|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1,438.10 INR | +0.80% |
|
-2.32% | -4.84% |
| 07/07 | India finds Adani's Mumbai airport shops sold nicotine pouches in breach of law | RE |
| 24/06 | 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 | 8,21,377 | 7,26,839 | 12,08,588 | 11,64,745 | 9,88,887 | 11,61,698 | - | - |
| Change | - | -11.51% | 66.28% | -3.63% | -15.1% | 17.48% | - | - |
| Enterprise Value (EV) 1 | 8,10,334 | 7,16,397 | 11,54,239 | 10,84,736 | 9,01,599 | 10,62,946 | 10,36,666 | 10,19,599 |
| Change | - | -11.59% | 61.12% | -6.02% | -16.88% | 17.9% | -2.47% | -1.65% |
| P/E | 32.7x | 26x | 29.3x | 22.1x | 25.5x | 27.7x | 22.6x | 20x |
| PBR | 3.94x | 3.11x | 4.53x | 3.73x | 2.87x | 3.09x | 2.8x | 2.53x |
| PEG | - | 2.3x | 0.6x | 0.8x | -1x | 3.32x | 1x | 1.6x |
| Capitalization / Revenue | 3.77x | 3.19x | 4.69x | 4.23x | 3.51x | 3.74x | 3.35x | 3.07x |
| EV / Revenue | 3.72x | 3.15x | 4.48x | 3.94x | 3.2x | 3.42x | 2.99x | 2.69x |
| EV / EBITDA | 17.8x | 14.3x | 18.3x | 15.2x | 15.3x | 17.5x | 14x | 12.3x |
| EV / EBIT | 23.1x | 18.6x | 22x | 18x | 19.3x | 22.2x | 17.3x | 15x |
| EV / FCF | 29.1x | 29.9x | 38x | 28.2x | 38.5x | 35.3x | 28.7x | 27.2x |
| FCF Yield | 3.43% | 3.35% | 2.63% | 3.54% | 2.6% | 2.83% | 3.49% | 3.68% |
| 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% | 0.85% | 0.96% | 0.92% |
| EPS 2 | 31.17 | 34.69 | 51.01 | 65.24 | 48 | 52.01 | 63.64 | 71.8 |
| Distribution rate | 16% | 24.5% | 25.5% | 19.9% | 27.1% | 23.6% | 21.8% | 18.4% |
| Net sales 1 | 2,17,633 | 2,27,531 | 2,57,741 | 2,75,476 | 2,81,626 | 3,10,682 | 3,46,683 | 3,78,696 |
| EBITDA 1 | 45,528 | 50,270 | 62,910 | 71,279 | 58,829 | 60,717 | 73,901 | 82,827 |
| EBIT 1 | 35,008 | 38,549 | 52,400 | 60,210 | 46,719 | 47,873 | 60,040 | 67,998 |
| Net income 1 | 25,168 | 28,019 | 41,216 | 52,725 | 38,792 | 42,007 | 51,552 | 57,741 |
| Net Debt 1 | -11,043 | -10,443 | -54,350 | -80,010 | -87,289 | -98,752 | -1,25,032 | -1,42,099 |
| Reference price 2 | 1,018.05 | 900.50 | 1,496.95 | 1,442.20 | 1,224.20 | 1,438.10 | 1,438.10 | 1,438.10 |
| Nbr of stocks (in thousands) | 8,06,814 | 8,07,151 | 8,07,367 | 8,07,617 | 8,07,783 | 8,07,801 | - | - |
| Announcement Date | 10/05/22 | 12/05/23 | 10/05/24 | 13/05/25 | 13/05/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.43x | 3.39x | 17.35x | 0.86% | 1.2TCr | |
| 35.08x | 6.63x | 22.91x | 0.83% | 4.82TCr | |
| 18.22x | 2.05x | 9.67x | 1.33% | 3.55TCr | |
| 26.82x | 3.95x | 16.1x | 0.59% | 1.18TCr | |
| 19.4x | 3.39x | 12.19x | 3.43% | 915.43Cr | |
| 8.31x | 1.95x | 5.11x | 5.22% | 691.24Cr | |
| 16.03x | 2.05x | 6.91x | 3.26% | 694.92Cr | |
| 34.93x | 3.98x | 16.96x | 0.23% | 678.52Cr | |
| 40.8x | 7.82x | 28.99x | 0.97% | 446.43Cr | |
| Average | 25.23x | 3.91x | 15.13x | 1.86% | 1.57TCr | |
| Weighted average by Cap. | 26.44x | 4.23x | 16.12x | 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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
