Valuation Cipla Limited

Stocks

Delayed NSE India S.E. Other stock markets 04:52:21 02/07/26 pm AEST			5-day change	1st Jan Change
1,456.60 ^INR	-0.01%		+1.25%	-3.52%

17/06	Cipla Limited Appoints Shivam Puri as Chief Executive Officer of Its One India Business, Effective July 1, 2026	CI
15/06	Global drugmakers invest billions to boost US presence	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	821,377	726,839	1,208,588	1,164,745	988,887	1,176,723	-	-
Change	-	-11.51%	66.28%	-3.63%	-15.1%	18.99%	-	-
Enterprise Value (EV) ¹	810,334	716,397	1,154,239	1,084,736	901,599	1,077,966	1,051,766	1,034,782
Change	-	-11.59%	61.12%	-6.02%	-16.88%	19.56%	-2.43%	-1.61%
P/E	32.7x	26x	29.3x	22.1x	25.5x	28x	22.9x	20.3x
PBR	3.94x	3.11x	4.53x	3.73x	2.87x	3.13x	2.83x	2.57x
PEG	-	2.3x	0.6x	0.8x	-1x	3.41x	1x	1.6x
Capitalization / Revenue	3.77x	3.19x	4.69x	4.23x	3.51x	3.79x	3.39x	3.11x
EV / Revenue	3.72x	3.15x	4.48x	3.94x	3.2x	3.47x	3.03x	2.73x
EV / EBITDA	17.8x	14.3x	18.3x	15.2x	15.3x	17.8x	14.3x	12.5x
EV / EBIT	23.1x	18.6x	22x	18x	19.3x	22.6x	17.6x	15.2x
EV / FCF	29.1x	29.9x	38x	28.2x	38.5x	35.8x	29.1x	27.4x
FCF Yield	3.43%	3.35%	2.63%	3.54%	2.6%	2.79%	3.44%	3.64%
Dividend per Share ²	5	8.5	13	13	13	12.47	14.15	14.1
Rate of return	0.49%	0.94%	0.87%	0.9%	1.06%	0.86%	0.97%	0.97%
EPS ²	31.17	34.69	51.01	65.24	48	51.94	63.64	71.67
Distribution rate	16%	24.5%	25.5%	19.9%	27.1%	24%	22.2%	19.7%
Net sales ¹	217,633	227,531	257,741	275,476	281,626	310,696	346,750	378,943
EBITDA ¹	45,528	50,270	62,910	71,279	58,829	60,670	73,732	82,700
EBIT ¹	35,008	38,549	52,400	60,210	46,719	47,691	59,851	67,909
Net income ¹	25,168	28,019	41,216	52,725	38,792	41,977	51,417	57,759
Net Debt ¹	-11,043	-10,443	-54,350	-80,010	-87,289	-98,757	-124,957	-141,941
Reference price ²	1,018.05	900.50	1,496.95	1,442.20	1,224.20	1,456.70	1,456.70	1,456.70
Nbr of stocks (in thousands)	806,814	807,151	807,367	807,617	807,783	807,801	-	-
Announcement Date	10/5/22	12/5/23	10/5/24	13/5/25	13/5/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CIPLA LIMITED	28.05x	3.47x	17.77x	0.86%	12.38B
SUN PHARMACEUTICAL INDUSTRIES LTD.	38.49x	7.3x	24.89x	0.81%	47.1B
OTSUKA HOLDINGS CO., LTD.	17.73x	1.99x	9.41x	1.36%	34.57B
ZYDUS LIFESCIENCES LIMITED	24.33x	4.21x	15.68x	0.73%	11.64B
KRKA, D. D.	19.29x	3.32x	12.08x	3.54%	8.87B
GEDEON RICHTER	8.47x	1.99x	5.22x	5.12%	7.1B
ONO PHARMACEUTICAL CO., LTD.	15.95x	2.02x	6.81x	3.31%	6.85B
GLENMARK PHARMACEUTICALS LIMITED	32.82x	3.73x	15.86x	0.24%	6.42B
AJANTA PHARMA LIMITED	39.92x	7.64x	28.35x	0.99%	4.4B
Average	25.01x	3.96x	15.12x	1.88%	15.48B
Weighted average by Cap.	27.15x	4.45x	16.63x	1.44%