Divis Laboratories Ltd
Divis Laboratories Ltd
Healthcare F&OIncorporated in 1990, Divis Laboratories Ltd manufactures and exports API's, Intermediates and Nutraceutical ingredients[1]
Divis Laboratories is a high-quality, debt-free CDMO/API player with consistent 17% ROE and 11% sales CAGR over 10 years, but at a PE of 70x and 10.7x P/B, the stock prices in significant future growth that has not yet materialized in recent sales performance of just 8.67% over 5 years. The split analyst consensus (48% buy, 33% sell) reflects this valuation tension.
Key Fundamentals
LargecapPharmaceuticalsHealthcareTechnical Indicators
Key Insights
Strengths
2- Company is almost debt free.
- Company has been maintaining a healthy dividend payout of 39.0%
Weaknesses
2- Stock is trading at 10.7 times its book value
- The company has delivered a poor sales growth of 8.67% over past five years.
Growth Rate
AI Analysis — Bull vs Bear
Divis Laboratories is a high-quality, debt-free CDMO/API player with consistent 17% ROE and 11% sales CAGR over 10 years, but at a PE of 70x and 10.7x P/B, the stock prices in significant future growth that has not yet materialized in recent sales performance of just 8.67% over 5 years. The split analyst consensus (48% buy, 33% sell) reflects this valuation tension.
- Company is virtually debt-free, giving it a clean balance sheet and financial flexibility to invest in capacity expansion without leverage risk
- 10-year compounded sales growth of 11% demonstrates consistent long-term revenue compounding in a secular pharma outsourcing trend
- ROE has been stable at 17-18% over 5 and 10 year periods, indicating efficient capital allocation and durable competitive moats in custom synthesis
- TTM profit growth of 20% signals margin recovery and operating leverage kicking in after a period of muted earnings growth
- Healthy dividend payout ratio of 39% with 0.44% yield provides shareholder returns even during periods of stock price stagnation
- 3-year stock CAGR of 24% reflects re-rating potential as market recognizes the CDMO opportunity post-COVID supply chain diversification
- Market cap of Rs 1,79,244 crore positions Divis as a large-cap with institutional ownership stability and lower liquidity risk
- 48% of analysts (13 out of 27) have a buy rating, representing the largest single consensus bucket among covering analysts
- PE ratio of 70x is significantly elevated versus pharma sector median of 25-35x, leaving very little margin of safety for execution misses
- Price-to-book of 10.72x implies the market is paying a massive premium over tangible asset value, increasing downside risk in a de-rating scenario
- 5-year compounded sales growth of only 9% and noted poor 5-year sales growth of 8.67% does not justify the premium valuation multiple
- 33% of analysts (9 out of 27) rate the stock a sell, an unusually high proportion for a large-cap quality name suggesting overvaluation concerns
- 5-year compounded profit growth of just 6% significantly lags the PE multiple of 70x, implying a PEG ratio well above 10x which is extremely stretched
- 1-year stock CAGR of only 2% indicates the market has already stalled in rewarding the stock at current valuations, limiting near-term upside
- 10-year stock CAGR of 20% versus current 5-year profit CAGR of 6% suggests historical returns were driven by multiple expansion rather than earnings growth, which is unsustainable
This is AI-generated analysis, not financial advice. Do your own due diligence.
AI News Digest
- ₹30 dividend declared for FY26 Jun 11
Divi's Laboratories recommended a ₹30 per share dividend for FY26, with TDS rates and documentation requirements outlined for resident and non-resident shareholders.
TL;DR: Limited recent news flow for Divi's Laboratories. The company declared a ₹30/share dividend for FY26, signaling steady capital return to shareholders. No notable headwinds or catalysts emerged in the period reviewed, leaving the near-term outlook dependent on broader pharma sector trends and upcoming quarterly results.
Quarterly Results
| Mar 2023 | Jun 2023 | Sep 2023 | Dec 2023 | Mar 2024 | Jun 2024 | Sep 2024 | Dec 2024 | Mar 2025 | Jun 2025 | Sep 2025 | Dec 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 1,951 | 1,778 | 1,909 | 1,855 | 2,303 | 2,118 | 2,338 | 2,319 | 2,585 | 2,410 | 2,715 | 2,604 | 2,831 |
| Expenses | 1,464 | 1,274 | 1,430 | 1,366 | 1,572 | 1,496 | 1,622 | 1,576 | 1,699 | 1,681 | 1,827 | 1,714 | 1,897 |
| Operating Profit | 487 | 504 | 479 | 489 | 731 | 622 | 716 | 743 | 886 | 729 | 888 | 890 | 934 |
| OPM % | 25% | 28% | 25% | 26% | 32% | 29% | 31% | 32% | 34% | 30% | 33% | 34% | 33% |
| Other Income | 66 | 81 | 86 | 95 | 79 | 79 | 106 | 82 | 86 | 119 | 145 | 14 | 155 |
| Interest | 0 | 0 | 1 | 0 | 2 | 0 | 1 | 0 | 1 | 3 | 8 | 6 | 6 |
| Depreciation | 87 | 93 | 95 | 95 | 95 | 97 | 99 | 99 | 107 | 112 | 113 | 118 | 120 |
| PBT | 466 | 492 | 469 | 489 | 713 | 604 | 722 | 726 | 864 | 733 | 912 | 780 | 963 |
| Tax % | 31% | 28% | 26% | 27% | 25% | 29% | 29% | 19% | 23% | 26% | 24% | 25% | 22% |
| Net Profit | 321 | 356 | 348 | 358 | 538 | 430 | 510 | 589 | 662 | 545 | 689 | 583 | 751 |
| EPS in Rs | 12.09 | 13.41 | 13.11 | 13.49 | 20.27 | 16.2 | 19.21 | 22.19 | 24.94 | 20.53 | 25.95 | 21.96 | 28.29 |
Profit & Loss
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Sales | 3,115 | 3,776 | 4,064 | 3,891 | 4,946 | 5,394 | 6,969 | 8,960 | 7,768 | 7,845 | 9,360 | 10,560 |
| Expenses | 1,942 | 2,354 | 2,615 | 2,622 | 3,072 | 3,568 | 4,102 | 5,075 | 5,397 | 5,635 | 6,387 | 7,119 |
| Operating Profit | 1,173 | 1,423 | 1,450 | 1,269 | 1,874 | 1,826 | 2,867 | 3,885 | 2,370 | 2,210 | 2,973 | 3,441 |
| OPM % | 38% | 38% | 36% | 33% | 38% | 34% | 41% | 43% | 31% | 28% | 32% | 33% |
| Other Income | 38 | 93 | 72 | 107 | 154 | 186 | 57 | 112 | 344 | 335 | 348 | 433 |
| Interest | 3 | 5 | 3 | 2 | 5 | 7 | 2 | 2 | 2 | 4 | 3 | 23 |
| Depreciation | 136 | 118 | 123 | 142 | 169 | 186 | 256 | 312 | 343 | 378 | 402 | 463 |
| PBT | 1,072 | 1,393 | 1,395 | 1,231 | 1,855 | 1,819 | 2,666 | 3,684 | 2,369 | 2,163 | 2,916 | 3,388 |
| Tax % | 21% | 19% | 24% | 29% | 27% | 24% | 26% | 20% | 23% | 26% | 25% | 24% |
| Net Profit | 852 | 1,126 | 1,060 | 877 | 1,353 | 1,377 | 1,984 | 2,960 | 1,823 | 1,600 | 2,191 | 2,568 |
| EPS in Rs | 32.07 | 42.41 | 39.95 | 33.04 | 50.96 | 51.85 | 74.75 | 112 | 68.69 | 60.27 | 82.53 | 96.73 |
| Div. Payout % | 31% | 24% | 25% | 30% | 31% | 31% | 27% | 27% | 44% | 50% | 36% | 31% |
Balance Sheet
| 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 | 27 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 | 53 |
| Reserves | 3,469 | 4,240 | 5,304 | 5,872 | 6,904 | 7,257 | 9,242 | 11,675 | 12,714 | 13,518 | 14,916 | 16,708 |
| Borrowings | 27 | 42 | 36 | 63 | 106 | 39 | 5 | 4 | 3 | 3 | 4 | 7 |
| Other Liabilities | 883 | 562 | 762 | 797 | 973 | 1,183 | 1,471 | 1,628 | 1,654 | 1,886 | 1,948 | 3,265 |
| Total Liabilities | 4,405 | 4,898 | 6,155 | 6,785 | 8,036 | 8,531 | 10,771 | 13,360 | 14,425 | 15,460 | 16,921 | 20,033 |
| Fixed Assets | 1,309 | 1,439 | 1,559 | 1,996 | 2,088 | 2,782 | 3,704 | 4,325 | 4,723 | 4,739 | 5,442 | 6,528 |
| CWIP | 218 | 264 | 444 | 120 | 492 | 920 | 711 | 470 | 212 | 778 | 1,022 | 2,113 |
| Investments | 733 | 803 | 1,631 | 1,889 | 1,946 | 971 | 0 | 72 | 77 | 82 | 65 | 69 |
| Other Assets | 2,145 | 2,392 | 2,521 | 2,780 | 3,511 | 3,858 | 6,356 | 8,493 | 9,413 | 9,861 | 10,392 | 11,323 |
| Total Assets | 4,405 | 4,898 | 6,155 | 6,785 | 8,036 | 8,531 | 10,771 | 13,360 | 14,425 | 15,460 | 16,921 | 20,033 |
Cash Flow
| Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | Mar 2023 | Mar 2024 | Mar 2025 | Mar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating | 826 | 1,038 | 1,150 | 776 | 954 | 1,216 | 1,947 | 1,912 | 2,460 | 1,261 | 1,653 | 2,738 |
| Investing | -521 | -406 | -1,140 | -478 | -685 | -83 | 75 | -2,195 | -2,708 | -269 | -804 | -2,219 |
| Financing | -303 | -631 | 2 | -314 | -246 | -1,091 | -35 | -532 | -797 | -799 | -799 | -804 |
| Net Cash Flow | 3 | 0 | 13 | -17 | 23 | 41 | 1,987 | -816 | -1,045 | 193 | 50 | -285 |
| Free Cash Flow | 519 | 642 | 774 | 502 | 221 | 33 | 1,037 | 1,199 | 1,987 | 258 | 215 | 221 |
| CFO/OP | 88 | 91 | 100 | 82 | 77 | 91 | 90 | 66 | 124 | 74 | 83 | 105 |
Ratios
| 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 | 87 | 85 | 81 | 95 | 86 | 96 | 88 | 99 | 84 | 100 | 106 | 103 |
| Inventory Days | 350 | 293 | 307 | 314 | 347 | 316 | 329 | 341 | 352 | 364 | 311 | 353 |
| Days Payable | 68 | 56 | 104 | 96 | 96 | 100 | 117 | 96 | 89 | 94 | 88 | 108 |
| Cash Conversion Cycle | 368 | 322 | 284 | 313 | 336 | 312 | 300 | 344 | 347 | 370 | 330 | 348 |
| Working Capital Days | 140 | 158 | 147 | 176 | 169 | 180 | 152 | 177 | 188 | 206 | 192 | 195 |
| ROCE % | 33% | 36% | 29% | 22% | 29% | 25% | 32% | 35% | 19% | 16% | 20% | 22% |
Documents
Frequently Asked Questions about Divis Laboratories Ltd
What does Divis Laboratories Ltd do?
Where is Divis Laboratories Ltd (DIVISLAB) listed?
Which sector does Divis Laboratories Ltd belong to?
What is the market capitalisation of Divis Laboratories Ltd?
What is the PE ratio of Divis Laboratories Ltd?
What is the 52-week high and low of Divis Laboratories Ltd?
Does Divis Laboratories Ltd pay dividends?
What is the Return on Equity (ROE) of Divis Laboratories Ltd?
How can I research Divis Laboratories Ltd on Tapetide?
Company Information
Incorporated in 1990, Divis Laboratories Ltd manufactures and exports API's, Intermediates and Nutraceutical ingredients[1]