|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,353.10 INR | -0.18% |
|
-2.53% | -10.40% |
| 06-16 | Cipla Limited Appoints Shivam Puri as Chief Executive Officer of Its One India Business, Effective July 1, 2026 | CI |
| 06-15 | Global drugmakers invest billions to boost US presence | RE |
Company Valuation: Cipla Limited
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 | 1,094,974 | - | - |
| Change | - | -11.51% | 66.28% | -3.63% | -15.1% | 10.73% | - | - |
| Enterprise Value (EV) 1 | 810,334 | 716,397 | 1,154,239 | 1,084,736 | 901,599 | 996,323 | 970,104 | 953,033 |
| Change | - | -11.59% | 61.12% | -6.02% | -16.88% | 10.51% | -2.63% | -1.76% |
| P/E | 32.7x | 26x | 29.3x | 22.1x | 25.5x | 26.2x | 21.4x | 18.9x |
| PBR | 3.94x | 3.11x | 4.53x | 3.73x | 2.87x | 2.91x | 2.63x | 2.39x |
| PEG | - | 2.3x | 0.6x | 0.8x | -1x | 3.3x | 1x | 1.4x |
| Capitalization / Revenue | 3.77x | 3.19x | 4.69x | 4.23x | 3.51x | 3.53x | 3.16x | 2.89x |
| EV / Revenue | 3.72x | 3.15x | 4.48x | 3.94x | 3.2x | 3.21x | 2.8x | 2.51x |
| EV / EBITDA | 17.8x | 14.3x | 18.3x | 15.2x | 15.3x | 16.4x | 13.2x | 11.5x |
| EV / EBIT | 23.1x | 18.6x | 22x | 18x | 19.3x | 20.9x | 16.3x | 14x |
| EV / FCF | 29.1x | 29.9x | 38x | 28.2x | 38.5x | 33.1x | 26.9x | 25.3x |
| FCF Yield | 3.43% | 3.35% | 2.63% | 3.54% | 2.6% | 3.02% | 3.72% | 3.96% |
| 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% | 0.92% | 1.04% | 1.04% |
| EPS 2 | 31.17 | 34.69 | 51.01 | 65.24 | 48 | 51.81 | 63.39 | 71.67 |
| Distribution rate | 16% | 24.5% | 25.5% | 19.9% | 27.1% | 24.1% | 22.3% | 19.7% |
| Net sales 1 | 217,633 | 227,531 | 257,741 | 275,476 | 281,626 | 310,614 | 346,427 | 378,943 |
| EBITDA 1 | 45,528 | 50,270 | 62,910 | 71,279 | 58,829 | 60,649 | 73,604 | 82,700 |
| EBIT 1 | 35,008 | 38,549 | 52,400 | 60,210 | 46,719 | 47,621 | 59,650 | 67,909 |
| Net income 1 | 25,168 | 28,019 | 41,216 | 52,725 | 38,792 | 41,871 | 51,212 | 57,759 |
| Net Debt 1 | -11,043 | -10,443 | -54,350 | -80,010 | -87,289 | -98,650 | -124,870 | -141,941 |
| Reference price 2 | 1,018.05 | 900.50 | 1,496.95 | 1,442.20 | 1,224.20 | 1,355.50 | 1,355.50 | 1,355.50 |
| Nbr of stocks (in thousands) | 806,814 | 807,151 | 807,367 | 807,617 | 807,783 | 807,801 | - | - |
| Announcement Date | 10/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 13/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.16x | 3.21x | 16.43x | 0.92% | 11.62B | |
| 37.64x | 7.13x | 24.31x | 0.82% | 46.46B | |
| 18x | 2.02x | 9.57x | 1.34% | 35.42B | |
| 23.56x | 4.11x | 15.32x | 0.75% | 11.47B | |
| 19.71x | 3.4x | 12.36x | 3.46% | 9.13B | |
| 8.16x | 1.91x | 5x | 5.31% | 6.94B | |
| 15.01x | 1.97x | 7.47x | 3.57% | 6.65B | |
| 32.7x | 3.71x | 15.8x | 0.24% | 6.45B | |
| 40.51x | - | - | - | 5.01B | |
| Average | 24.61x | 3.43x | 13.28x | 2.05% | 15.46B | |
| Weighted average by Cap. | 26.67x | 4.24x | 15.91x | 1.48% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CIPLA Stock
- Valuation Cipla Limited
Select your edition
All financial news and data tailored to specific country editions
