Valuation Dr. Reddy's Laboratories Limited

Stocks

Delayed Bombay S.E. 05:02:31 2026-11-09 EST			5-day change	1st Jan Change
1,385.00 ^INR	+1.01%		+3.34%	+8.97%

11-09	Asian Equities Traded in the US as American Depositary Receipts Advance Sharply in Monday Trading	MT
11-05	Asian Equities Traded in the US as American Depositary Receipts Drop Sharply in Thursday 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	1,153,806	-	-
Change	-	7.44%	33.52%	-7.01%	9.59%	10.45%	-	-
Enterprise Value (EV) ¹	703,980	719,330	960,383	928,633	1,011,902	1,123,463	1,104,550	1,077,877
Change	-	2.18%	33.51%	-3.31%	8.97%	11.02%	-1.68%	-2.41%
P/E	30.4x	17.1x	18.4x	16.9x	24.4x	31.5x	23.7x	20.1x
PBR	3.76x	3.33x	3.63x	2.86x	2.78x	2.83x	2.57x	2.33x
PEG	-	0.2x	0.8x	13.12x	-1x	-2.2x	0.7x	1.1x
Capitalization / Revenue	3.33x	3.11x	3.67x	2.93x	3.11x	3.28x	2.93x	2.67x
EV / Revenue	3.28x	2.92x	3.44x	2.85x	3.01x	3.2x	2.81x	2.49x
EV / EBITDA	13.7x	11.1x	12.1x	10.8x	15.1x	17.9x	13.7x	11.7x
EV / EBIT	20.5x	13.8x	14.8x	13.4x	21.8x	27x	19.1x	15.8x
EV / FCF	52.3x	15.1x	33.1x	49.1x	30.3x	31.2x	33.3x	24.8x
FCF Yield	1.91%	6.61%	3.02%	2.04%	3.3%	3.2%	3%	4.03%
Dividend per Share ²	6	8	8	8	8	7.482	8.373	9.13
Rate of return	0.7%	0.87%	0.65%	0.7%	0.64%	0.54%	0.6%	0.66%
EPS ²	28.34	54.18	66.92	67.78	51.42	43.98	58.39	68.78
Distribution rate	21.2%	14.8%	12%	11.8%	15.6%	17%	14.3%	13.3%
Net sales ¹	214,391	246,697	279,164	325,535	335,933	351,282	393,171	432,374
EBITDA ¹	51,400	64,559	79,481	86,236	67,048	62,797	80,785	92,091
EBIT ¹	34,277	52,057	64,781	69,178	46,443	41,656	57,771	68,088
Net income ¹	23,568	45,073	55,779	56,544	42,850	36,498	49,207	57,692
Net Debt ¹	-10,520	-48,325	-64,586	-24,535	-32,714	-30,343	-49,256	-75,929
Reference price ²	861.08	924.30	1,231.03	1,144.05	1,254.65	1,385.00	1,385.00	1,385.00
Nbr of stocks (in thousands)	829,771	830,526	832,611	833,152	832,596	833,073	-	-
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DR. REDDY'S LABORATORIES LIMITED	31.13x	3.16x	17.68x	0.55%	12.31B
ELI LILLY AND COMPANY	39.62x	13.42x	28.51x	0.5%	1,258B
JOHNSON & JOHNSON	40.43x	6.79x	19.09x	1.93%	679B
ABBVIE INC.	37.52x	8.51x	17.57x	2.38%	518B
ROCHE HOLDING AG	20.98x	5.12x	12.74x	2.57%	390B
MERCK & CO., INC.	104.15x	5.94x	25.33x	2.32%	367B
NOVARTIS AG	23.47x	5.94x	14.26x	2.69%	307B
ASTRAZENECA PLC	24.46x	4.89x	13.77x	1.79%	293B
AMGEN INC.	23.75x	7.3x	13.55x	2.19%	252B
GILEAD SCIENCES, INC.	-39.18x	7.27x	45.77x	1.98%	210B
Average	30.63x	6.83x	20.83x	1.89%	429B
Weighted average by Cap.	36.31x	8.57x	21.90x	1.72%