Micro Pharmaceuticals

Desh Rakshak Aushdhalaya Ltd.

DESHRAK

₹38.09

0% (0)

Market Cap

₹17 Cr.

P/E

35.44

Desh Rakshak Aushdhalaya Ltd.
Overview
Financials
Benchmarking
Shareholding

Desh Rakshak Aushdhalaya Ltd.

Desh Rakshak Aushdhalaya Ltd.
Overview
Financials
Benchmarking
Shareholding

Price
Growth Table
Balance Sheet
Profit & Loss
Cash Flow
Cash Flow Analysis
Ratios
Quarterly Results
Reverse DCF

FAQs on Desh Rakshak Aushdhalaya Ltd. Shareprice

Has the share price of Desh Rakshak Aushdh grown faster than its competition?

Desh Rakshak Aushdh has given better returns compared to its competitors.
Desh Rakshak Aushdh has grown at ~106.91% over the last 3yrs while peers have grown at a median rate of 32.0%

Is Desh Rakshak Aushdh stock expensive?

Desh Rakshak Aushdh is expensive when considering the EV/EBIDTA, however latest PE is < 3 yr avg PE.
Latest PE of Desh Rakshak Aushdh is 35.44, while 3 year average PE is 36.11.
Also latest EV/EBITDA of Desh Rakshak Aushdh is 10.76 while 3yr average is 8.08.

View FAQ's On Business

Growth Table

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

In %	1yr	2yr	3yr	4yr	5yr	6yr	7yr	8yr	9yr	10yr
Share Price CAGR	376	152	107	74.69	54.76	45.05	27.96	23.30	21.06	15.78
TTM EPS CAGR	11.78	8.40	1.23	8.17	43.70	36.36	31.39	26.98	22.31	14.06
Sales CAGR	42.20	17.57	11.34	6.67	9.79	—	—	—	—	6.72
PAT Margin (Abs Growth)	0.55	-0.66	0.75	1.13	1.07	1.58	6.58	4.42	5.50	46.74
PE CAGR	326	132	104	61.50	7.70	6.37	-2.61	-2.90	-1.02	1.51
CFO CAGR	237	156	21.92	26.55	—	—	30.55	2.29	21.08	12.51

* Share price and PE growth are updated everyday. All other fields are as of latest financial year end. EPS adjusted for bonus and splits.

Balance Sheet

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Assets	10.09	10.16	10.87	11.42	12.38	14.57	16.19	15.74	16.38	17.98
Non Current Assets	6.12	6.49	6.58	7.08	8.08	9.08	10.62	10.75	10.40	10.00
Net Block	6.12	3.87	3.93	4.39	5.38	6.49	7.82	8.07	7.68	7.84
Capital Work in Progress	0.00	2.37	2.37	2.37	2.37	2.37	2.37	2.37	2.37	1.87
Intangible Assets Under Development	—	—	—	—	—	—	—	—	—	—
Long Term Investments	—	0.12	0.12	0.12	0.12	0.05	0.05	0.05	0.05	0.05
Current Assets	3.97	3.67	4.28	4.34	4.30	5.49	5.57	4.99	5.98	7.97
Inventory	1.15	1.27	1.33	0.90	0.79	0.69	0.85	0.81	0.30	0.19
Accounts Receivable	1.71	2.03	2.48	2.96	3.07	3.86	3.97	3.64	5.13	7.36
Short Term Investments	0.12	—	—	—	—	—	—	—	—	—
Cash & Bank Balances	0.86	0.33	0.29	0.16	0.22	0.59	0.23	0.05	0.14	0.07
Liabilities	10.09	10.16	10.87	11.42	12.38	14.57	16.19	15.74	16.38	17.98
Shareholders Funds	7.12	7.40	7.68	8.11	8.38	8.80	9.29	9.13	9.48	9.96
Share Capital	4.66	4.66	4.66	4.66	4.66	4.66	4.66	4.66	4.66	4.66
Reserves	2.46	2.74	3.02	3.45	3.72	4.14	4.62	4.47	4.82	5.29
Non Current Liabilities	1.26	0.69	0.96	1.23	2.03	2.90	4.31	4.10	2.78	3.08
Secured Loans	—	—	—	—	—	—	4.31	4.10	2.78	—
Unsecured Loans	1.26	0.69	0.96	1.23	2.03	2.90	1.95	—	—	3.04
Current Liabilities	1.70	2.07	2.22	2.08	1.97	2.87	2.60	2.50	4.12	4.94
Accounts Payable	1.40	1.61	1.77	1.64	1.60	2.59	2.28	2.27	3.81	4.72
Short Term Loans	0.21	0.36	0.29	0.21	0.15	0.08	0.02	0.07	0.05	—

Balance Sheet Snapshot

No data available.

Fund Flow Analysis

Increase
Decrease
Total

No data available.

*Data is as of latest FY end

Profit & Loss

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	TTM
Sales	4.93	5.08	5.09	5.55	5.09	6.60	6.19	6.18	6.01	8.54
Operating Expenses	4.21	4.42	4.38	4.76	4.25	5.61	4.99	4.84	4.72	6.69
Raw Material	2.51	2.35	4.70	2.46	2.15	3.40	2.48	2.50	2.32	3.36
Others	2.51	2.35	4.70	2.46	2.15	3.40	2.48	2.50	2.32	—
Material Cost (%)	50.85	45.52	46.23	46.22	42.57	51.41	39.57	40.91	39.60	39.31
Employee Cost	0.70	0.70	0.63	0.68	0.64	0.78	0.73	0.60	0.58	1.39
Power & Fuel Cost	0.09	0.10	0.13	0.15	0.17	0.09	0.22	0.20	0.14	—
Operating Profit	0.72	0.66	0.71	0.79	0.83	0.99	1.20	1.34	1.29	1.86
Other Income	0.01	0.01	0.01	0.01	0.01	0.02	0.01	0.00	0.02	0.03
OPM (%)	14.69	12.97	13.88	14.19	16.35	15.04	19.43	21.63	21.45	21.73
Depreciation and Amortisation	0.24	0.22	0.24	0.25	0.27	0.26	0.40	0.44	0.44	0.64
Interest	0.11	0.11	0.13	0.13	0.20	0.20	0.24	0.42	0.37	0.45
Profit Before Tax	0.38	0.34	0.35	0.42	0.38	0.55	0.57	0.48	0.51	0.80
Tax	0.09	0.06	0.07	0.08	0.07	0.13	0.09	0.07	0.08	0.09
Net Profit	0.29	0.28	0.28	0.34	0.30	0.42	0.48	0.41	0.43	0.72
Number of shares(Crs)	—	—	—	—	0.44	0.44	0.44	0.44	0.44	—
Dividend Payout Ratio(%)	—	—	0.00	0.00	0.00	0.00	0.00	0.00	0.00	—

TTM Values as of Mar 2025

Cash Flow

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

In Rs. Cr.	Mar'16	Mar'17	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24	Mar'25
Cash from Operating Activity	1.27	0.23	-0.15	-0.55	0.59	0.84	0.23	0.45	1.52	-0.30
Profit Before Tax	0.38	0.34	0.35	0.42	0.38	0.55	0.57	0.48	0.51	0.56
Adjustments	0.24	0.22	0.24	0.25	0.27	0.26	0.40	0.44	0.44	0.42
OCF Before Working Capital	0.61	0.56	0.59	0.66	0.61	0.81	0.96	0.95	0.86	0.98
Working Capital Changes	0.73	-0.26	-0.67	-1.13	0.05	0.16	-0.64	-0.42	0.74	-1.19
Taxes Paid	-0.08	-0.06	-0.07	-0.08	-0.07	-0.13	-0.09	-0.07	-0.08	-0.09
Cash from Investing Activity	-0.66	-0.76	0.04	0.42	-1.27	-1.26	-1.95	-0.78	-0.09	-0.02
Net Fixed Assets Purchased	-1.07	-0.34	0.40	0.62	-1.25	-1.38	-1.74	-0.80	-0.05	-0.57
Fixed Assets Purchased	-1.07	-0.34	—	0.62	-1.25	-1.38	-1.74	-0.80	-0.05	-0.57
Fixed Assets Sold	—	—	0.40	—	—	—	—	—	—	—
Investment Purchased	—	—	—	-0.19	-0.02	—	-0.21	-0.12	-0.04	—
Investment Sold	—	—	—	—	—	0.11	—	—	—	0.05
Interest Recieved	—	—	—	—	—	—	—	—	—	—
Dividends Recieved	—	—	—	—	—	—	—	—	—	—
Subsidiary Investments	—	—	—	—	—	—	—	—	—	—
Cash from Financing Activity	—	—	0.07	—	0.74	0.80	1.35	0.15	-1.34	0.25
Proceeds From Shares	—	—	—	—	—	—	—	—	—	—
Net Long Term Borrowings	0.00	0.00	0.00	0.00	0.74	0.80	1.35	0.15	-1.34	0.25
Proceeds From Borrowings	—	—	—	—	0.74	0.80	1.35	0.15	—	—
Repayment From Borrowings	—	—	—	—	—	—	—	—	-1.34	0.25
Interest Paid	—	—	—	—	—	—	—	—	—	—
Dividend Paid	—	—	—	—	—	—	—	—	—	—
Net Cash Flow	0.61	-0.53	-0.04	-0.12	0.06	0.37	-0.36	-0.18	0.09	-0.07
Opening Cash & Cash Equivalents	0.25	0.86	0.33	0.29	0.16	0.22	0.59	0.23	0.05	0.14
Effect of FX	—	—	—	—	—	—	—	—	—	—
Closing Cash & Cash Equivalents	0.86	0.33	0.29	0.16	0.22	0.59	0.23	0.05	0.14	0.07
Net Capex (est)	1.07	0.34	-0.40	-0.62	1.25	1.38	1.74	0.80	0.05	0.57
Free Cash Flow (est)	0.19	-0.10	0.25	0.07	-0.66	-0.54	-1.51	-0.35	1.47	-0.87

Cash Flow Analysis

Increase
Decrease
Total

No data available.

Ratios

= Dominant Factor

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

	Mar'08	Mar'09	Mar'15	Mar'18	Mar'19	Mar'20	Mar'21	Mar'22	Mar'23	Mar'24
Operational Ratios
Quick Ratio	7.66	5.70	1.57	1.33	1.66	1.78	1.67	1.82	1.67	1.38
Liquid Assets (Crs)	3.57	2.62	3.13	2.95	3.44	3.51	4.80	4.72	4.18	5.68
Current Liabilities (Crs)	0.47	0.46	1.99	2.22	2.08	1.97	2.87	2.60	2.50	4.12
Current Ratio	8.47	6.97	2.28	1.93	2.09	2.18	1.91	2.14	2.00	1.45
Current Assets (Crs)	3.94	3.21	4.55	4.28	4.34	4.30	5.49	5.57	4.99	5.98
Current Liabilities (Crs)	0.47	0.46	1.99	2.22	2.08	1.97	2.87	2.60	2.50	4.12
Interest Coverage Ratio	1.78	1.89	1.69	3.72	4.08	2.89	3.78	3.34	2.15	2.38
EBIT (Crs)	0.10	0.16	0.20	0.48	0.55	0.58	0.74	0.81	0.90	0.87
Interest Expenses (Crs)	0.06	0.09	0.12	0.13	0.13	0.20	0.20	0.24	0.42	0.37
Fixed Asset Turnover	0.57	0.63	0.62	0.66	0.66	0.52	0.60	0.49	0.47	0.45
Net Sales (Crs)	2.50	2.86	4.46	5.09	5.55	5.09	6.60	6.19	6.18	6.01
Fixed Assets (Crs)	4.38	4.51	7.19	7.74	8.45	9.70	11.08	12.67	13.22	13.27
Cash Conversion Cycle	437	336	-20.14	102	110	3.84	7.27	-87.03	-55.11	-167
Inventory Days	81.66	61.31	112	92.90	73.41	60.71	40.92	45.33	48.85	33.64
Days Receivable	414	323	116	161	179	216	192	231	225	267
Days Payable	58.74	48.74	248	152	142	273	226	363	329	467
Debt to Equity Ratio	0.04	0.04	0.16	0.16	0.18	0.26	0.34	0.47	0.46	0.30
Total Debt (Crs)	0.29	0.25	1.06	1.25	1.44	2.18	2.98	4.33	4.18	2.83
Shareholders Equity (Crs)	6.85	6.93	6.82	7.68	8.11	8.38	8.80	9.29	9.13	9.48
Free Cash Flow/Sales (%)	0.00	0.00	-5.73	4.97	1.23	-12.98	-8.18	-24.34	-5.70	24.41
Free Cash Flow(est) (Crs)	0.00	0.00	-0.26	0.25	0.07	-0.66	-0.54	-1.51	-0.35	1.47
Net Sales (Crs)	2.50	2.86	4.46	5.09	5.55	5.09	6.60	6.19	6.18	6.01
Profitability Ratios
Gross Margin (%)	45.42	45.79	48.88	53.77	53.78	57.43	48.59	60.43	59.09	60.40
Op Profit Margin (%)	10.76	11.72	14.48	13.88	14.19	16.35	15.04	19.43	21.63	21.45
Operating Profit (Crs)	0.27	0.34	0.65	0.72	0.80	0.84	1.01	1.21	1.34	1.31
Net Sales (Crs)	2.50	2.86	4.46	5.09	5.55	5.09	6.60	6.19	6.18	6.01
Net Profit Margin (%)	1.62	2.70	0.54	5.56	6.05	5.99	6.37	7.78	6.56	7.12
Net Profit (Crs)	0.04	0.08	0.02	0.28	0.34	0.30	0.42	0.48	0.41	0.43
Net Sales (Crs)	2.50	2.86	4.46	5.09	5.55	5.09	6.60	6.19	6.18	6.01
ROCE (%)	1.40	2.29	2.60	5.53	5.89	5.54	6.35	5.99	6.79	7.12
EBIT (Crs)	0.10	0.16	0.20	0.48	0.55	0.58	0.74	0.81	0.90	0.87
Capital Employed (Crs)	7.14	7.17	7.59	8.65	9.34	10.41	11.70	13.59	13.24	12.26
Return on Assets (%)	0.53	1.01	0.25	2.61	2.94	2.46	2.88	2.97	2.58	2.61
Net Profit (Crs)	0.04	0.08	0.02	0.28	0.34	0.30	0.42	0.48	0.41	0.43
Total Assets (Crs)	7.60	7.63	9.59	10.87	11.42	12.38	14.57	16.19	15.74	16.38
ROIC (%)	1.36	2.39	0.79	4.62	4.94	4.64	5.14	5.27	5.87	6.10
Op Profit after Taxes (Crs)	0.09	0.16	0.06	0.38	0.44	0.46	0.56	0.68	0.76	0.72
Invested Capital (Crs)	6.83	6.87	7.34	8.23	8.86	9.85	10.88	12.93	12.87	11.77
ROE (%)	0.59	1.11	0.35	3.69	4.14	3.63	4.77	5.18	4.44	4.51
Net Profit Margin (%)	1.62	2.70	0.54	5.56	6.05	5.99	6.37	7.78	6.56	7.12
Asset Turnover ratio	0.33	0.37	0.46	0.47	0.49	0.41	0.45	0.38	0.39	0.37
Equity Multiplier	1.11	1.10	1.41	1.41	1.41	1.48	1.66	1.74	1.72	1.73
Adjusted EPS	0.09	0.17	0.05	0.64	0.76	0.69	0.95	1.08	0.91	0.96
Valuation Ratios
P/E	0.00	0.00	163	10.63	5.41	0.00	4.32	0.00	0.00	0.00
Price to Book	0.00	0.00	0.60	0.41	0.23	0.00	0.21	0.00	0.00	0.00
EV/EBITDA	17.08	13.60	7.34	5.55	3.89	7.59	4.17	7.06	6.39	5.44
Dividend Yield (%)	0.00	0.00	0.00	0.00	0.00	—	0.00	—	—	—

Quarterly Results

Desh Rakshak Aushdhalaya Ltd.
Link Pharma Chem
Loading...
Shamrock Indl. Co
Loading...

In Rs. Cr.	Dec'22	Mar'23	Jun'23	Sep'23	Dec'23	Mar'24	Jun'24	Sep'24	Dec'24	Mar'25
Net Sales	2.47	1.65	1.11	0.83	1.58	2.49	1.08	1.19	1.88	4.39
Operating Expenses	2.04	1.20	0.86	0.51	1.26	2.06	0.81	0.85	1.59	3.44
Increase/Decrease in Stock	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Raw Material	1.64	0.35	0.47	0.11	0.83	1.09	0.41	0.39	0.85	1.72
Employee Cost	0.19	0.25	0.18	0.18	0.21	0.26	0.20	0.23	0.27	0.70
Selling and Distribution Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Electricity, Power & Fuel Cost	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Gen_AdminExpenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Miscellaneous Expenses	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Operating Profit	0.42	0.45	0.24	0.32	0.32	0.42	0.28	0.33	0.29	0.96
Other Income	0.00	0.00	0.00	0.00	0.04	0.00	0.00	0.00	0.02	0.01
Interest	0.11	0.12	0.05	0.12	0.11	0.07	0.07	0.08	0.08	0.22
PBDT	0.31	0.34	0.19	0.20	0.24	0.35	0.20	0.26	0.23	0.75
Depreciation and Amortization	0.10	0.14	0.11	0.11	0.11	0.11	0.11	0.11	0.11	0.31
Profit Before Tax	0.21	0.19	0.08	0.09	0.13	0.24	0.09	0.15	0.12	0.45
Tax	0.00	0.07	0.00	0.00	0.00	0.08	0.00	0.00	0.00	0.09
Profit After Tax	0.21	0.12	0.08	0.09	0.13	0.16	0.09	0.15	0.12	0.36
Exceptional Items	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Net Profit	0.21	0.12	0.08	0.09	0.13	0.16	0.09	0.15	0.12	0.36
Quarterly Ratios
EPS	0.48	0.26	0.19	0.20	0.30	0.37	0.21	0.33	0.27	0.81
Operating Profit Margin	17.11	27.40	21.88	38.44	19.94	16.98	25.42	28.09	15.43	21.79
Net Profit Margin	8.56	7.11	7.50	10.90	8.48	6.60	8.50	12.28	6.39	8.15

Reverse DCF

Earnings

Discount Rate (%)

Terminal Multiple

5 YEAR

10 YEAR

20 YEAR

45.00%

Implied Growth Rate over a 5 year period*

15.60%

Implied Growth Rate over a 10 year period*

7.00%

Implied Growth Rate over a 20 year period*

*Implied Growth calculated using Newton-Raphson method.

Learn how to use Reverse DCF

FAQs on Desh Rakshak Aushdhalaya Ltd. Financials

How strong is Desh Rakshak Aushdh balance sheet?

Balance sheet of Desh Rakshak Aushdh is moderately strong.

Is the debt of Desh Rakshak Aushdh increasing or decreasing?

Yes, The net debt of Desh Rakshak Aushdh is increasing.
Latest net debt of Desh Rakshak Aushdh is ₹2.97 Crs as of Mar-25.
This is greater than Mar-24 when it was ₹2.61 Crs.

Is the profitablity of Desh Rakshak Aushdh improving?

Yes, profit is increasing.
The profit of Desh Rakshak Aushdh is ₹0.72 Crs for TTM, ₹0.43 Crs for Mar 2024 and ₹0.41 Crs for Mar 2023.

Does Desh Rakshak Aushdh pay decent dividends?

The company seems to be paying a very low dividend.
Investors need to see where the company is allocating its profits.
Desh Rakshak Aushdh latest dividend payout ratio is 0% and 3yr average dividend payout ratio is 0%

How has Desh Rakshak Aushdh allocated its funds?

Companies resources are allocated to majorly unproductive assets like Accounts Receivable

View FAQ's On Shareholding

Ideas Dashboard

Timeline

Watchlist

Portfolio

Alerts

Research

Stock Screener

Market

Raw Material

Desh Rakshak Aushdhalaya Ltd.

Desh Rakshak Aushdhalaya Ltd.

Has the share price of Desh Rakshak Aushdh grown faster than its competition?

Is Desh Rakshak Aushdh stock expensive?

How strong is Desh Rakshak Aushdh balance sheet?

Is the debt of Desh Rakshak Aushdh increasing or decreasing?

Is the profitablity of Desh Rakshak Aushdh improving?

Does Desh Rakshak Aushdh pay decent dividends?

How has Desh Rakshak Aushdh allocated its funds?

SIGN UP FOR FREE