Valuation Cipla Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 09:05:07 10/07/26 pm AEST			5-day change	1st Jan Change
1,439.40 ^INR	-0.13%		-1.29%	-4.76%

07/07	India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law	RE
24/06	Avendus Spark Upgrades Cipla to Buy from Add; Price Target is INR1,710	MT

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	1,162,748	-	-
Change	-	-11.51%	66.28%	-3.63%	-15.1%	17.58%	-	-
Enterprise Value (EV) ¹	810,334	716,397	1,154,239	1,084,736	901,599	1,063,996	1,037,716	1,020,649
Change	-	-11.59%	61.12%	-6.02%	-16.88%	18.01%	-2.47%	-1.64%
P/E	32.7x	26x	29.3x	22.1x	25.5x	27.7x	22.6x	20x
PBR	3.94x	3.11x	4.53x	3.73x	2.87x	3.09x	2.8x	2.54x
PEG	-	2.3x	0.6x	0.8x	-1x	3.32x	1x	1.6x
Capitalization / Revenue	3.77x	3.19x	4.69x	4.23x	3.51x	3.74x	3.35x	3.07x
EV / Revenue	3.72x	3.15x	4.48x	3.94x	3.2x	3.42x	2.99x	2.7x
EV / EBITDA	17.8x	14.3x	18.3x	15.2x	15.3x	17.5x	14x	12.3x
EV / EBIT	23.1x	18.6x	22x	18x	19.3x	22.2x	17.3x	15x
EV / FCF	29.1x	29.9x	38x	28.2x	38.5x	35.3x	28.7x	27.2x
FCF Yield	3.43%	3.35%	2.63%	3.54%	2.6%	2.83%	3.49%	3.68%
Dividend per Share ²	5	8.5	13	13	13	12.26	13.85	13.23
Rate of return	0.49%	0.94%	0.87%	0.9%	1.06%	0.85%	0.96%	0.92%
EPS ²	31.17	34.69	51.01	65.24	48	52.01	63.64	71.8
Distribution rate	16%	24.5%	25.5%	19.9%	27.1%	23.6%	21.8%	18.4%
Net sales ¹	217,633	227,531	257,741	275,476	281,626	310,682	346,683	378,696
EBITDA ¹	45,528	50,270	62,910	71,279	58,829	60,717	73,901	82,827
EBIT ¹	35,008	38,549	52,400	60,210	46,719	47,873	60,040	67,998
Net income ¹	25,168	28,019	41,216	52,725	38,792	42,007	51,552	57,741
Net Debt ¹	-11,043	-10,443	-54,350	-80,010	-87,289	-98,752	-125,032	-142,099
Reference price ²	1,018.05	900.50	1,496.95	1,442.20	1,224.20	1,439.40	1,439.40	1,439.40
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	27.68x	3.42x	17.52x	0.85%	12.19B
SUN PHARMACEUTICAL INDUSTRIES LTD.	35.34x	6.68x	23.09x	0.82%	48.69B
OTSUKA HOLDINGS CO., LTD.	18.59x	2.09x	9.88x	1.3%	36.38B
ZYDUS LIFESCIENCES LIMITED	27.28x	4.02x	16.36x	0.58%	12.04B
KRKA, D. D.	19.11x	3.34x	11.99x	3.48%	9.04B
GEDEON RICHTER	8.44x	1.99x	5.2x	5.13%	7.09B
ONO PHARMACEUTICAL CO., LTD.	16.21x	2.08x	7.01x	3.23%	7.06B
GLENMARK PHARMACEUTICALS LIMITED	34.65x	3.95x	16.81x	0.23%	6.75B
AJANTA PHARMA LIMITED	39.94x	7.65x	28.36x	0.99%	4.38B
Average	25.25x	3.91x	15.14x	1.85%	15.96B
Weighted average by Cap.	26.59x	4.25x	16.20x	1.4%