Valuation Abbott India Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:30:49 16/07/2025 pm IST			5-day change	1st Jan Change
34,179.35 ^INR	-0.42%		-0.08%	+14.90%

15/05	Abbott India's quarterly profit climbs 28% on strong demand	RE
15/05	Abbott India Limited Reports Earnings Results for the Fourth Quarter and Full Year Ended March 31, 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,28,419	3,18,498	3,76,101	4,69,324	5,72,584	7,26,287	-	-
Change	-	-3.02%	18.09%	24.79%	22%	26.84%	-	-
Enterprise Value (EV) ¹	3,06,445	2,94,408	3,48,609	4,49,953	5,51,239	6,36,726	7,01,961	6,94,435
Change	-	-3.93%	18.41%	29.07%	22.51%	15.51%	0.27%	-1.07%
P/E ratio	55.4x	46.1x	47.1x	49.4x	47.7x	46.2x	46.6x	40.8x
PBR	13.5x	12.2x	13.3x	14.7x	15.5x	15.4x	15.3x	13.6x
PEG	-	2.8x	3x	2.6x	1.8x	2.6x	4.5x	2.9x
Capitalization / Revenue	8.02x	7.39x	7.65x	8.77x	9.79x	10.2x	10.5x	9.44x
EV / Revenue	7.49x	6.83x	7.09x	8.41x	9.42x	9.93x	10.1x	9.03x
EV / EBITDA	40.5x	32x	32x	37.3x	37.9x	37.6x	37x	32.5x
EV / EBIT	44x	34.1x	34.1x	39.6x	39.9x	39.2x	39.1x	32.9x
EV / FCF	50.2x	41.9x	38.6x	52.4x	47.3x	66.4x	55.5x	42.4x
FCF Yield	1.99%	2.39%	2.59%	1.91%	2.11%	1.51%	1.8%	2.36%
Dividend per Share ²	107	120	145	180	410	475	466.1	514.1
Rate of return	0.69%	0.8%	0.82%	0.81%	1.52%	1.55%	1.36%	1.5%
EPS ²	279	325	375.9	446.8	565.3	665.6	733.4	836.8
Distribution rate	38.3%	36.9%	38.6%	40.3%	72.5%	71.4%	63.5%	61.4%
Net sales ¹	40,931	43,100	49,193	53,487	58,489	64,092	69,469	76,937
EBITDA ¹	7,564	9,215	10,877	12,056	14,531	16,946	18,957	21,394
EBIT ¹	6,968	8,633	10,216	11,357	13,819	16,228	17,944	21,084
Net income ¹	5,929	6,907	7,987	9,494	12,012	14,144	15,585	17,782
Net Debt ¹	-21,974	-24,090	-27,492	-19,371	-21,345	-16,279	-24,327	-31,852
Reference price ²	15,455.50	14,988.65	17,699.45	22,086.55	26,946.00	34,179.35	34,179.35	34,179.35
Nbr of stocks (in thousands)	21,249	21,249	21,249	21,249	21,249	21,249	-	-
Announcement Date	08/06/20	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	51.68x	10.88x	41.25x	1.31%	848.18Cr
ELI LILLY AND COMPANY	36.3x	11.99x	27.31x	0.77%	69TCr
JOHNSON & JOHNSON	14.87x	4.16x	11.44x	3.38%	37TCr
ABBVIE INC.	26.58x	6.4x	13.41x	3.51%	33TCr
NOVO NORDISK A/S	16.64x	6.03x	12.06x	3.05%	30TCr
ROCHE HOLDING AG	14.05x	3.47x	8.57x	3.87%	26TCr
NOVARTIS AG	17.27x	4.6x	11.14x	3.3%	23TCr
ASTRAZENECA PLC	22.12x	4.13x	12.16x	2.29%	22TCr
MERCK & CO., INC.	10.44x	3.39x	7.33x	3.95%	20TCr
AMGEN INC.	22.37x	5.73x	11.06x	3.28%	16TCr
Average	23.23x	6.08x	15.57x	2.87%	27.73TCr
Weighted average by Cap.	22.71x	6.61x	15.24x	2.69%