Valuation Dr. Reddy's Laboratories Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:56:42 15/05/2026 pm IST			5-day change	1st Jan Change
1,336.95 ^INR	+2.62%		+3.38%	+5.18%

16/05	Dr. Reddy?S Laboratories Ltd. Launches Generic Semaglutide Injection in Canada	CI
15/05	Asian Equities Traded in the US as American Depositary Receipts Fall Sharply in Friday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	7,49,317	7,14,500	7,67,655	10,24,969	9,53,168	11,13,139	-	-
Change	-	-4.65%	7.44%	33.52%	-7.01%	16.78%	-	-
Enterprise Value (EV) ¹	7,45,052	7,03,980	7,19,330	9,60,383	9,28,633	10,84,358	10,75,153	10,52,619
Change	-	-5.51%	2.18%	33.51%	-3.31%	16.77%	-0.85%	-2.1%
P/E ratio	39.2x	30.4x	17.1x	18.4x	16.9x	24.4x	25.3x	20.7x
PBR	4.29x	3.76x	3.33x	3.63x	2.86x	2.96x	2.68x	2.42x
PEG	-	1.3x	0.2x	0.8x	13.12x	-1x	-1.9x	0.9x
Capitalization / Revenue	3.95x	3.33x	3.11x	3.67x	2.93x	3.11x	3.12x	2.83x
EV / Revenue	3.93x	3.28x	2.92x	3.44x	2.85x	3.16x	3.01x	2.67x
EV / EBITDA	15.7x	13.7x	11.1x	12.1x	10.8x	13.8x	14.7x	12.2x
EV / EBIT	23.3x	20.5x	13.8x	14.8x	13.4x	18.2x	21x	16.3x
EV / FCF	28.7x	52.3x	15.1x	33.1x	49.1x	25.9x	25.2x	26.8x
FCF Yield	3.48%	1.91%	6.61%	3.02%	2.04%	3.85%	3.96%	3.73%
Dividend per Share ²	5	6	8	8	8	8.08	7.486	8.229
Rate of return	0.55%	0.7%	0.87%	0.65%	0.7%	0.6%	0.56%	0.62%
EPS ²	23.03	28.34	54.18	66.92	67.78	51.42	52.83	64.58
Distribution rate	21.7%	21.2%	14.8%	12%	11.8%	13.2%	14.2%	12.7%
Net sales ¹	1,89,722	2,14,391	2,46,697	2,79,164	3,25,535	3,35,933	3,57,047	3,93,689
EBITDA ¹	47,480	51,400	64,559	79,481	86,236	67,048	73,052	86,274
EBIT ¹	31,977	34,277	52,057	64,781	69,178	46,443	51,169	64,537
Net income ¹	19,149	23,568	45,073	55,779	56,544	42,850	44,349	54,460
Net Debt ¹	-4,265	-10,520	-48,325	-64,586	-24,535	-28,781	-37,986	-60,520
Reference price ²	903.12	861.08	924.30	1,231.03	1,144.05	1,336.95	1,336.95	1,336.95
Nbr of stocks (in thousands)	8,29,699	8,29,771	8,30,526	8,32,611	8,33,152	8,32,596	-	-
Announcement Date	14/05/21	19/05/22	10/05/23	07/05/24	09/05/25	12/05/26	-	-

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.($)
DR. REDDY'S LABORATORIES LIMITED	21.85x	3.16x	13.83x	0.6%	1.16TCr
ELI LILLY AND COMPANY	29.49x	10.7x	22.09x	0.68%	90TCr
JOHNSON & JOHNSON	24.23x	5.59x	15.19x	2.35%	55TCr
ABBVIE INC.	25.6x	6.33x	12.92x	3.26%	37TCr
ROCHE HOLDING AG	17.06x	4.28x	10.53x	3.11%	33TCr
NOVARTIS AG	20.47x	5.52x	13.41x	3.03%	28TCr
ASTRAZENECA PLC	22.87x	4.75x	13.5x	1.84%	28TCr
MERCK & CO., INC.	49.69x	4.66x	18.94x	2.99%	28TCr
NOVO NORDISK A/S	13.55x	4.96x	10.13x	3.73%	21TCr
AMGEN INC.	21.22x	5.75x	10.04x	3.09%	18TCr
Average	24.60x	5.57x	14.06x	2.47%	33.75TCr
Weighted average by Cap.	25.91x	6.71x	15.75x	2.26%