Nifty

:

23719.30

Sensex

:

75415.35

64.60 (0.27%)
231.99 (0.31%)

Login

Nifty
Sensex

:
:

23719.30
75415.35

64.60 (0.27%)
231.99 (0.31%)

Sudarshan Pharma Industries Ltd.

Pharmaceuticals & Drugs

Rating :

70/99

BSE: 543828 | NSE: Not Listed

Watchlist

NSE BSE

33.54

22-May-2026

Open
High
Low
Previous Close

34.2
34.59
33.5
34.19

Volume
Traded Value (lacs)
52 Week High
52 Week Low

116000
3930400
34.59
0

Stock Summary

Market Cap(Crs)
Stock P:E
Face Value

807.17
34.64
1

Enterprise Value(Crs)
Dividend Yield
Price:Book Value

1,088.15
N/A
5.20

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

10 Years
5 Years
3 Years

29.50
21.17
3.06

EBITDA CAGR (%)

10 Years
5 Years
3 Years

60.96
41.01
22.13

PAT CAGR (%)

10 Years
5 Years
3 Years

67.75
42.97
31.34

P:E (Median)

8 Years
5 Years
3 Years

-
-
37.60

P:BV (Average)

8 Years
5 Years
3 Years

-
-
4.31

EV:EBITDA (Average)

8 Years
5 Years
3 Years

-
-
21.34

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 199.81 161.57 23.67% 158.37 115.58 37.02% 167.01 123.62 35.10% 142.31 101.72 39.90%
Expenses 181.51 146.36 24.02% 147.60 107.62 37.15% 157.40 111.22 41.52% 132.03 99.76 32.35%
EBITDA 18.30 15.21 20.32% 10.77 7.97 35.13% 9.61 12.40 -22.50% 10.28 1.97 421.83%
EBIDTM 9.16% 9.41% 6.80% 6.89% 5.75% 10.03% 7.23% 1.93%
Other Income 3.21 0.91 252.75% 1.69 0.57 196.49% 2.09 0.59 254.24% 1.42 0.92 54.35%
Interest 7.27 4.44 63.74% 6.24 4.05 54.07% 6.07 3.96 53.28% 5.71 3.77 51.46%
Depreciation 1.00 0.76 31.58% 0.81 0.66 22.73% 0.81 0.65 24.62% 0.79 0.64 23.44%
PBT 13.23 9.27 42.72% 5.41 3.84 40.89% 4.83 7.22 -33.10% 5.20 -1.52 -
Tax 3.69 2.25 64.00% 1.11 1.08 2.78% 0.43 1.80 -76.11% 1.46 -0.34 -
PAT 9.54 7.03 35.70% 4.30 2.76 55.80% 4.40 5.42 -18.82% 3.73 -1.18 -
PATM 4.78% 4.35% 2.72% 2.39% 2.63% 4.38% 2.62% -1.16%
EPS 0.40 0.29 37.93% 0.18 0.11 63.64% 0.18 0.22 -18.18% 0.16 -0.05 -

Description Mar 26 Mar 25 Var% Dec 25 Dec 24 Var% Sep 25 Sep 24 Var% Jun 25 Jun 24 Var%
Net Sales 220.92 161.59 36.72% 168.01 115.66 45.26% 168.87 128.58 31.33% 145.26 99.20 46.43%
Expenses 200.72 145.66 37.80% 157.14 107.68 45.93% 159.66 115.54 38.19% 134.22 97.12 38.20%
EBITDA 20.20 15.93 26.80% 10.87 7.98 36.22% 9.20 13.04 -29.45% 11.04 2.08 430.77%
EBIDTM 9.14% 9.86% 6.47% 6.90% 5.45% 10.14% 7.60% 2.09%
Other Income 4.13 0.84 391.67% 1.52 0.51 198.04% 1.86 0.32 481.25% 1.21 0.98 23.47%
Interest 7.53 4.40 71.14% 6.28 4.00 57.00% 5.94 3.70 60.54% 5.96 3.94 51.27%
Depreciation 1.09 0.83 31.33% 0.91 0.63 44.44% 0.90 0.67 34.33% 0.88 0.67 31.34%
PBT 15.70 9.89 58.75% 5.20 3.85 35.06% 4.23 7.83 -45.98% 5.41 -1.55 -
Tax 4.31 2.48 73.79% 1.05 0.97 8.25% 0.36 1.95 -81.54% 1.45 -0.34 -
PAT 11.39 7.41 53.71% 4.15 2.88 44.10% 3.87 5.88 -34.18% 3.96 -1.21 -
PATM 5.16% 4.59% 2.47% 2.49% 2.29% 4.57% 2.73% -1.22%
EPS 0.45 0.31 45.16% 0.18 0.12 50.00% 0.17 0.24 -29.17% 0.17 -0.01 -

Annual Results

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Net Sales 667.50 502.51 465.56 461.33 357.09 193.35 147.98 139.13 88.15 55.37 37.89 Net Sales Growth 32.84% 7.94% 0.92% 29.19% 84.69% 30.66% 6.36% 57.83% 59.20% 46.13% Cost Of Goods Sold 588.33 436.29 425.00 430.72 335.10 177.59 136.85 129.11 83.20 52.51 36.08 Gross Profit 79.17 66.22 40.57 30.62 21.99 15.76 11.12 10.02 4.95 2.86 1.81 GP Margin 11.86% 13.18% 8.71% 6.64% 6.16% 8.15% 7.51% 7.20% 5.62% 5.17% 4.78% Total Expenditure 618.54 464.00 442.96 446.64 346.17 186.18 143.21 134.80 87.48 54.76 37.56 Power & Fuel Cost - 0.09 0.06 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 % Of Sales - 0.02% 0.01% 0.01% 0% 0% 0% 0% 0% 0% 0% Employee Cost - 3.12 2.54 2.08 1.68 1.38 1.50 2.47 2.26 0.78 0.26 % Of Sales - 0.62% 0.55% 0.45% 0.47% 0.71% 1.01% 1.78% 2.56% 1.41% 0.69% Manufacturing Exp. - 7.23 3.86 4.79 2.80 1.70 1.01 0.81 0.14 0.31 0.29 % Of Sales - 1.44% 0.83% 1.04% 0.78% 0.88% 0.68% 0.58% 0.16% 0.56% 0.77% General & Admin Exp. - 9.32 5.53 3.93 2.74 2.01 1.17 1.27 1.10 0.99 0.42 % Of Sales - 1.85% 1.19% 0.85% 0.77% 1.04% 0.79% 0.91% 1.25% 1.79% 1.11% Selling & Distn. Exp. - 7.53 5.84 4.66 3.75 3.50 2.03 1.12 0.80 0.16 0.50 % Of Sales - 1.50% 1.25% 1.01% 1.05% 1.81% 1.37% 0.81% 0.91% 0.29% 1.32% Miscellaneous Exp. - 0.42 0.14 0.44 0.10 0.00 0.65 0.02 0.00 0.00 0.50 % Of Sales - 0.08% 0.03% 0.10% 0.03% 0% 0.44% 0.01% 0% 0% 0% EBITDA 48.96 38.51 22.60 14.69 10.92 7.17 4.77 4.33 0.67 0.61 0.33 EBITDA Margin 7.33% 7.66% 4.85% 3.18% 3.06% 3.71% 3.22% 3.11% 0.76% 1.10% 0.87% Other Income 8.41 2.88 2.75 1.12 0.46 0.38 0.02 0.89 1.62 0.15 0.06 Interest 25.29 15.96 9.03 5.40 3.38 3.23 2.72 1.81 1.23 0.43 0.23 Depreciation 3.41 1.31 1.23 0.91 0.87 0.74 0.35 0.15 0.06 0.08 0.02 PBT 28.67 24.10 15.10 9.50 7.14 3.58 1.72 3.27 0.99 0.25 0.14 Tax 6.69 5.41 3.74 2.46 1.89 0.90 0.44 0.92 0.25 0.10 0.05 Tax Rate 23.33% 25.42% 24.77% 25.89% 26.47% 25.14% 25.58% 28.13% 25.25% 40.00% 35.71% PAT 21.97 15.88 11.36 7.04 5.25 2.67 1.28 2.35 0.74 0.16 0.09 PAT before Minority Interest 21.97 15.88 11.36 7.04 5.25 2.67 1.28 2.35 0.74 0.16 0.09 Minority Interest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.29% 3.16% 2.44% 1.53% 1.47% 1.38% 0.86% 1.69% 0.84% 0.29% 0.24% PAT Growth 56.59% 39.79% 61.36% 34.10% 96.63% 108.59% -45.53% 217.57% 362.50% 77.78% EPS 0.91 0.66 0.47 0.29 0.22 0.11 0.05 0.10 0.03 0.01 0.00

Description TTM Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Net Sales 703.06 505.05 463.54 461.33 357.09 193.35 Net Sales Growth 39.21% 8.95% 0.48% 29.19% 84.69% Cost Of Goods Sold 619.38 436.75 422.94 430.72 335.10 177.59 Gross Profit 83.68 68.30 40.60 30.62 21.99 15.76 GP Margin 11.90% 13.52% 8.76% 6.64% 6.16% 8.15% Total Expenditure 651.74 465.13 440.73 446.64 346.18 186.19 Power & Fuel Cost - 0.13 0.08 0.04 0.00 0.00 % Of Sales - 0.03% 0.02% 0.01% 0% 0% Employee Cost - 3.45 2.68 2.08 1.68 1.38 % Of Sales - 0.68% 0.58% 0.45% 0.47% 0.71% Manufacturing Exp. - 7.27 3.57 4.79 2.80 1.70 % Of Sales - 1.44% 0.77% 1.04% 0.78% 0.88% General & Admin Exp. - 9.60 5.57 3.93 2.75 2.01 % Of Sales - 1.90% 1.20% 0.85% 0.77% 1.04% Selling & Distn. Exp. - 7.51 5.78 4.66 3.75 3.50 % Of Sales - 1.49% 1.25% 1.01% 1.05% 1.81% Miscellaneous Exp. - 0.42 0.12 0.44 0.10 0.00 % Of Sales - 0.08% 0.03% 0.10% 0.03% 0% EBITDA 51.31 39.92 22.81 14.69 10.91 7.16 EBITDA Margin 7.30% 7.90% 4.92% 3.18% 3.06% 3.70% Other Income 8.72 2.52 2.61 1.12 0.46 0.38 Interest 25.71 15.77 8.94 5.40 3.38 3.23 Depreciation 3.78 2.22 1.24 0.91 0.87 0.74 PBT 30.54 24.45 15.23 9.50 7.14 3.57 Tax 7.17 5.68 3.77 2.46 1.89 0.90 Tax Rate 23.48% 26.26% 24.75% 25.89% 26.47% 25.21% PAT 23.37 15.95 11.46 7.04 5.25 2.67 PAT before Minority Interest 23.30 15.95 11.46 7.04 5.25 2.67 Minority Interest -0.07 0.00 0.00 0.00 0.00 0.00 PAT Margin 3.32% 3.16% 2.47% 1.53% 1.47% 1.38% PAT Growth 56.22% 39.18% 62.78% 34.10% 96.63% EPS 0.97 0.66 0.48 0.29 0.22 0.11

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 20 Mar 19 Mar 18 Mar 17 Mar 16
Shareholder's Funds 131.31 111.61 100.98 29.78 22.51 19.84 18.74 8.54 3.21 0.17 Share Capital 24.07 24.07 24.07 9.75 9.55 9.55 9.55 4.72 2.17 0.01 Total Reserves 103.43 87.55 76.92 20.03 12.96 10.29 9.20 3.82 1.04 0.16 Non-Current Liabilities 11.10 10.96 13.03 5.12 8.57 7.10 4.47 2.76 2.40 1.27 Secured Loans 9.91 9.06 12.14 4.08 4.36 0.90 0.00 0.00 0.00 0.00 Unsecured Loans 0.55 1.43 0.65 0.86 4.06 6.11 4.46 2.77 2.41 1.27 Long Term Provisions 0.48 0.41 0.06 0.04 0.03 0.01 0.00 0.00 0.00 0.00 Current Liabilities 257.98 162.27 118.46 102.61 68.13 31.29 26.94 19.65 14.31 6.84 Trade Payables 88.01 60.04 91.89 73.75 44.22 15.08 16.01 11.52 10.71 5.93 Other Current Liabilities 5.79 6.97 7.52 4.89 2.27 2.12 0.11 0.25 0.09 0.01 Short Term Borrowings 158.81 92.61 18.34 23.58 21.36 13.80 10.02 7.52 3.36 0.85 Short Term Provisions 5.37 2.64 0.71 0.39 0.28 0.28 0.80 0.36 0.15 0.05 Total Liabilities 400.39 284.84 232.47 137.51 99.21 58.23 50.15 30.95 19.92 8.28 Net Block 19.79 20.57 19.89 6.47 6.21 5.64 1.94 0.23 0.23 0.03 Gross Block 24.90 24.36 22.45 8.49 7.64 6.32 2.28 0.41 0.35 0.08 Accumulated Depreciation 5.11 3.79 2.56 2.03 1.42 0.68 0.33 0.19 0.13 0.05 Non Current Assets 66.57 43.99 33.96 8.04 11.71 11.36 9.41 6.21 1.79 0.32 Capital Work in Progress 6.04 1.88 0.01 0.54 0.00 0.00 1.63 0.00 0.00 0.00 Non Current Investment 32.01 15.44 12.44 0.10 0.09 0.04 0.05 0.05 0.05 0.03 Long Term Loans & Adv. 4.48 1.75 1.62 0.94 5.40 5.68 5.79 5.94 1.48 0.25 Other Non Current Assets 4.25 4.35 0.00 0.00 0.00 0.00 0.00 0.00 0.03 0.01 Current Assets 333.83 240.85 198.51 129.47 87.51 46.86 40.73 24.74 18.14 7.95 Current Investments 1.50 1.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Inventories 137.04 84.37 74.57 46.87 23.96 17.38 10.41 6.67 3.36 1.04 Sundry Debtors 159.63 123.08 81.51 73.48 60.39 26.87 25.91 17.21 13.91 6.54 Cash & Bank 0.39 0.13 11.71 0.23 1.15 1.27 3.56 0.11 0.81 0.32 Other Current Assets 35.27 9.38 0.99 0.35 1.99 1.34 0.85 0.75 0.05 0.04 Short Term Loans & Adv. 32.44 22.40 29.74 8.55 1.64 0.36 0.04 0.17 0.03 0.00 Net Current Assets 75.85 78.58 80.05 26.86 19.38 15.58 13.80 5.09 3.82 1.11 Total Assets 400.40 284.84 232.47 137.51 99.22 58.22 50.14 30.95 19.93 8.27

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Shareholder's Funds 131.48 111.71 100.97 29.78 22.51 Share Capital 24.07 24.07 24.07 9.75 9.55 Total Reserves 103.59 87.64 76.91 20.03 12.96 Non-Current Liabilities 11.23 10.93 13.03 5.12 5.48 Secured Loans 9.91 9.06 11.78 4.08 2.82 Unsecured Loans 0.55 1.43 1.01 0.86 2.50 Long Term Provisions 0.49 0.42 0.06 0.04 0.03 Current Liabilities 259.69 160.49 118.48 102.62 71.22 Trade Payables 91.83 56.72 91.89 73.75 44.22 Other Current Liabilities 5.82 10.48 7.53 4.89 5.34 Short Term Borrowings 156.59 90.56 18.35 23.59 21.38 Short Term Provisions 5.45 2.74 0.71 0.39 0.28 Total Liabilities 402.40 283.13 232.48 137.52 99.26 Net Block 23.87 25.50 19.89 6.47 6.21 Gross Block 29.92 29.33 22.45 8.49 7.64 Accumulated Depreciation 6.05 3.83 2.56 2.03 1.42 Non Current Assets 67.56 45.91 33.86 7.94 11.62 Capital Work in Progress 6.04 1.88 0.01 0.54 0.00 Non Current Investment 28.84 12.34 12.34 0.00 0.00 Long Term Loans & Adv. 4.56 1.83 1.62 0.94 5.40 Other Non Current Assets 4.25 4.35 0.00 0.00 0.00 Current Assets 334.85 237.22 198.62 129.58 87.64 Current Investments 1.50 1.50 0.00 0.00 0.00 Inventories 140.48 85.74 74.57 46.87 23.96 Sundry Debtors 160.16 122.55 81.51 73.48 60.39 Cash & Bank 0.55 0.14 11.72 0.24 1.25 Other Current Assets 32.15 9.50 1.09 0.45 2.03 Short Term Loans & Adv. 29.18 17.79 29.74 8.55 1.60 Net Current Assets 75.15 76.73 80.14 26.96 16.42 Total Assets 402.41 283.13 232.48 137.52 99.26

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Cash From Operating Activity 34.91 9.69 -28.79 -3.70 2.67 -0.01 -1.59 1.80 PBT 21.29 15.10 9.50 7.14 3.58 0.99 0.25 0.14 Adjustment 18.93 9.32 5.82 4.08 3.85 1.22 0.49 0.23 Changes in Working Capital -2.46 -12.62 -42.00 -13.15 -3.91 -1.96 -2.23 1.48 Cash after chg. in Working capital 37.75 11.81 -26.68 -1.93 3.52 0.25 -1.49 1.85 Interest Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.84 -2.12 -2.11 -1.77 -0.84 -0.25 -0.10 -0.05 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.24 -9.08 -25.65 -1.54 -1.35 -0.03 -0.32 -0.04 Net Fixed Assets -4.70 -3.78 -13.43 -1.39 -7.23 -0.06 -0.27 Net Investments -16.57 -4.50 -12.34 -0.01 -0.04 0.00 -0.02 Others 1.03 -0.80 0.12 -0.14 5.92 0.03 -0.03 Cash from Financing Activity -14.41 -12.18 65.93 4.31 -1.44 -0.66 2.39 -1.58 Net Cash Inflow / Outflow 0.26 -11.58 11.48 -0.93 -0.11 -0.69 0.49 0.18 Opening Cash & Equivalents 0.13 11.71 0.23 1.15 1.27 0.81 0.32 0.14 Closing Cash & Equivalent 0.39 0.13 11.71 0.23 1.15 0.11 0.81 0.32

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Cash From Operating Activity 35.22 7.75 -28.79 -3.82 2.77 PBT 21.63 15.23 9.50 7.14 3.57 Adjustment 20.01 9.40 5.82 4.05 3.94 Changes in Working Capital -3.48 -14.72 -42.00 -13.24 -3.91 Cash after chg. in Working capital 38.16 9.91 -26.69 -2.05 3.61 Interest Paid 0.00 0.00 0.00 0.00 0.00 Tax Paid -2.94 -2.15 -2.11 -1.77 -0.84 Other Direct Exp. Paid 0.00 0.00 0.00 0.00 0.00 Extra & Other Items 0.00 0.00 0.00 0.00 0.00 Cash From Investing Activity -20.41 -7.23 -25.65 -1.46 -1.29 Net Fixed Assets -4.70 -3.78 -13.43 -1.39 Net Investments -16.57 -4.50 -12.34 -0.01 Others 0.86 1.05 0.12 -0.06 Cash from Financing Activity -14.45 -12.10 65.93 4.26 -1.49 Net Cash Inflow / Outflow 0.37 -11.58 11.48 -1.02 -0.01 Opening Cash & Equivalents 0.14 11.72 0.24 1.25 1.27 Closing Cash & Equivalent 0.55 0.14 11.72 0.24 1.25

Financial Ratios

Standalone /

Consolidated

Right to Left

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21 Mar 18 Mar 17 Mar 16
Book Value (Rs.) 5.30 4.64 4.20 30.55 23.58 18.10 14.80 165.20 ROA 4.63% 4.39% 3.81% 4.44% 3.40% 2.91% 1.11% 1.12% ROE 13.28% 10.68% 10.77% 20.09% 12.62% 12.59% 9.26% 56.11% ROCE 14.25% 13.65% 15.25% 18.68% 14.64% 15.98% 12.15% 16.02% Fixed Asset Turnover 20.40 19.89 29.82 44.28 27.71 230.47 255.70 478.41 Receivable days 102.68 80.20 61.31 68.42 82.37 64.44 67.42 63.02 Inventory Days 80.41 62.30 48.04 36.20 39.02 20.77 14.51 10.02 Payable days 61.93 65.24 70.18 64.25 60.93 45.18 54.01 58.61 Cash Conversion Cycle 121.15 77.26 39.17 40.37 60.46 40.03 27.92 14.43 Total Debt/Equity 1.36 0.96 0.34 1.03 1.32 1.20 1.80 12.85 Interest Cover 2.33 2.67 2.76 3.11 2.11 1.80 1.58 1.62

Description Mar 25 Mar 24 Mar 23 Mar 22 Mar 21
Book Value (Rs.) 5.30 4.64 4.20 30.54 23.58 ROA 4.65% 4.44% 3.80% 4.43% 2.69% ROE 13.33% 10.77% 10.76% 20.08% 11.87% ROCE 14.42% 13.75% 15.25% 18.67% 13.01% Fixed Asset Turnover 17.05 17.90 29.82 44.28 25.32 Receivable days 102.16 80.34 61.31 68.42 114.01 Inventory Days 81.75 63.12 48.04 36.20 45.24 Payable days 62.07 64.12 70.18 64.25 90.88 Cash Conversion Cycle 121.83 79.33 39.17 40.37 68.37 Total Debt/Equity 1.34 0.94 0.34 1.03 1.32 Interest Cover 2.37 2.70 2.76 3.11 2.11

Top Investors:

multitude growth funds limited

century india opportunity fund pc

eminence global fund pcc - eubilia capital partners

ebisu global opportunities fund limited

nexpact limited

coeus global opportunities fund

north star opportunities fund vcc - bull value incor

bridge india fund

chaubara eats private limited

Annual Reports:

News Update:

No Latest News!

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.

Feedback