Valuation Dr. Reddy's Laboratories Limited

Stocks

Market Closed - Bombay S.E. 06:02:22 2026-08-28 EDT			5-day change	1st Jan Change
1,177.80 ^INR	+0.24%		+0.24%	-7.34%

08-25	Asian Equities Traded in the US as American Depositary Receipts Rise in Tuesday Trading	MT
08-18	Asian Equities Traded in the US as American Depositary Receipts Track Lower in Tuesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	714,500	767,655	1,024,969	953,168	1,044,616	981,089	-	-
Change	-	7.44%	33.52%	-7.01%	9.59%	-6.08%	-	-
Enterprise Value (EV) ¹	703,980	719,330	960,383	928,633	1,011,902	949,507	929,471	899,034
Change	-	2.18%	33.51%	-3.31%	8.97%	-6.17%	-2.11%	-3.27%
P/E	30.4x	17.1x	18.4x	16.9x	24.4x	26x	20.2x	17x
PBR	3.76x	3.33x	3.63x	2.86x	2.78x	2.41x	2.18x	1.98x
PEG	-	0.2x	0.8x	13.12x	-1x	-2.2x	0.7x	0.9x
Capitalization / Revenue	3.33x	3.11x	3.67x	2.93x	3.11x	2.79x	2.5x	2.27x
EV / Revenue	3.28x	2.92x	3.44x	2.85x	3.01x	2.7x	2.37x	2.08x
EV / EBITDA	13.7x	11.1x	12.1x	10.8x	15.1x	15.3x	11.6x	9.8x
EV / EBIT	20.5x	13.8x	14.8x	13.4x	21.8x	22.8x	16.2x	13.4x
EV / FCF	52.3x	15.1x	33.1x	49.1x	30.3x	23.9x	25.6x	18.6x
FCF Yield	1.91%	6.61%	3.02%	2.04%	3.3%	4.18%	3.9%	5.37%
Dividend per Share ²	6	8	8	8	8	7.63	8.444	9.156
Rate of return	0.7%	0.87%	0.65%	0.7%	0.64%	0.65%	0.72%	0.78%
EPS ²	28.34	54.18	66.92	67.78	51.42	45.26	58.31	69.18
Distribution rate	21.2%	14.8%	12%	11.8%	15.6%	16.9%	14.5%	13.2%
Net sales ¹	214,391	246,697	279,164	325,535	335,933	351,913	392,780	432,813
EBITDA ¹	51,400	64,559	79,481	86,236	67,048	62,054	80,052	91,743
EBIT ¹	34,277	52,057	64,781	69,178	46,443	41,610	57,480	67,249
Net income ¹	23,568	45,073	55,779	56,544	42,850	37,221	48,989	57,716
Net Debt ¹	-10,520	-48,325	-64,586	-24,535	-32,714	-31,582	-51,618	-82,055
Reference price ²	861.08	924.30	1,231.03	1,144.05	1,254.65	1,177.80	1,177.80	1,177.80
Nbr of stocks (in thousands)	829,771	830,526	832,611	833,152	832,596	832,984	-	-
Announcement Date	5/19/22	5/10/23	5/7/24	5/9/25	5/12/26	-	-	-

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.($)
DR. REDDY'S LABORATORIES LIMITED	26.02x	2.7x	15.3x	0.65%	10.27B
ELI LILLY AND COMPANY	33.44x	12.14x	24.6x	0.59%	1,047B
JOHNSON & JOHNSON	29.82x	-	-	2%	646B
ABBVIE INC.	32.61x	7.57x	15.74x	2.68%	451B
ROCHE HOLDING AG	19.99x	4.75x	11.76x	2.79%	355B
NOVARTIS AG	21.76x	5.62x	13.93x	2.85%	291B
ASTRAZENECA PLC	20.88x	4.29x	12.24x	2.06%	252B
AMGEN INC.	27.35x	7.07x	12.56x	2.33%	234B
NOVO NORDISK A/S	13.25x	4.77x	9.95x	3.83%	203B
GILEAD SCIENCES, INC.	-44.51x	6.43x	25.11x	2.26%	181B
Average	18.06x	6.15x	15.69x	2.2%	366.95B
Weighted average by Cap.	24.25x	8.05x	17.80x	1.96%