.6%
📈 Revenue vs Earnings
Quarterly
Annual
🎯 EPS: Estimate vs Actual
Estimates
Quarterly
Annual
💰 How Laurus Labs Limited Makes Its Money
Quarterly
Annual
Revenue
₹1.8K Cr
Cost of Revenue
₹695 Cr
Gross Profit
₹1.1K Cr
Op. Expenses
₹724 Cr
Operating Inc.
₹360 Cr
Tax
₹73 Cr
Interest
₹39 Cr
Net Income
₹252 Cr
(14.2% margin)
Dec 2025 · All values in ₹ Crores
Revenue
₹1.6K Cr
Cost of Revenue
₹637 Cr
Gross Profit
₹932 Cr
Op. Expenses
₹667 Cr
Operating Inc.
₹265 Cr
Tax
₹63 Cr
Interest
₹52 Cr
Other
₹10 Cr
Net Income
₹163 Cr
(10.4% margin)
Jun 2025 · All values in ₹ Crores
Revenue
₹1.7K Cr
Cost of Revenue
₹844 Cr
Gross Profit
₹830 Cr
Op. Expenses
₹520 Cr
Operating Inc.
₹310 Cr
Tax
₹78 Cr
Interest
₹47 Cr
Other
₹17 Cr
Net Income
₹234 Cr
(14.0% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹1.4K Cr
Cost of Revenue
₹610 Cr
Gross Profit
₹805 Cr
Op. Expenses
₹626 Cr
Operating Inc.
₹179 Cr
Tax
₹40 Cr
Interest
₹58 Cr
Other
₹9 Cr
Net Income
₹92 Cr
(6.5% margin)
Dec 2024 · All values in ₹ Crores
Revenue
₹5.5K Cr
Cost of Revenue
₹2.5K Cr
Gross Profit
₹3.0K Cr
R&D
₹55 Cr
SG&A
₹251 Cr
Operating Inc.
₹625 Cr
Tax
₹130 Cr
Interest
₹207 Cr
Net Income
₹358 Cr
(6.5% margin)
Mar 2025 · All values in ₹ Crores
Revenue
₹5.0K Cr
Cost of Revenue
₹2.5K Cr
Gross Profit
₹2.5K Cr
R&D
₹44 Cr
SG&A
₹201 Cr
Operating Inc.
₹395 Cr
Tax
₹68 Cr
Interest
₹172 Cr
Net Income
₹161 Cr
(3.2% margin)
Mar 2024 · All values in ₹ Crores
Revenue
₹6.0K Cr
Cost of Revenue
₹2.8K Cr
Gross Profit
₹3.2K Cr
R&D
₹26 Cr
SG&A
₹180 Cr
Operating Inc.
₹1.3K Cr
Tax
₹312 Cr
Interest
₹123 Cr
Net Income
₹790 Cr
(13.1% margin)
Mar 2023 · All values in ₹ Crores
Revenue
₹4.9K Cr
Cost of Revenue
₹2.2K Cr
Gross Profit
₹2.6K Cr
R&D
₹29 Cr
SG&A
₹164 Cr
Operating Inc.
₹1.2K Cr
Tax
₹251 Cr
Interest
₹76 Cr
Net Income
₹828 Cr
(16.9% margin)
Mar 2022 · All values in ₹ Crores
Dec 2025
Jun 2025
Mar 2025
Dec 2024
🏦 Snapshot of Laurus Labs Limited's Balance Sheet
Quarterly
Annual
Total Assets
₹9.3K Cr
Cash & Equiv.: ₹100 Cr (1.1%)
Receivables: ₹2.0K Cr (21.5%)
Inventory: ₹1.9K Cr (20.7%)
Other Current: ₹289 Cr (3.1%)
PP&E: ₹4.3K Cr (46.2%)
Goodwill: ₹246 Cr (2.6%)
Other Non-Curr.: ₹422 Cr (4.5%)
Liab. + Equity
₹9.3K Cr
Current Liab.: ₹3.5K Cr (37.9%)
Long-Term Debt: ₹646 Cr (6.9%)
Other Liab.: ₹548 Cr (5.9%)
Equity: ₹4.6K Cr (49.3%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹8.7K Cr
Cash & Equiv.: ₹43 Cr (0.5%)
Receivables: ₹1.7K Cr (20.0%)
Inventory: ₹2.1K Cr (24.1%)
Other Current: ₹219 Cr (2.5%)
PP&E: ₹4.1K Cr (46.9%)
Goodwill: ₹246 Cr (2.8%)
Other Non-Curr.: ₹252 Cr (2.9%)
Liab. + Equity
₹8.7K Cr
Current Liab.: ₹3.5K Cr (39.6%)
Long-Term Debt: ₹661 Cr (7.6%)
Other Liab.: ₹464 Cr (5.3%)
Equity: ₹4.1K Cr (47.5%)
As of Sep 2024 · All values in ₹ Crores
Total Assets
₹9.3K Cr
Cash & Equiv.: ₹100 Cr (1.1%)
Receivables: ₹2.0K Cr (21.5%)
Inventory: ₹1.9K Cr (20.7%)
Other Current: ₹289 Cr (3.1%)
PP&E: ₹4.3K Cr (46.2%)
Goodwill: ₹246 Cr (2.6%)
Other Non-Curr.: ₹422 Cr (4.5%)
Liab. + Equity
₹9.3K Cr
Current Liab.: ₹3.5K Cr (37.9%)
Long-Term Debt: ₹646 Cr (6.9%)
Other Liab.: ₹548 Cr (5.9%)
Equity: ₹4.6K Cr (49.3%)
As of Mar 2025 · All values in ₹ Crores
Total Assets
₹8.4K Cr
Cash & Equiv.: ₹139 Cr (1.7%)
Receivables: ₹1.7K Cr (19.8%)
Inventory: ₹1.8K Cr (22.0%)
Other Current: ₹188 Cr (2.2%)
PP&E: ₹4.0K Cr (48.3%)
Goodwill: ₹246 Cr (2.9%)
Other Non-Curr.: ₹239 Cr (2.9%)
Liab. + Equity
₹8.4K Cr
Current Liab.: ₹3.1K Cr (37.1%)
Long-Term Debt: ₹798 Cr (9.5%)
Other Liab.: ₹361 Cr (4.3%)
Equity: ₹4.1K Cr (49.1%)
As of Mar 2024 · All values in ₹ Crores
Total Assets
₹7.7K Cr
Cash & Equiv.: ₹46 Cr (0.6%)
Receivables: ₹1.6K Cr (20.6%)
Inventory: ₹1.7K Cr (22.0%)
Other Current: ₹151 Cr (2.0%)
PP&E: ₹3.7K Cr (48.3%)
Goodwill: ₹246 Cr (3.2%)
Other Non-Curr.: ₹239 Cr (3.1%)
Liab. + Equity
₹7.7K Cr
Current Liab.: ₹2.4K Cr (31.8%)
Long-Term Debt: ₹761 Cr (9.9%)
Other Liab.: ₹418 Cr (5.5%)
Equity: ₹4.0K Cr (52.9%)
As of Mar 2023 · All values in ₹ Crores
Total Assets
₹7.0K Cr
Cash & Equiv.: ₹76 Cr (1.1%)
Receivables: ₹1.4K Cr (19.4%)
Inventory: ₹1.8K Cr (25.3%)
Other Current: ₹155 Cr (2.2%)
PP&E: ₹3.2K Cr (46.0%)
Goodwill: ₹246 Cr (3.5%)
Other Non-Curr.: ₹158 Cr (2.3%)
Liab. + Equity
₹7.0K Cr
Current Liab.: ₹2.7K Cr (38.5%)
Long-Term Debt: ₹596 Cr (8.6%)
Other Liab.: ₹332 Cr (4.8%)
Equity: ₹3.4K Cr (48.2%)
As of Mar 2022 · All values in ₹ Crores
Mar 2025
Sep 2024
💸 Looking into Laurus Labs Limited's Cash Flow
Annual
Operating CF
₹602 Cr
Capital Exp.
₹641 Cr
FY2025 · All values in ₹ Crores
Operating CF
₹666 Cr
Capital Exp.
₹678 Cr
FY2024 · All values in ₹ Crores
Operating CF
₹994 Cr
Capital Exp.
₹990 Cr
Free Cash Flow
₹4 Cr
Dividends
₹107 Cr
Debt Repaid
₹247 Cr
FY2023 · All values in ₹ Crores
Operating CF
₹911 Cr
Capital Exp.
₹877 Cr
Free Cash Flow
₹34 Cr
Dividends
₹86 Cr
Debt Repaid
₹168 Cr
FY2022 · All values in ₹ Crores
FY2025
FY2024
FY2023
FY2022
📅 Quarterly Results
Jun 2023 Sep 2023 Dec 2023 Mar 2024 Jun 2024 Sep 2024 Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Sales + 1,182 1,224 1,195 1,440 1,195 1,224 1,415 1,720 1,570 1,653 1,778
YOY Sales Growth % -23.21% -22.30% -22.65% 4.26% 1.11% -0.06% 18.42% 19.49% 31.35% 35.12% 25.67%
Expenses + 1,015 1,037 1,014 1,198 1,024 1,045 1,130 1,300 1,187 1,250 1,298
Material Cost % 49.41% 47.46% 45.64% 50.15% 44.93% 44.81% 43.12% 45.50% 40.61% 40.12% 39.06%
Employee Cost % 13.53% 13.39% 12.97% 11.19% 14.56% 14.60% 13.36% 10.33% 13.69% 13.04% 12.89%
Operating Profit 167 188 181 241 171 178 285 421 382 403 480
OPM % 14% 15% 15% 17% 14% 15% 20% 24% 24% 24% 27%
Other Income + 4 2 2 19 3 5 9 59 10 27 6
Other income normal 3.60 1.78 2.43 18.53 2.51 4.60 9.42 58.57 10.43 26.96 5.76
Interest 39 42 51 50 49 53 58 56 52 40 39
Depreciation 91 93 98 102 106 108 106 110 117 120 121
Profit before tax 41 54 35 107 18 23 131 312 224 270 327
Tax % 30% 27% 27% 30% 34% 22% 31% 25% 28% 28% 22%
Net Profit + 27 37 23 75 13 20 93 233 162 194 252
Profit from Associates -2 -2 -2 -0 0 2 2 -1 1 1 -1
Minority share -2 -0 -0 1 -0 -0 -1 1 1 0 -0
Profit excl Excep 27 37 23 75 13 20 93 233 162 194 252
Profit for PE 25 37 23 76 13 20 92 234 163 195 252
Profit for EPS 25 37 23 76 13 20 92 234 163 195 252
YOY Profit Growth % -90% -84% -89% -27% -50% -46% 299% 209% 1,203% 883% 173%
EPS in Rs 0.46 0.69 0.43 1.40 0.23 0.37 1.71 4.33 3.02 3.61 4.66
Raw PDF
📊 Profit & Loss Statement
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 TTM Sales + 2,056 2,292 2,832 4,814 4,936 6,041 5,041 5,554 6,722
Sales Growth % 7.96% 11.47% 23.55% 69.99% 2.54% 22.39% -16.55% 10.18%
Expenses + 1,642 1,935 2,266 3,262 3,512 4,448 4,261 4,499 5,035
Manufacturing Cost % 11.60% 11.60% 11.73% 9.49% 11.31% 12.89% 16.85% 15.10%
Employee Cost % 12.55% 12.62% 12.18% 9.02% 10.16% 9.61% 12.69% 12.96%
Other Cost % 3.99% 6.30% 6.21% 4.42% 5.24% 5.21% 6.74% 8.33%
Operating Profit 414 357 565 1,552 1,424 1,592 779 1,055 1,686
OPM % 20% 16% 20% 32% 29% 26% 15% 19% 25%
Other Income + 29 15 5 23 14 6 24 75 102
Exceptional items -1 -1 -1 -1 -1 -0 -2 57
Other income normal 29 16 6 23 15 6 26 18
Interest 80 88 90 68 102 165 183 216 187
Depreciation 125 164 187 205 251 324 385 430 468
Profit before tax 237 120 294 1,301 1,084 1,109 236 484 1,133
Tax % 29% 22% 13% 24% 23% 28% 29% 27%
Net Profit + 168 94 255 984 832 793 162 358 841
Profit from Associates 0 0 0 0 -0 -3 -6 4
Minority share 0 0 0 -0 -5 -3 -2 -0
Exceptional items AT -0 -1 -1 -0 -1 -0 -1 39
Profit excl Excep 168 94 256 984 833 794 163 320
Profit for PE 168 94 256 984 828 790 162 320
Profit for EPS 168 94 255 984 828 790 161 358
Profit Growth % -12% -44% 171% 285% -16% -5% -80% 98%
EPS in Rs 3.16 1.76 4.77 18.33 15.40 14.67 2.98 6.64 15.62
Dividend Payout % 9% 17% 10% 11% 13% 14% 27% 18%
🏦 Balance Sheet
Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Sep 2025 Equity Capital 106 106 107 107 107 108 108 108 108
Reserves 1,377 1,452 1,663 2,490 3,244 3,930 4,003 4,365 4,697
Borrowings + 980 1,036 1,079 1,482 1,777 2,015 2,577 2,764 2,212
Long term Borrowings 142 259 165 429 596 761 798 646 539
Short term Borrowings 759 684 791 1,024 1,136 1,211 1,709 2,048 1,611
Lease Liabilities 0 0 23 28 45 43 70 71 62
Preference Capital 0 0 0 0 0 0 0 0 0
Other Borrowings 80 93 101 0 0 0 0 0
Other Liabilities + 554 737 901 1,671 1,840 1,608 1,699 2,099 2,398
Non controlling int 0 0 0 3 8 11 5 130 128
Trade Payables 312 488 616 1,179 876 711 1,051 958 1,014
Advance from Customers 74 69 71 87 244 148 82 48
Other liability items 168 180 214 403 712 738 561 963 1,256
Total Liabilities 3,017 3,331 3,750 5,751 6,968 7,660 8,387 9,336 9,415
Fixed Assets + 1,481 1,629 1,726 2,171 2,652 3,409 3,890 4,123 4,242
Land 92 92 92 132 224 224 228 201
Building 560 632 690 760 864 1,176 1,367 1,562
Plant Machinery 1,058 1,274 1,448 1,717 2,141 2,812 3,375 3,777
Computers 12 16 18 21 29 43 55 70
Furniture n fittings 31 41 44 47 51 88 103 109
Vehicles 15 16 16 18 22 31 36 46
Intangible Assets 10 10 10 246 246 246 246 246 264
Other fixed assets 15 24 70 86 177 183 243 262
Gross Block 1,794 2,105 2,388 3,028 3,755 4,803 5,652 6,273
Accumulated Depreciation 313 476 661 857 1,102 1,394 1,762 2,149
CWIP 163 110 67 362 813 551 423 458 541
Investments 3 3 3 3 31 50 124 233 261
Other Assets + 1,369 1,589 1,953 3,214 3,472 3,651 3,950 4,521 4,371
Inventories 585 682 905 1,575 1,760 1,685 1,845 1,937 2,021
Cash Equivalents 3 3 2 48 76 48 142 144 63
Loans n Advances 11 12 12 17 17 21 29 30 48
Other asset items 200 182 243 267 264 316 271 403 379
Total Assets 3,017 3,331 3,750 5,751 6,968 7,660 8,387 9,336 9,415
💰 Cash Flow Statement
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Cash from Operating Activity + 332 342 298 347 733 911 994 666 602
Profit from operations 435 454 367 587 1,556 1,435 1,595 799 1,114
Receivables -120 2 -149 -65 -524 -52 -228 -85 -405
Inventory -12 -76 -97 -223 -660 -174 82 -151 -83
Payables -7 48 186 112 560 -301 -169 334 -98
Loans Advances 0 0 0 0 0 0 0 0 0
Other WC items 88 -24 16 -23 30 186 -0 -127 211
Working capital changes -52 -49 -44 -200 -594 -342 -315 -29 -375
Direct taxes -50 -62 -25 -40 -228 -182 -285 -105 -138
Cash from Investing Activity + -289 -384 -253 -221 -941 -914 -997 -822 -680
Fixed assets purchased -278 -391 -254 -222 -689 -877 -990 -678 -641
Fixed assets sold 0 0 0 0 5 0 3 2 100
Investments purchased -3 0 0 0 0 0 0 0 0
Investments sold 11 0 0 0 0 0 0 0 0
Interest received 2 1 1 1 1 2 5 6 6
Investment in group cos 0 0 0 0 0 -28 -22 -80 -105
Redemp n Canc of Shares 0 0 0 0 0 0 0 0 0
Acquisition of companies -20 0 0 0 -245 0 0 0 0
Other investing items -0 6 -0 0 -14 -12 8 -72 -40
Cash from Financing Activity + -54 42 -45 -128 255 30 -27 250 39
Proceeds from shares 286 0 2 3 7 4 7 3 10
Proceeds from borrowings 200 244 208 96 487 438 468 758 503
Repayment of borrowings -439 -107 -152 -99 -96 -168 -247 -217 -316
Interest paid fin -95 -76 -84 -86 -58 -85 -140 -174 -209
Dividends paid -5 -16 -16 -32 -75 -86 -107 -86 -43
Financial liabilities 0 0 0 -3 -11 -73 -8 -33 -31
Other financing items -1 -3 -3 -7 0 0 0 0 125
Net Cash Flow -10 1 -0 -1 47 27 -30 93 -39
Free Cash Flow 55 -49 44 125 49 34 6 -10 61
CFO/OP 94% 98% 91% 68% 62% 77% 80% 99% 70%
📈 Key Financial Ratios
Mar 2017 Mar 2018 Mar 2019 Mar 2020 Mar 2021 Mar 2022 Mar 2023 Mar 2024 Mar 2025 Debtor Days 109 101 113 102 99 100 96 120 132
Inventory Days 186 201 201 234 266 293 222 277 285
Days Payable 96 107 144 159 199 146 94 158 141
Cash Conversion Cycle 199 195 170 177 166 247 224 240 276
Working Capital Days 3 -11 6 15 43 43 59 42 43
ROCE % 16% 14% 8% 14% 40% 26% 23% 7% 9%
🏭 Industry Peers — Pharmaceuticals
# Company CMP P/E Mkt Cap ROCE Qtr Profit Score
1 Glaxosmi. Pharma ★ ₹2,378 40.0 ₹40,277 63.2% +22.8% 58 2 Sun Pharma.Inds. ₹1,755 34.7 ₹421,047 20.2% +18.7% 57 3 Abbott India ₹25,675 35.8 ₹54,559 46.2% +4.2% 51 4 Biocon ₹365 72.1 ₹59,212 6.2% +1470.0% 45 5 Zydus Lifesci. ₹918 18.0 ₹92,367 24.3% +7.7% 45 6 Lupin ₹2,327 21.4 ₹106,376 21.3% +76.0% 45 7 Dr Reddy's Labs ₹1,349 20.2 ₹112,629 22.7% -14.4% 45 8 Ajanta Pharma ₹2,814 34.6 ₹35,158 32.4% +17.6% 44 9 Laurus Labs ₹1,105 70.7 ₹59,654 9.2% +172.7% 30
★ Glaxosmi. Pharma ranks higher on combined P/E, ROCE, and growth metrics in Pharmaceuticals
🏛 Shareholding Pattern
Dec 2024 Mar 2025 Jun 2025 Sep 2025 Dec 2025 Mar 2026
Promoters 27.62% 27.62% 27.60% 27.60% 27.49% 27.49% FIIs 25.56% 25.51% 25.70% 26.17% 26.52% 25.82% DIIs 12.74% 11.78% 11.94% 11.72% 12.42% 13.96% Public 34.09% 35.09% 34.78% 34.52% 33.57% 32.73% No. of Shareholders 2,92,214 2,92,905 2,80,223 2,83,678 2,80,756 2,92,281
🟢 CATALYSTS
🏆 Revenue Growth 26%: Above sector norm of 25% — strong top-line momentum.
💹 Low Beta (0.34): Less volatile than market — defensive play.
🔀 Earnings Growth (172%): Above sector norm — strong profit expansion.
🔴 RISKS
📜 Elevated P/E (70.8x): Above sector expensive threshold of 50x.
💰 Below Analyst Target: CMP above mean target — limited upside consensus.
🔓 Market Risk: Broader market correction or sentiment shift could impact stock.
🕸 Factor Analysis · Radar
Momentum 6/10: 1M +11.2%, 6M +14.9%, RSI 55, MACD bearish, Above 200DMA
Sentiment 3/10: Analyst upside -11.7%, Rec: hold
Value 1/10: P/E 70.8, P/B 12.4, EV/EBITDA 36.8
Quality 5/10: Margin 12.5%, D/E 45
Low Volatility 9/10: Beta 0.34, Ann. vol 29%
Momentum
6
Sentiment
3
Value
1
Quality
5
Low Vol
9
Momentum 6/10 1M +11.2%, 6M +14.9%, RSI 55, MACD bearish, Above 200DMA
Sentiment 3/10 Analyst upside -11.7%, Rec: hold
Value 1/10 P/E 70.8, P/B 12.4, EV/EBITDA 36.8
Quality 5/10 Margin 12.5%, D/E 45
Low Volatility 9/10 Beta 0.34, Ann. vol 29%
🎯 Decision Matrix
Action If Stock Rises If Stock Falls
BUY Benefit from potential re-rating OPM of 20% provides margin buffer; P/E 71x vs sector median 35x is a risk
HOLD Retain existing position; wait for better entry; FII stake falling (-0.70%) Miss further upside if momentum continues; 1M return of +11.2% shows momentum
SELL Lock in +79.1% 1Y return; redeploy into Glaxosmi. Pharma at lower P/E Avoid further drawdown; P/E compression risk at 71x
REASONS TO BUY
Revenue growing at 25.7% YoY (sector norm: 10%)
REASONS TO SELL / AVOID
P/E of 70.8x is 2.0x the sector median of 35x
FII stake falling (-0.70%) — institutional exit signal
Glaxosmi. Pharma offers lower P/E (40.0) with ROCE of 63.2% in the same sector
1Y return of +79.1% — profit booking opportunity
Laurus Labs Limited trades at ₹1,103.70 with a composite risk score of 50/100.
The stock scores 2/25 on valuation, 13/25 on financial health, 20/25 on growth, and 15/25 on technicals.
The company is currently profitable with moderate return on equity.
The stock is trading near or above analyst consensus targets.
Revenue growth is at 25.7% — a strong positive signal.
Within Pharmaceuticals , Glaxosmi. Pharma (P/E 40.0, ROCE 63.2%) ranks higher on techno-fundamental metrics and may be worth considering.
Bottom Line: Neutral for Healthcare — wait for better entry or catalyst. The current recommendation is HOLD .
PROFITABLE
STRONG GROWTH
EXPENSIVE