|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,415.20 INR | -1.00% |
|
-1.68% | -6.36% |
| 07-07 | India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law | RE |
| 06-24 | Avendus Spark Upgrades Cipla to Buy from Add; Price Target is INR1,710 | MT |
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 | 1,154,815 | - | - |
| Change | - | -11.51% | 66.28% | -3.63% | -15.1% | 16.78% | - | - |
| Enterprise Value (EV) 1 | 810,334 | 716,397 | 1,154,239 | 1,084,736 | 901,599 | 1,056,063 | 1,029,783 | 1,012,716 |
| Change | - | -11.59% | 61.12% | -6.02% | -16.88% | 17.13% | -2.49% | -1.66% |
| P/E | 32.7x | 26x | 29.3x | 22.1x | 25.5x | 27.5x | 22.5x | 19.9x |
| PBR | 3.94x | 3.11x | 4.53x | 3.73x | 2.87x | 3.07x | 2.78x | 2.52x |
| PEG | - | 2.3x | 0.6x | 0.8x | -1x | 3.29x | 1x | 1.6x |
| Capitalization / Revenue | 3.77x | 3.19x | 4.69x | 4.23x | 3.51x | 3.72x | 3.33x | 3.05x |
| EV / Revenue | 3.72x | 3.15x | 4.48x | 3.94x | 3.2x | 3.4x | 2.97x | 2.67x |
| EV / EBITDA | 17.8x | 14.3x | 18.3x | 15.2x | 15.3x | 17.4x | 13.9x | 12.2x |
| EV / EBIT | 23.1x | 18.6x | 22x | 18x | 19.3x | 22.1x | 17.2x | 14.9x |
| EV / FCF | 29.1x | 29.9x | 38x | 28.2x | 38.5x | 35.1x | 28.5x | 27x |
| FCF Yield | 3.43% | 3.35% | 2.63% | 3.54% | 2.6% | 2.85% | 3.51% | 3.71% |
| Dividend per Share 2 | 5 | 8.5 | 13 | 13 | 13 | 12.26 | 13.85 | 13.23 |
| Rate of return | 0.49% | 0.94% | 0.87% | 0.9% | 1.06% | 0.86% | 0.97% | 0.93% |
| EPS 2 | 31.17 | 34.69 | 51.01 | 65.24 | 48 | 52.02 | 63.64 | 71.8 |
| Distribution rate | 16% | 24.5% | 25.5% | 19.9% | 27.1% | 23.6% | 21.8% | 18.4% |
| Net sales 1 | 217,633 | 227,531 | 257,741 | 275,476 | 281,626 | 310,693 | 346,683 | 378,696 |
| EBITDA 1 | 45,528 | 50,270 | 62,910 | 71,279 | 58,829 | 60,720 | 73,901 | 82,827 |
| EBIT 1 | 35,008 | 38,549 | 52,400 | 60,210 | 46,719 | 47,876 | 60,040 | 67,998 |
| Net income 1 | 25,168 | 28,019 | 41,216 | 52,725 | 38,792 | 42,010 | 51,552 | 57,741 |
| Net Debt 1 | -11,043 | -10,443 | -54,350 | -80,010 | -87,289 | -98,752 | -125,032 | -142,099 |
| Reference price 2 | 1,018.05 | 900.50 | 1,496.95 | 1,442.20 | 1,224.20 | 1,429.50 | 1,429.50 | 1,429.50 |
| Nbr of stocks (in thousands) | 806,814 | 807,151 | 807,367 | 807,617 | 807,783 | 807,845 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.48x | 3.4x | 17.39x | 0.86% | 11.98B | |
| 35.6x | 6.74x | 23.27x | 0.81% | 48.56B | |
| 18.17x | 2.06x | 9.66x | 1.32% | 35.65B | |
| 27.35x | 4.03x | 16.4x | 0.58% | 11.95B | |
| 19.62x | 3.43x | 12.34x | 3.39% | 9.29B | |
| 8.43x | 1.98x | 5.19x | 5.14% | 6.95B | |
| 15.54x | 1.99x | 6.68x | 3.34% | 6.79B | |
| 34.71x | 3.96x | 16.84x | 0.23% | 6.7B | |
| 41.18x | 7.89x | 29.26x | 0.96% | 4.48B | |
| Average | 25.34x | 3.94x | 15.23x | 1.85% | 15.82B | |
| Weighted average by Cap. | 26.67x | 4.29x | 16.29x | 1.4% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
