Valuation Cipla Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 12:05:07 18/06/2026 BST			5-day change	1st Jan Change
1,355.50 ^INR	+0.35%		-2.01%	-10.31%

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

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	1,091,177	-	-
Change	-	-11.51%	66.28%	-3.63%	-15.1%	10.34%	-	-
Enterprise Value (EV) ¹	810,334	716,397	1,154,239	1,084,736	901,599	992,527	966,307	949,236
Change	-	-11.59%	61.12%	-6.02%	-16.88%	10.09%	-2.64%	-1.77%
P/E	32.7x	26x	29.3x	22.1x	25.5x	26.1x	21.3x	18.8x
PBR	3.94x	3.11x	4.53x	3.73x	2.87x	2.9x	2.62x	2.38x
PEG	-	2.3x	0.6x	0.8x	-1x	3.29x	1x	1.4x
Capitalization / Revenue	3.77x	3.19x	4.69x	4.23x	3.51x	3.51x	3.15x	2.88x
EV / Revenue	3.72x	3.15x	4.48x	3.94x	3.2x	3.2x	2.79x	2.5x
EV / EBITDA	17.8x	14.3x	18.3x	15.2x	15.3x	16.4x	13.1x	11.5x
EV / EBIT	23.1x	18.6x	22x	18x	19.3x	20.8x	16.2x	14x
EV / FCF	29.1x	29.9x	38x	28.2x	38.5x	33x	26.8x	25.2x
FCF Yield	3.43%	3.35%	2.63%	3.54%	2.6%	3.03%	3.74%	3.97%
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%	1.05%	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	1,350.80	1,350.80	1,350.80
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CIPLA LIMITED	26.07x	3.2x	16.36x	0.92%	11.56B
SUN PHARMACEUTICAL INDUSTRIES LTD.	37.55x	7.11x	24.25x	0.83%	46.28B
OTSUKA HOLDINGS CO., LTD.	17.57x	1.97x	9.32x	1.38%	34.73B
ZYDUS LIFESCIENCES LIMITED	23.28x	4.06x	15.13x	0.76%	11.32B
KRKA, D. D.	19.82x	3.42x	12.44x	3.44%	9.27B
GEDEON RICHTER	8.24x	1.93x	5.06x	5.26%	7.13B
ONO PHARMACEUTICAL CO., LTD.	14.83x	1.95x	7.38x	3.62%	6.6B
GLENMARK PHARMACEUTICALS LIMITED	32.43x	3.68x	15.66x	0.25%	6.39B
SHENZHEN SALUBRIS PHARMACEUTICALS CO., LTD.	40.21x	-	-	-	4.98B
Average	24.45x	3.42x	13.20x	2.06%	15.36B
Weighted average by Cap.	26.48x	4.22x	15.80x	1.5%