Valuation Aarti Drugs Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:54 12/03/2026 pm IST			5-day change	1st Jan Change
356.80 ^INR	+1.05%		-0.78%	-13.37%

07/03	Pinnacle Life Science Pvt. Ltd announced that it expects to receive INR 100 million in funding from Aarti Drugs Limited	CI
04/02	Aarti Drugs Limited, Q3 2026 Earnings Call, Feb 04, 2026

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	64,755	39,725	31,280	39,886	31,240	32,565	-	-
Change	-	-38.65%	-21.26%	27.51%	-21.68%	4.24%	-	-
Enterprise Value (EV)	64,755	39,725	31,280	39,886	31,240	32,565	32,565	32,565
Change	-	-38.65%	-21.26%	27.51%	-21.68%	4.24%	0%	0%
P/E ratio	23.1x	19.4x	18.8x	23.4x	18.5x	17.8x	14.4x	12.2x
PBR	7.09x	3.83x	2.62x	3.11x	2.27x	2.15x	1.93x	1.72x
PEG	-	-0.7x	-1x	7.13x	-16.35x	1.98x	0.6x	0.7x
Capitalization / Revenue	3.01x	1.6x	1.15x	1.58x	1.31x	1.25x	1.1x	0.98x
EV / Revenue	0x	0x	0x	0x	0x	1.25x	1.1x	0.98x
EV / EBITDA	0x	0x	0x	0x	0x	10.2x	8.13x	7.01x
EV / EBIT	0x	0x	0x	0x	0x	12.7x	9.97x	8.47x
EV / FCF	0x	-0x	-0x	0x	0x	35.7x	31.4x	27x
FCF Yield	1.03%	-1.86%	-0.97%	3.32%	2.16%	2.8%	3.19%	3.7%
Dividend per Share ²	2.5	1	-	1	-	4	5.4	7.3
Rate of return	0.36%	0.23%	-	0.23%	-	1.12%	1.51%	2.05%
EPS ²	30.09	22.12	17.97	18.56	18.35	20	24.7	29.2
Distribution rate	8.31%	4.52%	-	5.39%	-	20%	21.9%	25%
Net sales ¹	21,548	24,886	27,160	25,286	23,870	26,066	29,472	33,182
EBITDA ¹	4,371	3,294	3,056	3,165	2,871	3,206	4,008	4,645
EBIT ¹	3,872	2,794	2,553	2,650	2,313	2,569	3,266	3,843
Net income ¹	2,804	2,050	1,663	1,714	1,682	1,822	2,253	2,666
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	694.80	429.00	337.80	433.85	339.80	356.80	356.80	356.80
Nbr of stocks (in thousands)	93,200	92,600	92,600	91,935	91,935	91,270	-	-
Announcement Date	15/05/21	09/05/22	29/04/23	03/05/24	06/05/25	-	-	-

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.($)
AARTI DRUGS LIMITED	17.66x	-	-	1.13%	35Cr
ELI LILLY AND COMPANY	29.39x	11.07x	22.23x	0.66%	89TCr
JOHNSON & JOHNSON	25.78x	6x	16.34x	2.18%	59TCr
ABBVIE INC.	24.73x	6.77x	13.58x	3.04%	40TCr
ROCHE HOLDING AG	17.77x	4.33x	10.71x	3.05%	34TCr
ASTRAZENECA PLC	24.42x	5.09x	14.09x	1.71%	30TCr
NOVARTIS AG	21.17x	5.7x	14.1x	2.84%	30TCr
MERCK & CO., INC.	27.16x	4.76x	14.89x	2.9%	29TCr
AMGEN INC.	25.41x	6.42x	11.43x	2.66%	20TCr
GILEAD SCIENCES, INC.	20.24x	6.16x	11.14x	2.23%	18TCr
Average	23.37x	6.25x	14.28x	2.24%	34.9TCr
Weighted average by Cap.	25.10x	7.05x	15.92x	2.08%