1. At a Glance
Picture this: a company that wants to be both a pesticide pasha and a pharma prince. That’sShivalik Rasayan Ltd (SRL)for you — India’s largest producer ofDimethoate Technicaland second-largest forMalathion Technical, now moonlighting as an API player with ambitions louder than its quarterly margins. At ₹406 per share (as of28th Nov 2025), the stock sits nearly 54% below its 52-week high of ₹879, sulking in the small-cap corner with amarket cap of ₹639 crore.
In Q2 FY26 (Sep 2025), the company clocked₹93.84 crore in sales(up13.8% YoY) but net profit slid23.9% YoYto₹4.31 crore— the classic “sales up, profits down” meme in action. With anEPS of ₹1.94, anROE of just 3.2%, and anROCE of 5.51%, Shivalik currently earns less on its capital than a savings account with a decent fixed deposit. Thestock trades at 45.5x P/E, which is hilarious considering theindustry average P/E is 29.8. But who cares about logic when you have “USFDA approval” sprinkled in the annual report, right?
So here’s the TL;DR: Shivalik is a chemical cocktail of promise, patents, and a patience test. Now let’s dissect it, auditor style.
2. Introduction
Back in 1979, when bell-bottoms were in fashion and Doordarshan ruled the screens, Shivalik Rasayan decided to make agrochemicals. Decades later, it’s still at it — except now it’s flirting with the pharmaceutical industry like that overconfident cousin who thinks he can do IIT and film school simultaneously.
FromDimethoateandMalathiontoTemozolomideandFingolimod, this company’s portfolio is as diverse as a college canteen menu. And yes, they’ve even filedDrug Master Files (DMFs)with theUSFDAandCertificates of Suitability (CEPs)withEDQM— because apparently, being international makes everything sound cooler.
But numbers don’t lie. While sales growth looks decent at13% YoY, profit margins have fallen faster than your enthusiasm on Monday mornings.Operating Profit Marginis down from 19% in the pandemic glory days to about12.8% in Sep 2025, proving once again that expansion dreams often come with debt and depreciation hangovers.
Still, SRL keeps expanding. ItsDahej III greenfield facilityis now operational, itsUSFDA approvalcame in October 2024, and itsassociate Medicamen Biotech Ltd (MBL)is busy with oncology formulations. Shivalik seems to be cooking something potent — but will it hit the market before investors lose patience?
3. Business Model – WTF Do They Even Do?
In short, Shivalik makes stuff that either kills pests or cancer cells. Sometimes both (not literally).
Business Verticals:
- Agrochemicals (≈92% of revenue):This is Shivalik’s bread, butter, and insecticide. The Dahej-III plant produces technical-grade insecticides and intermediates likeAzoxystrobin,Chlorantraniliprole (CTPR),Trifloxystrobin,Dinotefuran, andPymetrozine. In simpler terms: ingredients that make crops happy and insects sad.
- Pharma API (≈8% of revenue):The Dehradun and Dahej-II facilities churn out oncology and non-oncology APIs likeTemozolomideandFingolimod Hydrochloride. They’ve even scoredtwo US patents, which sounds fancy until you see the PAT margin of 4%. Still, the intent is clear — they want to become a legit pharma player, not just a chemical supplier with lab coats.
And if that wasn’t enough, they’re also submitting34 new product registrationswith the Central Insecticides Board & Registration Committee (CIB&RC). That’s more paperwork than a CA’s desk in March.
So yes, Shivalik is trying to be both anagro-chemical boss and an API scientist, which is like being Virat Kohli and AR Rahman at once — great in theory, exhausting in practice.
4. Financials Overview
Let’s unpack Q2 FY26 like a forensic accountant:
| Metric | Sep 2025 (Latest Qtr) | Sep 2024 (YoY) | Jun 2025 (QoQ) | YoY % | QoQ % |
|---|---|---|---|---|---|
| Revenue (₹ Cr) | 93.84 | 82.44 | 89.31 | 13.8% ↑ | 5.1% ↑ |
| EBITDA (₹ Cr) | 12.04 | 11.76 | 10.98 | 2.3% ↑ | 9.6% ↑ |
| PAT (₹ Cr) | 4.31 | 4.43 | 2.82 | -2.7% ↓ | 52.8% ↑ |
| EPS (₹) | 1.94 | 2.58 | 1.02 | -24.8% ↓ | 90% ↑ |
Commentary:Revenue is growing, EBITDA is trying its best, and PAT is doing the emotional damage dance — recovering QoQ but still worse than last year. TheEPS dropscreams “margin compression,” while theannualised EPS of ₹7.76(₹1.94 × 4) gives a
P/E of ~52x, which even startup founders would call optimistic.
5. Valuation Discussion – Fair Value Range Only
Method 1: P/E-based
- Industry P/E: 29.8
- SRL EPS (annualised): ₹7.76
- Fair Value Range = ₹231 – ₹310
Method 2: EV/EBITDA-based
- EV/EBITDA: 13.7x
- Assume fair range 10x–12x for a mid-cap agro-pharma
- EBITDA FY25 (TTM): ₹42 crore
- Fair Value Range = ₹420 – ₹500 crore EV → ₹390–₹460/share
Method 3: DCF (Simplified)
- Revenue growth: 10–12%
- PAT margin: 5%
- Discount rate: 11%
- Intrinsic value range = ₹370 – ₹430/share
📘Educational Disclaimer:This fair value range is purely for educational analysis andnotinvestment advice. Please do your own due diligence before acting on any number that looks “tempting.”
6. What’s Cooking – News, Triggers, Drama
- USFDA Blessing (Oct 2024):The Dahej API facility officially got USFDA approval, and the Establishment Inspection Report (EIR) was released. This could be the ticket to regulated market exports — unless the next inspection finds the lab cat missing a hairnet.
- 34 Agro Product Registrations:Pending approvals with CIB&RC. If cleared, SRL could double its agrochemical portfolio. If delayed, they’ll just double their patience.
- Medicamen Biotech Collaboration:Their 41.63% stake in this oncology specialist could be the next growth booster. In 2023, they even bagged a “Value Creator” award — because who doesn’t love trophies with no cash flow?
- BSE/NSE Warning (Oct 2025):Both exchanges slapped the company with a warning for anaudit committee quorum breach. Nothing serious yet, but corporate governance hiccups never age well.
- Fundraise (FY23):₹104 crore through preferential allotment; ₹75 crore already used for the Dahej project. Capital is working; now it just needs to earn.
Shivalik’s narrative is like a daily soap — new facilities, USFDA drama, regulator letters, and the occasional “patent twist.”
7. Balance Sheet
| Particulars (₹ Cr) | Mar 2023 | Mar 2024 | Sep 2025 (Latest) |
|---|---|---|---|
| Total Assets | 578 | 692 | 804 |
| Net Worth (Equity + Reserves) | 419 | 508 | 587 |
| Borrowings | 58 | 76 | 100 |
| Other Liabilities | 101 | 109 | 117 |
| Total Liabilities | 578 | 692 | 804 |
Observations:
- Assets have jumped 39% in 18 months — expansion fever is real.
- Debt has risen ~72% since FY23 — not alarming yet, but noticeable.
- Net worth continues to

