Nifty
Sensex
:
:
25285.35
82500.82
103.55 (0.41%)
328.72 (0.40%)

Pharmaceuticals & Drugs - Global

Rating :
64/99

BSE: Not Listed | NSE: ZOTA

1457.90
10-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  1559
  •  1562.3
  •  1420.5
  •  1544.00
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  155937
  •  230229903.7
  •  1577
  •  535

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 4,481.55
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,483.53
  • 0.07%
  • 21.14

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 57.42%
  • 3.46%
  • 24.09%
  • FII
  • DII
  • Others
  • 3.82%
  • 0.00%
  • 11.21%

Chart

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

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 14.79
  • 22.34
  • 27.89

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 1.69
  • 78.13
  • 9.01

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.37
  • 206.06
  • 113.81

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • -
  • -

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 10.77
  • 12.58

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • -
  • 230.14
  • 322.70

Earnings Forecasts:

(Updated: 11-10-2025)
Description
2024
2025
2026
2027
Adj EPS
-20.68
P/E Ratio
-70.50
Revenue
292.97
EBITDA
-5.73
Net Income
-56.4
ROA
-16.9
P/B Ratio
18.66
ROE
-35.96
FCFF
-100.77
FCFF Yield
-2.24
Net Debt
135.98
BVPS
78.12

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
103.58
56.30
83.98%
97.28
49.64
95.97%
72.12
46.93
53.68%
67.28
45.27
48.62%
Expenses
99.63
57.56
73.09%
94.81
51.12
85.47%
78.19
43.60
79.33%
68.15
40.85
66.83%
EBITDA
3.96
-1.26
-
2.47
-1.48
-
-6.07
3.33
-
-0.87
4.43
-
EBIDTM
3.82%
-2.24%
2.54%
-2.99%
-8.42%
7.10%
-1.29%
9.78%
Other Income
0.88
0.02
4,300.00%
1.00
0.46
117.39%
0.51
0.15
240.00%
0.54
0.40
35.00%
Interest
3.24
2.90
11.72%
3.46
1.68
105.95%
1.57
1.14
37.72%
2.85
1.14
150.00%
Depreciation
14.68
8.02
83.04%
14.32
6.80
110.59%
11.35
5.08
123.43%
9.51
4.80
98.12%
PBT
-13.08
-12.16
-
-14.31
-9.51
-
-18.48
-2.73
-
-12.69
-1.11
-
Tax
0.69
0.56
23.21%
-1.42
-2.59
-
0.46
0.21
119.05%
-0.51
0.54
-
PAT
-13.78
-12.72
-
-12.89
-6.92
-
-18.94
-2.94
-
-12.18
-1.65
-
PATM
-13.30%
-22.60%
-13.25%
-13.94%
-26.27%
-6.26%
-18.10%
-3.65%
EPS
-4.81
-4.80
-
-4.50
-2.68
-
-6.78
-1.14
-
-4.42
-0.64
-

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
340.26
292.66
180.43
139.91
131.17
106.77
95.11
85.63
Net Sales Growth
71.73%
62.20%
28.96%
6.66%
22.85%
12.26%
11.07%
 
Cost Of Goods Sold
156.10
137.30
96.70
83.27
86.62
73.28
66.30
57.01
Gross Profit
184.16
155.36
83.72
56.64
44.55
33.48
28.81
28.62
GP Margin
54.12%
53.09%
46.40%
40.48%
33.96%
31.36%
30.29%
33.42%
Total Expenditure
340.78
298.75
172.87
133.25
116.73
106.19
90.60
77.89
Power & Fuel Cost
-
4.33
2.31
1.35
0.94
0.77
0.68
0.61
% Of Sales
-
1.48%
1.28%
0.96%
0.72%
0.72%
0.71%
0.71%
Employee Cost
-
83.58
29.24
12.15
9.48
8.56
9.59
8.02
% Of Sales
-
28.56%
16.21%
8.68%
7.23%
8.02%
10.08%
9.37%
Manufacturing Exp.
-
5.62
2.78
1.72
2.35
1.96
1.79
1.83
% Of Sales
-
1.92%
1.54%
1.23%
1.79%
1.84%
1.88%
2.14%
General & Admin Exp.
-
20.92
11.68
8.21
7.81
6.83
6.24
5.54
% Of Sales
-
7.15%
6.47%
5.87%
5.95%
6.40%
6.56%
6.47%
Selling & Distn. Exp.
-
44.72
30.01
26.38
9.47
14.62
5.83
4.46
% Of Sales
-
15.28%
16.63%
18.85%
7.22%
13.69%
6.13%
5.21%
Miscellaneous Exp.
-
2.27
0.16
0.16
0.07
0.16
0.18
0.41
% Of Sales
-
0.78%
0.09%
0.11%
0.05%
0.15%
0.19%
0.48%
EBITDA
-0.51
-6.09
7.56
6.66
14.44
0.58
4.51
7.74
EBITDA Margin
-0.15%
-2.08%
4.19%
4.76%
11.01%
0.54%
4.74%
9.04%
Other Income
2.93
2.42
1.16
2.62
1.99
1.31
1.52
1.54
Interest
11.12
10.78
4.79
2.56
0.32
0.11
0.07
0.04
Depreciation
49.86
43.20
20.09
11.96
3.67
3.17
2.10
1.39
PBT
-58.56
-57.64
-16.16
-5.23
12.43
-1.39
3.86
7.86
Tax
-0.78
-0.91
-1.82
1.08
3.53
-0.16
1.12
2.31
Tax Rate
1.33%
1.58%
11.26%
-23.03%
28.40%
44.44%
29.02%
29.39%
PAT
-57.79
-56.40
-14.35
-5.77
8.91
-0.21
2.74
5.55
PAT before Minority Interest
-57.99
-56.74
-14.35
-5.77
8.91
-0.21
2.74
5.55
Minority Interest
-0.20
0.34
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
-16.98%
-19.27%
-7.95%
-4.12%
6.79%
-0.20%
2.88%
6.48%
PAT Growth
0.00%
-
-
-
-
-
-50.63%
 
EPS
-19.39
-18.93
-4.82
-1.94
2.99
-0.07
0.92
1.86

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
223.68
89.98
80.36
89.63
66.30
68.83
68.93
Share Capital
28.64
25.85
25.16
25.16
24.56
24.56
17.54
Total Reserves
195.05
64.13
55.20
64.47
41.74
44.27
51.38
Non-Current Liabilities
102.72
60.26
36.12
13.35
0.95
1.05
0.87
Secured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Unsecured Loans
4.99
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
3.82
1.50
0.98
1.04
0.94
0.87
0.76
Current Liabilities
100.61
73.68
40.52
35.96
18.23
18.60
19.81
Trade Payables
42.40
33.61
26.46
18.70
15.60
14.99
16.17
Other Current Liabilities
41.53
19.06
10.32
12.63
1.67
1.64
0.52
Short Term Borrowings
0.61
14.68
0.00
0.00
0.00
0.00
0.00
Short Term Provisions
16.08
6.34
3.74
4.63
0.96
1.96
3.13
Total Liabilities
430.48
223.92
157.00
138.94
85.48
88.48
89.61
Net Block
185.38
102.70
62.08
29.10
14.08
15.41
9.78
Gross Block
257.11
145.79
85.08
47.91
29.93
28.09
20.36
Accumulated Depreciation
71.72
43.09
23.00
18.81
15.85
12.68
10.59
Non Current Assets
246.33
112.31
72.82
62.03
24.27
29.61
27.23
Capital Work in Progress
6.48
4.80
3.10
0.00
0.04
0.00
1.55
Non Current Investment
54.35
4.70
7.53
32.84
9.89
13.92
15.61
Long Term Loans & Adv.
0.11
0.11
0.11
0.09
0.27
0.28
0.29
Other Non Current Assets
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
184.16
111.62
84.17
76.90
61.21
58.86
62.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
105.68
53.77
41.79
28.95
28.18
25.34
32.51
Sundry Debtors
40.50
27.24
27.83
36.37
28.77
29.14
22.10
Cash & Bank
3.62
1.00
1.12
2.30
1.35
0.83
1.69
Other Current Assets
34.36
7.77
2.76
0.94
2.91
3.55
6.07
Short Term Loans & Adv.
31.10
21.84
10.68
8.35
2.25
3.27
3.54
Net Current Assets
83.55
37.93
43.65
40.94
42.98
40.27
42.56
Total Assets
430.49
223.93
156.99
138.93
85.48
88.47
89.60

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-49.96
-5.98
-2.01
13.33
-0.89
5.56
-3.25
PBT
-57.64
-16.16
-4.69
12.43
-0.37
3.86
7.86
Adjustment
51.15
23.69
13.12
2.66
1.45
1.06
0.01
Changes in Working Capital
-39.99
-11.98
-8.29
1.97
-1.91
1.73
-8.79
Cash after chg. in Working capital
-46.48
-4.45
0.13
17.07
-0.83
6.65
-0.93
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.48
-1.53
-2.14
-3.73
-0.06
-1.10
-2.32
Other Direct Exp. Paid
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
Cash From Investing Activity
-92.19
-12.90
14.70
-26.65
3.82
-3.54
8.83
Net Fixed Assets
-4.26
-5.20
-4.41
-1.26
-1.79
-6.18
Net Investments
-109.47
2.77
25.30
-24.85
4.04
1.59
Others
21.54
-10.47
-6.19
-0.54
1.57
1.05
Cash from Financing Activity
144.76
18.78
-13.88
14.27
-2.42
-2.87
-6.35
Net Cash Inflow / Outflow
2.61
-0.11
-1.18
0.95
0.51
-0.86
-0.77
Opening Cash & Equivalents
1.00
1.12
2.30
1.35
0.83
1.69
2.46
Closing Cash & Equivalent
3.62
1.00
1.12
2.30
1.35
0.83
1.69

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
78.12
34.81
31.94
35.62
26.99
28.02
28.06
ROA
-17.34%
-7.53%
-3.90%
7.94%
-0.24%
3.08%
6.19%
ROE
-36.18%
-16.85%
-6.79%
11.43%
-0.31%
3.98%
8.05%
ROCE
-28.07%
-12.30%
-2.50%
16.36%
-0.38%
5.71%
11.45%
Fixed Asset Turnover
1.45
1.56
2.10
3.37
3.68
3.93
4.21
Receivable days
42.20
55.69
83.71
90.61
98.96
98.30
94.19
Inventory Days
99.32
96.62
92.24
79.46
91.46
111.01
138.59
Payable days
101.03
113.36
98.97
72.26
76.17
85.77
72.36
Cash Conversion Cycle
40.50
38.95
76.98
97.82
114.25
123.54
160.41
Total Debt/Equity
0.03
0.16
0.00
0.00
0.00
0.00
0.00
Interest Cover
-4.35
-2.38
-0.83
39.77
-2.33
56.64
214.47

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.