Indoco Remedies (INDOCO)₹219.34+0.22%Pharmaceuticals
In the Sep 2026 quarter (consolidated), Indoco Remedies reported sales of ₹521 Cr, up 7.2% from Sep 2025, and net profit of ₹19.04 Cr. For the year to Mar 2026, sales were ₹1,848 Cr and net profit −₹99.21 Cr.
Company filings, consolidated accounts; latest reported quarter Sep 2026
| Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | Sep 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 460 | 451 | 432 | 434 | 412 | 391 | 441 | 486 | 446 | 477 | 469 | 521 |
| Expenses | 397 | 401 | 384 | 392 | 399 | 391 | 422 | 442 | 414 | 426 | 426 | 474 |
| Operating Profit | 62.80 | 48.77 | 47.83 | 39.85 | 11.95 | −0.99 | 17.93 | 42.84 | 31.86 | 49.82 | 40.85 | 45.85 |
| OPM % | 13.9% | 10.9% | 10.9% | 8.9% | 2.9% | −0.2% | 4.0% | 8.9% | 7.0% | 9.9% | 8.9% | 9.0% |
| Other Income | −6.02 | 22.06 | 1.01 | 2.01 | 2.01 | 2.01 | 2.01 | 0.00 | −5.01 | 4.01 | 100 | 39.08 |
| Interest | 10.04 | 12.05 | 14.05 | 18.08 | 16.07 | 18.08 | 26.11 | 25.10 | 26.08 | 46.22 | 28.11 | 27.10 |
| Depreciation | 23.97 | 25.97 | 27.97 | 28.95 | 28.97 | 28.97 | 29.99 | 31.97 | 31.98 | 31.97 | 34.96 | 33.98 |
| Profit before tax | 23.01 | 33.01 | 7.01 | −4.99 | −30.99 | −45.97 | −37.01 | −14.01 | −31.01 | −25.01 | 78.02 | 23.98 |
| Tax % | 31.0% | 33.0% | 74.1% | 107.0% | −8.0% | −9.0% | −1.0% | −32.0% | −6.0% | −5.0% | 16.0% | 20.0% |
| Exceptional items | −5.65 | 13.19 | 0.00 | 0.00 | 0.92 | 0.00 | 0.00 | −0.54 | −6.16 | 3.31 | 85.18 | 28.58 |
| Net Profit | 16.03 | 22.05 | 2.01 | −10.03 | −28.06 | −41.11 | −36.08 | −9.03 | −29.07 | −24.05 | 65.13 | 19.04 |
| EPS (Rs) | 1.78 | 2.47 | 0.29 | −1.05 | −2.87 | −4.39 | −3.89 | −0.87 | −3.24 | −2.35 | 7.05 | 2.00 |
| Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,006 | 1,073 | 1,042 | 970 | 1,108 | 1,245 | 1,545 | 1,671 | 1,819 | 1,669 | 1,848 | 1,912 |
| Expenses | 834 | 914 | 905 | 891 | 982 | 1,017 | 1,213 | 1,381 | 1,572 | 1,565 | 1,703 | 1,740 |
| Operating Profit | 170 | 156 | 134 | 76.67 | 123 | 224 | 327 | 287 | 244 | 99.57 | 141 | 168 |
| OPM % | 17.0% | 14.9% | 12.9% | 7.9% | 10.9% | 17.9% | 20.9% | 16.9% | 12.9% | 6.0% | 7.9% | 8.8% |
| Other Income | 1.01 | 4.01 | 5.01 | 6.01 | 2.01 | 3.01 | 2.01 | 1.01 | 20.05 | 6.01 | 0.00 | 138 |
| Interest | 12.04 | 6.02 | 24.11 | 21.08 | 26.09 | 22.08 | 14.06 | 25.08 | 38.16 | 66.31 | 123 | 128 |
| Depreciation | 60.98 | 62.94 | 67.90 | 71.87 | 70.87 | 72.94 | 78.90 | 70.93 | 91.90 | 114 | 126 | 133 |
| Profit before tax | 98.97 | 90.92 | 47.97 | −8.99 | 29.01 | 132 | 237 | 193 | 136 | −73.95 | −106 | 45.98 |
| Tax % | 17.0% | 15.0% | 15.0% | −69.0% | 16.0% | 30.0% | 35.0% | 26.0% | 29.0% | 5.0% | −7.0% | — |
| Exceptional items | 0.00 | 1.01 | 1.01 | 0.00 | 0.00 | 0.00 | 0.00 | −1.01 | 8.01 | 1.01 | −3.01 | 111 |
| Net Profit | 82.19 | 77.23 | 41.12 | −3.01 | 24.07 | 93.17 | 155 | 142 | 97.24 | −78.21 | −99.21 | 31.05 |
| EPS (Rs) | 8.90 | 8.37 | 4.48 | −0.30 | 2.63 | 10.11 | 16.81 | 15.45 | 10.69 | −8.00 | −10.32 | 3.46 |
| Dividend payout % | 18.0% | 18.9% | 22.0% | −95.0% | 11.0% | 15.0% | 13.0% | 15.0% | 14.0% | −2.0% | −2.0% | — |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 17.92 | 17.96 | 17.94 | 17.95 | 17.94 | 17.93 | 17.97 | 17.95 | 17.96 | 17.94 | 17.95 | 17.97 |
| Reserves | 499 | 558 | 632 | 656 | 641 | 660 | 750 | 886 | 1,010 | 1,090 | 1,003 | 921 |
| Borrowings | 96.73 | 140 | 279 | 281 | 295 | 261 | 267 | 257 | 332 | 670 | 992 | 1,088 |
| Other Liabilities | 231 | 225 | 267 | 282 | 302 | 332 | 280 | 327 | 298 | 365 | 416 | 567 |
| Total Liabilities | 846 | 941 | 1,197 | 1,238 | 1,258 | 1,272 | 1,315 | 1,487 | 1,658 | 2,144 | 2,429 | 2,594 |
| Fixed Assets | 340 | 374 | 440 | 489 | 468 | 590 | 570 | 555 | 678 | 953 | 996 | 1,193 |
| CWIP | 63.04 | 55.04 | 90.96 | 136 | 185 | 50.99 | 67.99 | 122 | 114 | 125 | 321 | 89.99 |
| Investments | 0.00 | 16.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.01 | 9.01 | 1.01 | 1.01 |
| Other Assets | 443 | 496 | 666 | 613 | 605 | 631 | 677 | 810 | 865 | 1,057 | 1,111 | 1,310 |
| Inventories | 149 | 167 | 187 | 193 | 183 | 208 | 238 | 311 | 325 | 353 | 419 | 404 |
| Trade receivables | 155 | 189 | 216 | 210 | 196 | 210 | 234 | 297 | 351 | 406 | 352 | 490 |
| Cash & equivalents | 14.98 | 12.96 | 62.90 | 11.98 | 35.90 | 37.89 | 13.96 | 19.95 | 12.97 | 23.95 | 16.96 | 32.90 |
| Total Assets | 846 | 941 | 1,197 | 1,238 | 1,258 | 1,272 | 1,315 | 1,487 | 1,658 | 2,144 | 2,429 | 2,594 |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from operating activity | 109 | 112 | 89.02 | 123 | 132 | 123 | 81.99 | 174 | 179 | 157 | 94.90 | 192 |
| Cash from investing activity | −88.27 | −111 | −171 | −135 | −104 | −56.15 | −67.22 | −121 | −209 | −434 | −340 | −102 |
| Cash from financing activity | −19.92 | −1.99 | 132 | −38.88 | −15.95 | −63.76 | −29.88 | −43.83 | 22.92 | 279 | 240 | −76.70 |
| Net cash flow | 0.99 | 0.00 | 49.96 | −50.93 | 11.98 | 2.99 | −13.98 | 7.99 | −6.98 | 3.99 | −2.99 | 13.98 |
| Capex | 88.84 | 97.88 | 190 | 139 | 96.75 | 57.91 | 76.89 | 125 | 206 | 426 | 355 | 148 |
| Free cash flow | 20.05 | 15.03 | −100 | −15.02 | 39.10 | 64.09 | 6.01 | 49.08 | −27.04 | −270 | −258 | 91.18 |
| CFO / OP % | 81.0% | 82.0% | 72.0% | 98.0% | 177.0% | 103.0% | 45.0% | 66.0% | 84.0% | 76.0% | 112.0% | 139.0% |
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor days | 65 | 68 | 73 | 72 | 73 | 68 | 68 | 69 | 76 | 81 | 76 | 96 |
| Inventory days | 182 | 175 | 190 | 204 | 210 | 231 | 246 | 249 | 229 | 231 | 308 | 274 |
| Days payable | 147 | 138 | 167 | 158 | 196 | 184 | 118 | 108 | 87 | 101 | 153 | 209 |
| Cash conversion cycle | 101 | 104 | 96 | 118 | 87 | 115 | 196 | 211 | 218 | 211 | 231 | 161 |
| Working capital days | 46 | 48 | 41 | 38 | 21 | 22 | 59 | 78 | 82 | 62 | 39 | 21 |
| ROCE % | 20.9% | 17.0% | 12.0% | 7.0% | 1.0% | 6.0% | 15.9% | 22.9% | 17.0% | 10.0% | 0.0% | 1.0% |
For the Sep 2026 quarter, Indoco Remedies reported sales of ₹521 Cr, up 7.2% year on year and net profit of ₹19.04 Cr. The operating margin was 9.0%.
Indoco Remedies' sales for the year to Mar 2026 were ₹1,848 Cr; over the last twelve months they were ₹1,912 Cr.
Net profit for the year to Mar 2026 was −₹99.21 Cr, and ₹31.05 Cr over the last twelve months. Earnings per share over the same trailing period were ₹3.46.
Indoco Remedies reported borrowings of ₹1,088 Cr at Mar 2026, against cash and equivalents of ₹32.90 Cr.
Cash from operations was ₹192 Cr in the year to Mar 2026; after capital spending, free cash flow was ₹91.18 Cr.