Price
Financials
Consolidated, Rs crore| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 45 | 47 | 50 | 56 | 67 | 72 | 97 | 104 | 129 | 143 | 163 | 174 |
| Expenses | 41 | 44 | 51 | 58 | 68 | 78 | 95 | 100 | 123 | 143 | 154 | 185 |
| Operating Profit | 4 | 3 | -1 | -1 | -1 | -6 | 2 | 4 | 6 | -0 | 9 | -12 |
| OPM % | 10% | 7% | -3.0% | -2.2% | -1.3% | -8% | 2.5% | 3.8% | 4.9% | -0.3% | 5% | -7% |
| Other Income | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | -3 | 2 |
| Interest | 1 | 1 | 2 | 3 | 3 | 2 | 3 | 3 | 4 | 5 | 5 | 6 |
| Depreciation | 5 | 5 | 7 | 8 | 10 | 11 | 14 | 15 | 19 | 22 | 27 | 28 |
| Profit before tax | -1 | -3 | -10 | -12 | -13 | -18 | -14 | -13 | -14 | -26 | -26 | -44 |
| Tax % | 49% | 7% | -27% | 5% | -4% | 2% | -10% | 5% | 13% | 14% | -45% | 1% |
| Net Profit | -2 | -3 | -7 | -13 | -12 | -19 | -13 | -14 | -16 | -30 | -14 | -44 |
| EPS in Rs | -0.64 | -1.14 | -2.68 | -4.79 | -4.41 | -6.78 | -4.50 | -4.81 | -5.20 | -8.73 | -4.09 | -12.58 |
| Mar 2012 | Mar 2014 | Mar 2015 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 38 | 50 | 56 | 85 | 95 | 106 | 131 | 139 | 180 | 292 | 538 | 609 |
| Expenses | 33 | 43 | 47 | 77 | 90 | 105 | 116 | 132 | 173 | 298 | 520 | 606 |
| Operating Profit | 5 | 6 | 8 | 8 | 5 | 1 | 15 | 7 | 8 | -6 | 19 | 3 |
| OPM % | 13% | 13% | 15% | 9% | 4.8% | 0.6% | 11% | 5% | 4.2% | -2.0% | 3.4% | 0.5% |
| Other Income | 0 | 0 | 0 | 2 | 2 | 2 | 2 | 2 | 1 | 2 | 1 | 3 |
| Interest | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 3 | 5 | 11 | 17 | 20 |
| Depreciation | 1 | 1 | 2 | 1 | 2 | 3 | 4 | 12 | 20 | 43 | 82 | 96 |
| Profit before tax | 3 | 5 | 6 | 8 | 4 | -0 | 12 | -5 | -16 | -58 | -80 | -110 |
| Tax % | 33% | 33% | 33% | 29% | 29% | -41% | 28% | 23% | -11% | -2% | -7% | |
| Net Profit | 2 | 3 | 4 | 6 | 3 | -0 | 9 | -6 | -14 | -57 | -74 | -104 |
| EPS in Rs | 1.43 | 1.85 | 2.12 | 2.26 | 1.12 | -0.09 | 3.54 | -2.29 | -5.55 | -19.70 | -21.35 | -30.60 |
| Dividend Payout % | 50% | 38% | 34% | 32% | 90% | -1,170% | 42% | -44% | -18% | -5% | -5% |
| 10 Years | 5 Years | 3 Years | TTM | 1 Year | Last Year | |
|---|---|---|---|---|---|---|
| Compounded Sales Growth | % | 38% | 57% | 79% | ||
| Compounded Profit Growth | % | % | % | -69% | ||
| Stock Price CAGR | % | 27% | 50% | -7% | ||
| Return on Equity | % | -16% | -20% | -15% |
| Mar 2011 | Mar 2012 | Mar 2014 | Mar 2015 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Equity Capital | 7 | 10 | 12 | 14 | 18 | 25 | 25 | 25 | 25 | 26 | 29 | 35 |
| Reserves | 5 | 3 | 4 | 4 | 51 | 44 | 42 | 64 | 55 | 64 | 195 | 659 |
| Borrowings | 3 | 6 | 5 | 5 | 0 | 0 | 0 | 15 | 45 | 95 | 140 | 270 |
| Other Liabilities | 5 | 10 | 14 | 17 | 21 | 20 | 19 | 35 | 33 | 43 | 76 | 167 |
| Total Liabilities | 20 | 29 | 35 | 40 | 90 | 88 | 85 | 139 | 158 | 228 | 439 | 1,131 |
| Fixed Assets | 8 | 10 | 9 | 8 | 10 | 15 | 14 | 29 | 62 | 103 | 185 | 369 |
| CWIP | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 3 | 5 | 6 | 15 |
| Investments | 0 | 0 | 0 | 0 | 16 | 14 | 10 | 33 | 8 | 5 | 54 | 264 |
| Other Assets | 12 | 19 | 26 | 32 | 63 | 59 | 61 | 77 | 85 | 116 | 193 | 483 |
| Total Assets | 20 | 29 | 35 | 40 | 90 | 88 | 85 | 139 | 158 | 228 | 439 | 1,131 |
| Mar 2011 | Mar 2012 | Mar 2014 | Mar 2015 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operating Activity | 3 | 5 | -3 | 6 | -1 | 13 | -2 | -6 | -50 | -82 | ||
| Cash from Investing Activity | -1 | -1 | 9 | -4 | 4 | -27 | 15 | -13 | -92 | -330 | ||
| Cash from Financing Activity | -2 | -4 | -6 | -3 | -2 | 14 | -14 | 19 | 145 | 503 | ||
| Net Cash Flow | 0 | 0 | -1 | -1 | 1 | 1 | -1 | -0 | 3 | 92 | ||
| Free Cash Flow | 2 | 4 | -6 | -1 | -2 | 10 | -13 | -23 | -96 | -208 | ||
| CFO/OP | 78% | 81% | -12% | 147% | -134% | 115% | 2% | -59% | 811% | -380% |
| Mar 2011 | Mar 2012 | Mar 2014 | Mar 2015 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Debtor Days | 75 | 71 | 79 | 77 | 95 | 112 | 99 | 102 | 73 | 55 | 51 | 50 |
| Inventory Days | 122 | 141 | 134 | 175 | 208 | 139 | 140 | 121 | 183 | 201 | 277 | 324 |
| Days Payable | 77 | 90 | 0 | 0 | 104 | 82 | 77 | 78 | 116 | 126 | 111 | 176 |
| Cash Conversion Cycle | 120 | 123 | 212 | 251 | 199 | 169 | 161 | 145 | 140 | 131 | 217 | 198 |
| Working Capital Days | 102 | 70 | 78 | 80 | 175 | 152 | 143 | 108 | 111 | 75 | 100 | 84 |
| ROCE % | 20% | 32% | 6% | -2% | 15% | -2% | -7% | -17% | -8% |
| Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | Jun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Promoters | 66.16% | 66.15% | 66.15% | 64.44% | 62.40% | 62.02% | 59.72% | 57.42% | 55.81% | 50.64% | 49.38% | 49.38% |
| FIIs | 0.02% | 0.00% | 0.00% | 0.01% | 0.01% | 0.24% | 0.87% | 3.82% | 3.49% | 8.09% | 8.21% | 7.92% |
| DIIs | 0.00% | 0.00% | 0.00% | 0.00% | 0.99% | 1.03% | 3.08% | 4.25% | 4.95% | 7.22% | 6.40% | 6.75% |
| Public | 33.83% | 33.85% | 33.85% | 35.55% | 36.60% | 36.71% | 36.33% | 34.52% | 35.75% | 34.06% | 36.00% | 35.96% |
| No. of Shareholders | 7,285 | 7,589 | 7,435 | 7,661 | 8,937 | 9,763 | 10,389 | 10,354 | 11,855 | 13,185 | 14,005 | 14,678 |
Fundamentals
Market Cap₹ 4,503 Cr.
Current Price₹ 1,300
Book Value₹ 200
ROCE-8.47 %
ROE-15.0 %
Dividend Yield0.08 %
Face Value₹ 10.0
Compounded Sales Growth (TTM)79%
Compounded Profit Growth (TTM)-69%
Consolidated figures.
Valuation
Market capRs 4,391 Cr
Enterprise valueRs 4,566 Cr
Price to book6.33x
Price to sales7.21x
EV / EBITDA818.21x
EV / sales7.50x
Earnings yield-2.35%
Dividend yield0.08%
P/B, 3-year average9.75x
P/E, 5-year average84.04x
P/B, 5-year average9.29x
Profitability
Operating margin (excl. other income)3.44%
Operating margin (incl. other income)3.71%
EBITDA margin0.92%
Pre-tax margin-18.14%
Net profit margin-16.95%
Net margin, latest quarter-25.09%
ROE-16.12%
ROCE-9.41%
ROA-9.42%
ROE, 3-year average-22.98%
ROCE, 3-year average-11.28%
ROA, 3-year average-11.25%
ROE, 5-year average-12.86%
ROCE, 5-year average-4.15%
ROA, 5-year average-5.94%
ROIC (approx.)-9.61%
Tax rate7.22%
Other income / net worth0.21%
Growth
Sales growth (latest year)84.39%
Sales CAGR, 3 years56.91%
Sales CAGR, 5 years38.38%
Sales growth QoQ6.39%
Sales growth YoY (latest quarter)67.60%
Per share
EPS (TTM)Rs -29.79
EPS (latest year)Rs -21.35
EPS (latest quarter)Rs -12.58
EPS, 3-year averageRs -15.53
EPS, 5-year averageRs -9.07
Book value per shareRs 200.24
Sales per shareRs 175.75
Cash flow per shareRs -23.63
Free cash flow per shareRs -60.06
Dividend per share (latest year)Rs 1.00
Dividend per share, 3-year averageRs 1.00
Dividend per share, 5-year averageRs 1.10
Dividends
Dividend payout, 5-year average42.31%
Efficiency
Asset turnover0.48x
Fixed asset turnover1.46x
Inventory turnover1.19x
Inventory days306 days
Debtor days50 days
Debtors turnover7.32x
Creditor days176 days
Cash conversion cycle198 days
Working capital days84 days
Leverage
Total debtRs 270 Cr
Cash and bankRs 96 Cr
Net debtRs 175 Cr
Debt to equity0.39x
Net debt / EBITDA31.34x
Interest coverage-4.39x
Current ratio (filing 2026-03-31)1.93x
Quick ratio (filing 2026-03-31)1.11x
Trade payables (filing 2026-03-31)Rs 105 Cr
Owners' fund to total sources61.31%
Debt to assets23.91%
Cash flow
Cash from Operating Activity (latest year)Rs -82 Cr
Cash from Investing Activity (latest year)Rs -330 Cr
Cash from Financing Activity (latest year)Rs 503 Cr
Net Cash Flow (latest year)Rs 92 Cr
Free cash flow (latest year)Rs -208 Cr
FCFE (approx.: FCF + change in debt)Rs -77 Cr
Statement figures
Net sales (TTM)Rs 609 Cr
Net sales (latest year)Rs 538 Cr
Sales (latest quarter)Rs 174 Cr
Operating profit excl. other income (latest year)Rs 19 Cr
Operating profit (latest quarter)Rs -12 Cr
Other income (TTM)Rs 3 Cr
EBITDA (TTM)Rs 6 Cr
PBDT (TTM)Rs -15 Cr
Profit before tax (TTM)Rs -110 Cr
Tax (latest year)Rs -6 Cr
Net profit (TTM)Rs -103 Cr
Net profit (latest year)Rs -74 Cr
Net profit (latest quarter)Rs -44 Cr
Depreciation (TTM)Rs 96 Cr
Depreciation (latest quarter)Rs 28 Cr
Interest (TTM)Rs 20 Cr
Cost of goods sold (latest year)Rs 230 Cr
Total expenditure (latest year)Rs 520 Cr
Total income (latest year)Rs 540 Cr
Share capitalRs 35 Cr
ReservesRs 659 Cr
Shareholders' fundsRs 693 Cr
Total assetsRs 1,131 Cr
Net blockRs 369 Cr
Capital work in progressRs 15 Cr
InvestmentsRs 264 Cr
ReceivablesRs 74 Cr
InventoryRs 193 Cr
Other liabilitiesRs 167 Cr
Shares outstanding (crore)3.46
Ownership
Promoter holding49.38% (-8.04 in a year)
Computed by MarketFriction from the consolidated statements. Returns use average balances.
P/B 6.33 is at the 1th percentile (median 18.81).
Monthly. Market cap from split-adjusted price; profit and book value as reported by that month. A low percentile means cheap versus its own history, not cheap versus peers.
| Period | ZOTA | Nifty 50 | Difference |
|---|---|---|---|
| 1 week | -5.8% | -2.8% | -3.0 pts |
| 1 month | +23.3% | -6.8% | +30.1 pts |
| 3 months | -12.3% | -7.6% | -4.6 pts |
| 6 months | +19.1% | +0.4% | +18.7 pts |
| 1 year | -14.6% | -9.9% | -4.7 pts |
| 2 years | +93.1% | -13.6% | +106.7 pts |
| 3 years | +228.8% | +14.2% | +214.7 pts |
| 5 years | +220.4% | +27.9% | +192.5 pts |
2 mutual fund schemes hold about ₹13 Cr.
Over three months 0 bought more and 2 sold (share counts, price move removed).
| Fund | Weight | Est. Cr | 3m shares |
|---|---|---|---|
| WOC Special Opp Fund | 0.53% | 10 | -25% |
| WOC Pharma and Healthcare Fund | 0.34% | 3 | -30% |
Red flags
F-score 3 of 8| explain | Share dilution Share count up 21% in a year, 37% in three |
| explain | Debt up, profit down Borrowings up 94% while net profit fell in 2026 |
| look | Repeated losses Net loss in each of the last two years |
Checks on the latest reported years: cash vs profit, accruals, receivables and inventory vs sales, dilution, debt, interest cover, equity, other income, losses, and auditor, top-management, insolvency and regulator filings in the last 12 months. A flag asks for an explanation; it is not a verdict.
Latest quarter
Jun 2026Sales ₹174 Cr +67.3% vs Jun 2025.
Net loss ₹44 Cr.
Activity
Compare| Company | Mcap (Cr) | P/E | ROCE |
|---|---|---|---|
| Sun Pharmaceutical Industries Ltd | 447,476 | 35.4 | 20.5 % |
| Divis Laboratories Ltd | 250,363 | 84.0 | 22.0 % |
| Torrent Pharmaceuticals Ltd | 186,152 | 83.4 | 15.2 % |
| Zydus Lifesciences Ltd | 119,750 | 24.6 | 21.1 % |
| Cipla Ltd | 111,430 | 31.1 | 15.5 % |
| Laurus Labs Ltd | 106,928 | 97.8 | 17.8 % |
| Mankind Pharma Ltd | 105,120 | 49.3 | 13.5 % |
| Dr Reddys Laboratories Ltd | 104,494 | 32.4 | 13.0 % |
| Aurobindo Pharma Ltd | 97,682 | 25.8 | 12.9 % |
| Lupin Ltd | 93,840 | 15.8 | 29.9 % |
| Glenmark Pharmaceuticals Ltd | 68,905 | 22.1 | 39.8 % |
| Alkem Laboratories Ltd | 62,772 | 27.6 | 21.2 % |
| Biocon Ltd | 61,439 | 84.5 | 3.61 % |
| Abbott India Ltd | 57,949 | 35.9 | 44.8 % |
| Gland Pharma Ltd | 49,333 | 43.1 | 15.1 % |
No bulk or block deals on record.
| Ex-date | Action | Factor |
|---|---|---|
| 2026-09-21 | Dividend - Re 1 Per Share | |
| 2025-09-22 | Dividend - Re 1 Per Share | |
| 2024-09-20 | Annual General Meeting/Dividend - Re 1 Per Share | |
| 2023-09-22 | Annual General Meeting/Dividend - Re 1 Per Share | |
| 2022-09-19 | Annual General Meeting/Dividend - Rs 1.50 Per Share | |
| 2021-09-22 | Annual General Meeting/ Dividend Rs 1 Per Share | |
| 2020-09-17 | Annual General Meeting/Dividend - Re 1 Per Share | |
| 2019-09-12 | Annual General Meeting/Dividend - Re 1 Per Share |
| Date | Type | What it says |
|---|---|---|
| 2026-10-01 | General Updates | Davaindia Stores Update for Q2FY27 |
| 2026-10-01 | Acquisition | Acquisition of 39,228 equity shares of M/s Davaindia Health Mart Limited, Wholly Owned Subsidiary of the Company, by way of subscription to the right ... |
| 2026-10-01 | Acquisition | Acquisition of 21,00,000 equity shares of M/s KMHP Ventures Limited, Wholly Owned Subsidiary of the Company, by way of subscription to the right issue |
| 2026-10-01 | Acquisition | Acquisition of 20,20,000 equity shares of M/s Curexis Ventures Private Limited, Wholly Owned Subsidiary of the Company, by way of subscription to the ... |
| 2026-09-30 | Shareholder meeting | Voting results. |
Company filings to NSE, newest first. Routine notices (trading window, newspaper copies) are left out. Click a row for the filing.
No short selling reported to NSE in our files.
Short sales disclosed by brokers to NSE, by trade date. Collected since late September 2026.
EPS in the scrip is zero (4 trailing quarters)Loss making