Valuation Cipla Limited

Stocks

Market Closed - NSE India S.E. Other stock markets 07:05:07 2026-07-22 EDT			5-day change	1st Jan Change
1,415.10 ^INR	-1.21%		-1.60%	-6.37%

07-07	India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law	RE
06-24	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	1,143,182	-	-
Change	-	-11.51%	66.28%	-3.63%	-15.1%	15.6%	-	-
Enterprise Value (EV) ¹	810,334	716,397	1,154,239	1,084,736	901,599	1,044,430	1,018,150	1,001,083
Change	-	-11.59%	61.12%	-6.02%	-16.88%	15.84%	-2.52%	-1.68%
P/E	32.7x	26x	29.3x	22.1x	25.5x	27.2x	22.2x	19.7x
PBR	3.94x	3.11x	4.53x	3.73x	2.87x	3.04x	2.75x	2.49x
PEG	-	2.3x	0.6x	0.8x	-1x	3.25x	1x	1.5x
Capitalization / Revenue	3.77x	3.19x	4.69x	4.23x	3.51x	3.68x	3.3x	3.02x
EV / Revenue	3.72x	3.15x	4.48x	3.94x	3.2x	3.37x	2.94x	2.64x
EV / EBITDA	17.8x	14.3x	18.3x	15.2x	15.3x	17.2x	13.8x	12.1x
EV / EBIT	23.1x	18.6x	22x	18x	19.3x	21.8x	17x	14.7x
EV / FCF	29.1x	29.9x	38x	28.2x	38.5x	34.7x	28.1x	26.7x
FCF Yield	3.43%	3.35%	2.63%	3.54%	2.6%	2.88%	3.55%	3.75%
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%	0.87%	0.98%	0.94%
EPS ²	31.17	34.69	51.01	65.24	48	52.02	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	310,301	346,683	378,696
EBITDA ¹	45,528	50,270	62,910	71,279	58,829	60,720	73,901	82,827
EBIT ¹	35,008	38,549	52,400	60,210	46,719	47,876	60,040	67,998
Net income ¹	25,168	28,019	41,216	52,725	38,792	42,010	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	1,415.10	1,415.10	1,415.10
Nbr of stocks (in thousands)	806,814	807,151	807,367	807,617	807,783	807,845	-	-
Announcement Date	5/10/22	5/12/23	5/10/24	5/13/25	5/13/26	-	-	-

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	27.54x	3.41x	17.43x	0.86%	12.02B
SUN PHARMACEUTICAL INDUSTRIES LTD.	35.82x	6.78x	23.42x	0.81%	48.88B
OTSUKA HOLDINGS CO., LTD.	18.26x	2.07x	9.71x	1.31%	35.72B
ZYDUS LIFESCIENCES LIMITED	27.1x	3.99x	16.26x	0.58%	11.84B
KRKA, D. D.	18.96x	3.31x	11.89x	3.51%	8.95B
ONO PHARMACEUTICAL CO., LTD.	15.88x	2.04x	6.86x	3.27%	6.91B
GEDEON RICHTER	8.23x	1.93x	5.05x	5.27%	6.78B
GLENMARK PHARMACEUTICALS LIMITED	34.03x	3.88x	16.49x	0.24%	6.57B
AJANTA PHARMA LIMITED	42.64x	8.18x	30.32x	0.93%	4.64B
Average	25.38x	3.95x	15.27x	1.86%	15.81B
Weighted average by Cap.	26.78x	4.31x	16.38x	1.4%