|
Market Closed -
Bombay S.E.
06:02:36 2026-10-28 EDT
|
5-day change | 1st Jan Change | ||
| 1,971.00 INR | +0.61% |
|
+0.72% | -6.68% |
| 10-25 | Lupin's Goa Facility Receives One Observation in US FDA Inspection | MT |
| 10-23 | Lupin Appoints Chief Legal Officer | MT |
Company Valuation: Lupin Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 339,061 | 294,760 | 737,220 | 925,229 | 1,057,318 | 901,210 | - | - |
| Change | - | -13.07% | 150.11% | 25.5% | 14.28% | -14.76% | - | - |
| Enterprise Value (EV) 1 | 366,521 | 324,269 | 751,894 | 944,572 | 1,031,180 | 860,407 | 826,161 | 793,583 |
| Change | - | -11.53% | 131.87% | 25.63% | 9.17% | -16.56% | -3.98% | -3.94% |
| P/E | -22.2x | 68.8x | 38.6x | 28.3x | 19.9x | 20.5x | 19.2x | 17.1x |
| PBR | 2.79x | 2.36x | 5.16x | 5.41x | 4.71x | 3.45x | 3x | 2.61x |
| PEG | - | -1x | 0x | 0.4x | 0.3x | -1.2x | 2.91x | 1.4x |
| Capitalization / Revenue | 2.07x | 1.77x | 3.68x | 4.07x | 3.78x | 2.98x | 2.79x | 2.58x |
| EV / Revenue | 2.23x | 1.95x | 3.76x | 4.16x | 3.69x | 2.84x | 2.56x | 2.27x |
| EV / EBITDA | 16.9x | 18.8x | 19.8x | 17.9x | 12.6x | 11.3x | 10.5x | 9.37x |
| EV / EBIT | 72.3x | 38.6x | 28.9x | 23x | 15.2x | 14.6x | 13.6x | 11.8x |
| EV / FCF | -68.2x | 81.6x | 27.6x | 71.7x | 19.5x | 25.9x | 18.3x | 15.9x |
| FCF Yield | -1.47% | 1.23% | 3.62% | 1.39% | 5.12% | 3.86% | 5.45% | 6.31% |
| Dividend per Share 2 | 4 | 4 | 8 | 12 | 18 | 12.72 | 12.84 | 13.52 |
| Rate of return | 0.54% | 0.62% | 0.49% | 0.59% | 0.78% | 0.65% | 0.65% | 0.69% |
| EPS 2 | -33.65 | 9.41 | 41.87 | 71.69 | 116.4 | 96.26 | 102.6 | 115.2 |
| Distribution rate | -11.9% | 42.5% | 19.1% | 16.7% | 15.5% | 13.2% | 12.5% | 11.7% |
| Net sales 1 | 164,055 | 166,417 | 200,108 | 227,079 | 279,580 | 302,509 | 322,577 | 349,821 |
| EBITDA 1 | 21,656 | 17,206 | 38,000 | 52,775 | 81,595 | 75,807 | 78,468 | 84,732 |
| EBIT 1 | 5,069 | 8,399 | 26,032 | 41,083 | 67,840 | 58,893 | 60,802 | 67,377 |
| Net income 1 | -15,280 | 4,301 | 19,145 | 32,816 | 53,328 | 44,002 | 46,849 | 52,758 |
| Net Debt 1 | 27,460 | 29,509 | 14,674 | 19,343 | -26,138 | -40,803 | -75,049 | -107,627 |
| Reference price 2 | 746.05 | 647.85 | 1,617.85 | 2,026.50 | 2,312.70 | 1,971.00 | 1,971.00 | 1,971.00 |
| Nbr of stocks (in thousands) | 454,475 | 454,981 | 455,679 | 456,565 | 457,179 | 457,235 | - | - |
| Announcement Date | 5/18/22 | 5/9/23 | 5/6/24 | 5/14/25 | 5/7/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.35x | 2.83x | 11.28x | 0.65% | 9.43B | |
| 37.66x | 13.18x | 27.98x | 0.53% | 1,143B | |
| 39.33x | 6.61x | 18.6x | 1.99% | 647B | |
| 37.45x | 8.4x | 17.37x | 2.4% | 506B | |
| 21.46x | 5.22x | 12.98x | 2.51% | 384B | |
| 103.38x | 5.8x | 24.86x | 2.4% | 350B | |
| 21.99x | 5.69x | 13.69x | 2.94% | 293B | |
| 22.31x | 4.51x | 12.87x | 1.96% | 265B | |
| 28.42x | 7.28x | 13.03x | 2.25% | 242B | |
| -45.78x | 7.1x | 27.53x | 2.07% | 197B | |
| Average | 28.66x | 6.66x | 18.02x | 1.97% | 403.7B | |
| Weighted average by Cap. | 35.24x | 8.34x | 20.46x | 1.8% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- 500257 Stock
- Valuation Lupin Limited
Select your edition
All financial news and data tailored to specific country editions
