Divi's Laboratories Ltd.
Divi's Laboratories Limited engages in the manufacture and sale of generic active pharmaceutical ingredients (APIs), intermediates, and nutraceuticals in India, North America, Asia, Europe, and internationally. The company also undertakes custom synthesis contract manufacturing services of APIs and intermediates; and supplies a range of carotenoids, such as beta carotene, astaxanthin, lycopene, and canthaxanthin, as well as lutein and vitamins used in the food, beverage, dietary supplement, pet food, and feed industries. It also exports its products. The company was formerly known as Divi's Research Center and changed its name to Divi's Laboratories Limited in 1994. Divi's Laboratories Limited was incorporated in 1990 and is based in Hyderabad, India.
Valuation
Profitability
Returns
Solvency
AI Summary
Indian StockStrengths1
- Maintains healthy dividend payout of 50.0%
Concerns0
Rule-based from financial data. Not advice.
Monthly Returns
Year-to-Date ROI
Historical Volatility
Historical Performance
Revenue, profitability, and cash flow trends (βΉ Crores)
Revenue (10Y)
Operating Income (10Y)
Net Profit (10Y)
Operating Margin % (10Y)
Dividend Payout % (10Y)
Free Cash Flow (10Y)
Growth Summary
Latest fiscal year: Mar 2025
Historical Growth
Year-by-year revenue, profitability, and cash flow (βΉ Crores, last 10 years)
| Year | Revenue | Op. Income | Net Profit | CFO | FCF | ROE | Rev Growth 1Y | NP Growth 1Y |
|---|---|---|---|---|---|---|---|---|
| Mar 2025 | βΉ9.20 K Cr | β | βΉ2.21 K Cr | β | β | 14.8% | 20.0% | 40.2% |
| Mar 2024 | βΉ7.67 K Cr | β | βΉ1.58 K Cr | β | β | 11.7% | 0.5% | -12.8% |
| Mar 2023 | βΉ7.63 K Cr | β | βΉ1.81 K Cr | β | β | 14.2% | -14.1% | -38.7% |
| Mar 2022 | βΉ8.88 K Cr | β | βΉ2.95 K Cr | β | β | 25.2% | 30.6% | 50.8% |
| Mar 2021 | βΉ6.80 K Cr | β | βΉ1.96 K Cr | β | β | 21.1% | 28.0% | 42.4% |
| Mar 2020 | βΉ5.31 K Cr | β | βΉ1.37 K Cr | β | β | 18.8% | 8.8% | 3.0% |
| Mar 2019 | βΉ4.88 K Cr | β | βΉ1.33 K Cr | β | β | 19.1% | 27.9% | 53.2% |
| Mar 2018 | βΉ3.82 K Cr | β | βΉ870.00 Cr | β | β | 14.6% | -5.2% | -17.4% |
| Mar 2017 | βΉ4.02 K Cr | β | βΉ1.05 K Cr | β | β | 19.5% | 8.2% | -5.2% |
| Mar 2016 | βΉ3.72 K Cr | β | βΉ1.11 K Cr | β | β | 25.5% | 20.6% | 31.2% |
Financial Statements
Income statement, balance sheet, and cash flow (βΉ Crores, as reported)
Consolidated Figures in USD Millions.
| Unnamed: 0 | TTM |
|---|---|
| Revenue / Net Sales | 9,850 |
| Total Expenses | 6,584 |
| EBIT / Operating Profit | 3,266 |
| OPM % | 33% |
| Other Income | 434 |
| Finance Costs | 11 |
| Depreciation & Amortisation | 431 |
| Profit Before Tax | 3,258 |
| Tax % | - |
| Net Profit / PAT | 2,514 |
| EPS (βΉ) | 94.71 |
| Dividend Payout % | - |
Peer Comparison
Healthcare sector peers, ranked by market cap
| Company | Market Cap | Revenue | P/E | P/B | EV/EBITDA | Rev G 1Y |
|---|---|---|---|---|---|---|
| Divi's Laboratories Ltd.this co. | βΉ1.71 L Cr | βΉ9.20 K Cr | 67.90 | 11.13 | 67.21 | 20.0% |
| Sun Pharmaceutical Industries Ltd. | βΉ4.15 L Cr | βΉ23.00 K Cr | 88.70 | 17.43 | 72.30 | 13.5% |
| Torrent Pharmaceuticals Ltd. | βΉ1.33 L Cr | βΉ9.68 K Cr | 62.50 | 15.76 | 45.64 | 13.5% |
| Cipla Ltd. | βΉ1.17 L Cr | βΉ19.05 K Cr | 22.50 | 3.51 | 19.33 | 14.9% |
| Apollo Hospitals Enterprises Ltd. | βΉ1.05 L Cr | βΉ8.20 K Cr | 75.00 | 11.28 | 54.44 | 12.8% |
| Max Healthcare Institute Limited | βΉ1.00 L Cr | βΉ2.66 K Cr | 144.00 | 11.76 | 96.84 | 13.8% |
| Lupin Ltd | βΉ99.47 K Cr | βΉ16.97 K Cr | 18.60 | 3.66 | 27.43 | 15.7% |
| Industry Average | β | βΉ3.29 K Cr | 98.63 | 8.11 | 65.50 | 20.2% |