|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,410.60 INR | +1.26% |
|
-0.57% | -6.66% |
| 07-24 | Jefferies Adjusts Cipla's Price Target to INR1,170 From INR1,120, Keeps at Underperform | MT |
| 07-23 | Cipla Limited, Q1 2027 Earnings Call, Jul 23, 2026 |
Company Valuation: Cipla Limited
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 | 1,139,553 | - | - |
| Change | - | -11.51% | 66.28% | -3.63% | -15.1% | 15.24% | - | - |
| Enterprise Value (EV) 1 | 810,334 | 716,397 | 1,154,239 | 1,084,736 | 901,599 | 1,033,469 | 1,008,119 | 991,809 |
| Change | - | -11.59% | 61.12% | -6.02% | -16.88% | 14.63% | -2.45% | -1.62% |
| P/E | 32.7x | 26x | 29.3x | 22.1x | 25.5x | 27.4x | 22.1x | 19.7x |
| PBR | 3.94x | 3.11x | 4.53x | 3.73x | 2.87x | 3.03x | 2.75x | 2.49x |
| PEG | - | 2.3x | 0.6x | 0.8x | -1x | 3.69x | 0.9x | 1.7x |
| Capitalization / Revenue | 3.77x | 3.19x | 4.69x | 4.23x | 3.51x | 3.68x | 3.28x | 3x |
| EV / Revenue | 3.72x | 3.15x | 4.48x | 3.94x | 3.2x | 3.33x | 2.9x | 2.62x |
| EV / EBITDA | 17.8x | 14.3x | 18.3x | 15.2x | 15.3x | 17.2x | 13.7x | 12.1x |
| EV / EBIT | 23.1x | 18.6x | 22x | 18x | 19.3x | 22.1x | 16.9x | 14.6x |
| EV / FCF | 29.1x | 29.9x | 38x | 28.2x | 38.5x | 37.3x | 27.4x | 23.8x |
| FCF Yield | 3.43% | 3.35% | 2.63% | 3.54% | 2.6% | 2.68% | 3.65% | 4.2% |
| Dividend per Share 2 | 5 | 8.5 | 13 | 13 | 13 | 12.74 | 14.39 | 14.26 |
| Rate of return | 0.49% | 0.94% | 0.87% | 0.9% | 1.06% | 0.9% | 1.02% | 1.01% |
| EPS 2 | 31.17 | 34.69 | 51.01 | 65.24 | 48 | 51.57 | 63.85 | 71.44 |
| Distribution rate | 16% | 24.5% | 25.5% | 19.9% | 27.1% | 24.7% | 22.5% | 20% |
| Net sales 1 | 217,633 | 227,531 | 257,741 | 275,476 | 281,626 | 309,929 | 347,245 | 379,247 |
| EBITDA 1 | 45,528 | 50,270 | 62,910 | 71,279 | 58,829 | 59,955 | 73,615 | 82,261 |
| EBIT 1 | 35,008 | 38,549 | 52,400 | 60,210 | 46,719 | 46,846 | 59,584 | 67,706 |
| Net income 1 | 25,168 | 28,019 | 41,216 | 52,725 | 38,792 | 41,510 | 51,524 | 57,616 |
| Net Debt 1 | -11,043 | -10,443 | -54,350 | -80,010 | -87,289 | -106,084 | -131,434 | -147,745 |
| Reference price 2 | 1,018.05 | 900.50 | 1,496.95 | 1,442.20 | 1,224.20 | 1,410.60 | 1,410.60 | 1,410.60 |
| Nbr of stocks (in thousands) | 806,814 | 807,151 | 807,367 | 807,617 | 807,783 | 807,850 | - | - |
| Announcement Date | 10/5/22 | 12/5/23 | 10/5/24 | 13/5/25 | 13/5/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.36x | 3.33x | 17.22x | 0.88% | 11.83B | |
| 35.57x | 6.72x | 23.2x | 0.82% | 48.36B | |
| 18.36x | 2.08x | 9.81x | 1.3% | 35.8B | |
| 26.28x | 3.88x | 15.8x | 0.6% | 11.48B | |
| 19.15x | 3.34x | 12x | 3.48% | 9.01B | |
| 16.13x | 2.08x | 6.99x | 3.22% | 6.99B | |
| 8.12x | 1.9x | 4.97x | 5.34% | 6.7B | |
| 33.27x | 3.78x | 16.1x | 0.24% | 6.42B | |
| 40.18x | 7.7x | 28.54x | 0.98% | 4.37B | |
| Average | 24.94x | 3.87x | 14.96x | 1.87% | 15.66B | |
| Weighted average by Cap. | 26.48x | 4.25x | 16.15x | 1.41% |
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
- CIPLA Stock
- Valuation Cipla Limited
Select your edition
All financial news and data tailored to specific country editions
