Valuation Granules India Limited

Stocks

Delayed Bombay S.E. Other stock markets 08:09:00 13/07/2026 BST			5-day change	1st Jan Change
897.50 ^INR	+0.89%		+5.04%	+49.95%

07-06	Granules India Gets Sole First-to-File Status for Sodium Oxybate Extended-Release for Oral Suspension	MT
06-12	Sushil Finance Starts Granules India at Buy with INR963 Price Target	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	75,120	75,964	70,374	104,206	118,082	220,428	-	-
Change	-	1.12%	-7.36%	48.08%	13.32%	86.67%	-	-
Enterprise Value (EV) ¹	82,206	82,880	78,577	112,575	124,976	157,810	222,297	207,203
Change	-	0.82%	-5.19%	43.27%	11.02%	26.27%	-0.35%	-6.79%
P/E	13.8x	18.5x	13.8x	25.7x	23.6x	25.4x	28.9x	22.7x
PBR	3.46x	2.94x	2.48x	3.23x	3.18x	4.92x	3.8x	3.19x
PEG	-	-0.8x	0.5x	-1.3x	1x	1.4x	1.2x	0.8x
Capitalization / Revenue	2.32x	2.02x	1.56x	2.31x	2.63x	2.87x	3.55x	3.08x
EV / Revenue	2.54x	2.2x	1.74x	2.5x	2.79x	2.94x	3.58x	2.89x
EV / EBITDA	9.61x	11.5x	8.6x	13.2x	13.2x	13.3x	15.3x	11.8x
EV / EBIT	11.7x	14.7x	10.8x	17.4x	17.4x	17.8x	20.1x	15.1x
EV / FCF	51x	-126x	24x	191x	42.4x	67.1x	69.7x	36.6x
FCF Yield	1.96%	-0.79%	4.18%	0.52%	2.36%	1.49%	1.44%	2.73%
Dividend per Share ²	1.5	1.5	1.5	1.5	1.5	1.475	1.45	1.525
Rate of return	0.49%	0.49%	0.52%	0.35%	0.31%	0.17%	0.16%	0.17%
EPS ²	21.95	16.6	21	16.72	20.68	24.46	30.78	39.22
Distribution rate	6.83%	9.04%	7.14%	8.97%	7.25%	5.98%	4.71%	3.89%
Net sales ¹	32,375	37,649	45,119	45,064	44,816	53,656	62,129	71,658
EBITDA ¹	8,552	7,222	9,138	8,560	9,452	11,851	14,484	17,598
EBIT ¹	7,038	5,636	7,293	6,486	7,197	8,890	11,047	13,734
Net income ¹	5,495	4,128	5,166	4,053	5,015	5,950	7,759	9,947
Net Debt ¹	7,086	6,916	8,203	8,368	6,894	3,891	1,870	-13,225
Reference price ²	303.30	306.30	290.75	429.95	487.10	889.55	889.55	889.55
Nbr of stocks (in thousands)	247,675	248,006	242,043	242,369	242,419	247,797	-	-
Announcement Date	11/05/21	18/05/22	16/05/23	15/05/24	28/05/25	29/04/26	-	-

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.($)
GRANULES INDIA LIMITED	36.04x	4.2x	19.28x	0.17%	2.31B
ELI LILLY AND COMPANY	34.92x	12.63x	25.81x	0.57%	1,060B
JOHNSON & JOHNSON	27.42x	6.3x	17.1x	2.08%	619B
ABBVIE INC.	30.1x	7.34x	15.02x	2.76%	438B
ROCHE HOLDING AG	17.98x	4.45x	11.01x	2.97%	333B
NOVARTIS AG	21.52x	5.52x	13.36x	2.86%	282B
ASTRAZENECA PLC	21.56x	4.53x	12.65x	1.94%	267B
NOVO NORDISK A/S	14.17x	5.3x	10.9x	3.52%	218B
AMGEN INC.	23.78x	6.31x	11.12x	2.78%	196B
GILEAD SCIENCES, INC.	-46.81x	5.6x	30.89x	2.5%	161B
Average	18.07x	6.22x	16.71x	2.22%	357.62B
Weighted average by Cap.	23.84x	7.84x	18.15x	1.99%