Windlas Biotech Ltd: ₹1,973 Cr Market Cap, 30.3x P/E – Pharma’s Silent CDMO Assassin


1. At a Glance

Windlas Biotech is not your loud, ad-blasting pharma company. No celebrity doctors, no “for better digestion” jingles — just a quiet, consistent contract development and manufacturing (CDMO) machine for generics and complex generics. With 10 straight record quarters, the stock has climbed into the ₹900+ range, riding on steady 20% sales growth and a 31% jump in Q1 FY26 profit. Almost debt-free, high dividend payout, and working capital days slashed from 40 to 17 — this is the operational discipline most small caps can only dream of.


2. Introduction

If pharma was a Bollywood movie, Windlas would be the behind-the-scenes director — making the stars (Sun, Cipla, Dr. Reddy’s) look good without hogging the limelight.

They don’t own blockbuster brands; they make them for others. This B2B-only pharma player operates in the fastest-growing segment — contract manufacturing — where large players outsource product development and manufacturing to nimble, specialized players like Windlas.

While other pharma cos are busy battling USFDA warning letters, Windlas is churning out quarterly growth like clockwork. But the market has noticed — and is already valuing it at 30x earnings, which for a ₹2,000 Cr market cap smallcap is basically saying: “Don’t mess this up.”


3. Business Model (WTF Do They Even Do?)

Windlas Biotech operates across three verticals:

  • CDMO (Core Business): Product discovery, development, licensing, and manufacturing — from basic generics to complex formulations.
  • Trade Generics & OTC: Products sold under own labels in select geographies.
  • Exports: Niche, small-batch orders for regulated and semi-regulated markets.

Roast: Think of them as a pharmaceutical kitchen — they cook your medicine to your recipe, pack it, and hand it over. The brand takes the credit; Windlas takes the cheque.


4. Financials Overview

TTM (FY25):

  • Revenue: ₹795 Cr (20% YoY growth).
  • EBITDA: ₹100 Cr (13% margin, stable for 3+ years).
  • PAT: ₹65 Cr (up from ₹61 Cr in FY24).
  • ROE: 12.8% | ROCE: 17%.
  • Debt: ₹33 Cr — practically nil.
  • Other Income: ₹19 Cr — nice bonus but not the growth driver.

P/E Recalc:
Q4 FY25 EPS = ₹7.79 → Annualised = ₹31.16 → Forward P/E ≈ 30.3x (in line with TTM).

Margins are remarkably steady, which in small-cap pharma is rarer than a government tender without delays.


5. Valuation (Fair Value RANGE only)

MethodAssumptionsFV
P/EForward EPS ₹31.16 × 22–28x₹685 – ₹872
EV/EBITDAEBITDA ₹100 Cr × 13–16x₹700 – ₹860
DCF15% growth, 12% WACC₹720 – ₹880

FV Range: ₹685 – ₹880

Disclaimer: This FV range is

Leave a Reply

FII & DII Data | Institutional Money Tracker

FII & DII Data

Institutional Money Flow Tracker | by Mr. Chartist
LOCAL ARCHIVE (Mar 13)
Latest Trading Session
Friday, 13 March 2026
Aggressive Selling
FII / FPI NET
-₹10,724 Cr
DII NET
+₹9,977 Cr
FII Aggression: 52% DII Support: 48%
Combined Liquidity -₹747 Cr
Current FII Streak
Streak Volume
5-Day FII Net Velocity
Computing…
FII 5-Yr Cumulative
-₹11.01L Cr
Historical allocation extraction
DII 5-Yr Cumulative
+₹20.45L Cr
The domestic fortress
SIP Monthly Run-Rate
₹26,500 Cr
Retail structural backbone
FII NSE500 Ownership
16.1%
Down from 28% peak

Derivatives Positioning (F&O)

Participant-wise Open Interest Analysis
FOREIGN INSTITUTIONAL INVESTORS (FII)
Index Futures
Long: Short:
Stock Futures
Long: Short:
Index Calls
Long: Short:
Index Puts
Long: Short:
DOMESTIC INSTITUTIONAL INVESTORS (DII)
Index Futures
Long: Short:
Stock Futures
Long: Short:
Note: DIIs primarily use Index Futures for hedging; options writing is limited compared to FIIs.
Data Matrices
Flow Heatmaps
Historical Charts
Documentation
FII 45-Day Flow Matrix
Visualizing sell-off density
Extreme Sell
Heavy Buy
DII 45-Day Flow Matrix
Domestic absorption pattern
Light Activity
Heavy Accumulation
Daily (Last 15)
Weekly (12W)
Monthly (24M)
Annual Tracker
Trading Date FII Gross Buy FII Gross Sell FII Net DII Gross Buy DII Gross Sell DII Net Total Liquidity
Week Ending FII Net DII Net Combined Liquidity Weekly Signal
Month & Year FII Net DII Net Net Money Flow Nifty Change
Calendar Year FII Equities Net DII Equities Net Total Flow DII Multiplier
Monthly Net Flows (Last 12m)
₹ Crore flows visualization
Multi-Year Cumulative Divergence
FII Extraction vs DII Injection
📊
FII & DII Data — User Manual
A fully open-source, institutional-grade terminal to track FII & DII flows in Indian equity markets.
Built by @Mr_Chartist — free for everyone to use, fork, and share.
✓ LIVE NSE SYNC ✓ 14-YEAR ARCHIVE ✓ MOBILE RESPONSIVE ✓ OPEN SOURCE
1
Live Sync Engine & Status

The terminal automatically fetches latest FII & DII data from NSE India on page load via CORS proxy integration, ensuring you always have access to the most current institutional flow data.

LIVE SYNC — Today's session data fetched successfully
LOCAL ARCHIVE — Using embedded historical data
🌐 Open Source — Use It, Fork It, Share It

This tool is completely free and open. No backend, no login, no subscription. Just open the HTML file and you have institutional-grade FII & DII analytics in your browser.

Follow @Mr_Chartist 📊 Version 6.0 — March 2026
error: Content is protected !!