Valuation Abbott India Limited

Equities

Delayed Bombay S.E. Other stock markets 11:38:26 13/01/2026 am IST			5-day change	1st Jan Change
28,380.70 ^INR	-0.12%		-0.17%	-2.37%

31/12	Abbott India receives tax penalty of 24 million rupees	RE
24/12	Abbott India Limited Announces Resignation of Ambati Venu as Director, Effective Close of Business Hours of December 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,18,498	3,76,101	4,69,324	5,72,584	6,53,005	6,03,781	-	-
Change	-	18.09%	24.79%	22%	14.05%	-7.54%	-	-
Enterprise Value (EV) ¹	2,94,408	3,48,609	4,49,953	5,51,239	6,36,726	5,85,448	5,76,104	5,76,794
Change	-	18.41%	29.07%	22.51%	15.51%	-8.05%	-1.6%	0.12%
P/E ratio	46.1x	47.1x	49.4x	47.7x	46.2x	37.8x	34.5x	29.5x
PBR	12.2x	13.3x	14.7x	15.5x	15.4x	12.8x	11.3x	10.7x
PEG	-	3x	2.6x	1.8x	2.6x	2.9x	3.64x	1.7x
Capitalization / Revenue	7.39x	7.65x	8.77x	9.79x	10.2x	8.59x	7.84x	7.1x
EV / Revenue	6.83x	7.09x	8.41x	9.42x	9.93x	8.33x	7.48x	6.78x
EV / EBITDA	32x	32x	37.3x	37.9x	37.6x	30x	26.7x	22.3x
EV / EBIT	34.1x	34.1x	39.6x	39.9x	39.2x	31.3x	28.5x	23.5x
EV / FCF	41.9x	38.6x	52.4x	47.3x	66.4x	38.6x	35.9x	29.3x
FCF Yield	2.39%	2.59%	1.91%	2.11%	1.51%	2.59%	2.79%	3.42%
Dividend per Share ²	120	145	180	410	475	530.6	512.2	670.3
Rate of return	0.8%	0.82%	0.81%	1.52%	1.55%	1.87%	1.8%	2.36%
EPS ²	325	375.9	446.8	565.3	665.6	752	823.2	962.4
Distribution rate	36.9%	38.6%	40.3%	72.5%	71.4%	70.6%	62.2%	69.7%
Net sales ¹	43,100	49,193	53,487	58,489	64,092	70,280	76,971	85,046
EBITDA ¹	9,215	10,877	12,056	14,531	16,946	19,520	21,613	25,822
EBIT ¹	8,633	10,216	11,357	13,819	16,228	18,706	20,183	24,526
Net income ¹	6,907	7,987	9,494	12,012	14,144	15,979	17,493	20,451
Net Debt ¹	-24,090	-27,492	-19,371	-21,345	-16,279	-18,333	-27,677	-26,987
Reference price ²	14,988.65	17,699.45	22,086.55	26,946.00	30,730.65	28,414.15	28,414.15	28,414.15
Nbr of stocks (in thousands)	21,249	21,249	21,249	21,249	21,249	21,249	-	-
Announcement Date	18/05/21	17/05/22	19/05/23	09/05/24	15/05/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ABBOTT INDIA LIMITED	37.79x	8.33x	29.99x	1.87%	669.91Cr
ELI LILLY AND COMPANY	47.23x	15.63x	34.69x	0.55%	97TCr
JOHNSON & JOHNSON	20.37x	5.66x	15.76x	2.46%	51TCr
ABBVIE INC.	74.56x	7.3x	17.52x	2.97%	39TCr
ROCHE HOLDING AG	19.92x	4.98x	12.37x	2.88%	37TCr
ASTRAZENECA PLC	28.73x	5.4x	16.01x	1.7%	29TCr
MERCK & CO., INC.	14.03x	4.59x	9.86x	2.96%	27TCr
NOVARTIS AG	20.04x	5.3x	12.44x	2.86%	27TCr
NOVO NORDISK A/S	16.44x	5.81x	12.02x	3.07%	26TCr
AMGEN INC.	25.74x	6.05x	10.36x	2.94%	18TCr
Average	30.49x	6.90x	17.10x	2.43%	35.15TCr
Weighted average by Cap.	33.91x	8.42x	19.60x	2.11%