Valuation Emcure Pharmaceuticals Limited

Stocks

End-of-day quote NSE India S.E. 2026-10-19			5-day change	1st Jan Change
1,766.60 ^INR	-2.97%		-5.40%	+29.47%

10-02	Emcure Pharmaceuticals Limited Receives Income-Tax Department Orders Imposing Aggregate Penalty of INR 577.396732 Million	CI
09-23	Emcure Pharmaceuticals Limited Approves Final Dividend for the Financial Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	203,202	302,490	335,089	-	-
Change	-	48.86%	10.78%	-	-
Enterprise Value (EV) ¹	208,106	306,160	341,473	331,811	319,591
Change	-	47.12%	11.53%	-2.83%	-3.68%
P/E	29.4x	32.7x	28.2x	23x	19x
PBR	4.57x	-	5.5x	4.49x	3.67x
PEG	-	1x	1x	1x	0.9x
Capitalization / Revenue	2.57x	3.29x	3.16x	2.8x	2.5x
EV / Revenue	2.64x	3.33x	3.22x	2.78x	2.39x
EV / EBITDA	14.2x	17.1x	15.8x	13.1x	11x
EV / EBIT	19.2x	22.3x	20.2x	16.3x	13.3x
EV / FCF	33x	52.5x	34.5x	28.1x	21.4x
FCF Yield	3.03%	1.9%	2.9%	3.56%	4.66%
Dividend per Share ²	3	3.6	4.007	4.728	5.773
Rate of return	0.28%	0.23%	0.23%	0.27%	0.33%
EPS ²	36.43	48.77	62.72	76.87	92.93
Distribution rate	8.23%	7.38%	6.39%	6.15%	6.21%
Net sales ¹	78,960	92,035	106,051	119,492	133,996
EBITDA ¹	14,689	17,890	21,618	25,273	29,101
EBIT ¹	10,847	13,740	16,908	20,318	24,113
Net income ¹	6,813	9,244	11,895	14,545	17,577
Net Debt ¹	4,904	3,670	6,384	-3,278	-15,498
Reference price ²	1,072.40	1,595.50	1,766.60	1,766.60	1,766.60
Nbr of stocks (in thousands)	189,483	189,590	189,680	-	-
Announcement Date	5/22/25	5/5/26	-	-	-

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.($)
EMCURE PHARMACEUTICALS LIMITED	29.03x	3.32x	16.27x	0.22%	3.64B
ELI LILLY AND COMPANY	35.96x	12.96x	27.14x	0.55%	1,120B
JOHNSON & JOHNSON	37.4x	6.3x	17.74x	2.09%	616B
ABBVIE INC.	36.43x	8.36x	17.24x	2.43%	504B
ROCHE HOLDING AG	20.46x	4.99x	12.38x	2.64%	367B
MERCK & CO., INC.	106.52x	5.95x	25.12x	2.33%	360B
NOVARTIS AG	21.18x	5.54x	13.63x	2.88%	288B
ASTRAZENECA PLC	21.7x	4.38x	12.55x	2.01%	258B
AMGEN INC.	27.46x	7.06x	12.64x	2.33%	234B
GILEAD SCIENCES, INC.	-45.63x	6.99x	27.07x	2.11%	194B
Average	29.05x	6.58x	18.18x	1.96%	394.45B
Weighted average by Cap.	34.72x	8.20x	20.04x	1.84%