Valuation Emcure Pharmaceuticals Limited

Equities

End-of-day quote NSE India S.E. Other stock markets 13/03/2026			5-day change	1st Jan Change
1,438.00 ^INR	-5.03%		+1.57%	+5.39%

02/03	Emcure Pharmaceuticals and Roche sign distribution agreement in India	RE
02/03	Emcure Pharmaceuticals Limited and Roche Sign Distribution Agreement to Strengthen Nephrology and Transplant Care in India	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028
Capitalization ¹	2,03,202	2,76,497	-	-
Change	-	36.07%	-	-
Enterprise Value (EV) ¹	2,08,106	2,83,239	2,78,620	2,70,003
Change	-	36.1%	-1.63%	-3.09%
P/E ratio	29.4x	28.6x	24x	19.6x
PBR	4.57x	5.16x	4.33x	3.62x
PEG	-	0.7x	1.3x	0.9x
Capitalization / Revenue	2.57x	3.02x	2.67x	2.39x
EV / Revenue	2.64x	3.1x	2.7x	2.33x
EV / EBITDA	14.2x	15.9x	13.4x	11.1x
EV / EBIT	19.2x	20.7x	16.9x	13.7x
EV / FCF	33x	35.2x	24.2x	21.6x
FCF Yield	3.03%	2.84%	4.13%	4.63%
Dividend per Share ²	3	3.078	3.704	4.513
Rate of return	0.28%	0.21%	0.25%	0.31%
EPS ²	36.43	50.96	60.7	74.33
Distribution rate	8.23%	6.04%	6.1%	6.07%
Net sales ¹	78,960	91,438	1,03,373	1,15,640
EBITDA ¹	14,689	17,830	20,823	24,277
EBIT ¹	10,847	13,709	16,494	19,671
Net income ¹	6,813	9,628	11,472	14,051
Net Debt ¹	4,904	6,742	2,122	-6,494
Reference price ²	1,072.40	1,458.40	1,458.40	1,458.40
Nbr of stocks (in thousands)	1,89,483	1,89,590	-	-
Announcement Date	22/05/25	-	-	-

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.($)
EMCURE PHARMACEUTICALS LIMITED	28.22x	3.06x	15.67x	0.21%	294.76Cr
ELI LILLY AND COMPANY	28.95x	10.91x	21.91x	0.67%	88TCr
JOHNSON & JOHNSON	25.63x	5.96x	16.23x	2.19%	58TCr
ABBVIE INC.	24x	6.55x	13.15x	3.16%	39TCr
ROCHE HOLDING AG	17.32x	4.22x	10.43x	3.13%	32TCr
ASTRAZENECA PLC	23.94x	4.98x	13.83x	1.75%	30TCr
NOVARTIS AG	20.93x	5.64x	13.96x	2.87%	29TCr
MERCK & CO., INC.	27.02x	4.74x	14.82x	2.92%	29TCr
AMGEN INC.	24.64x	6.26x	11.14x	2.74%	20TCr
GILEAD SCIENCES, INC.	20.1x	6.12x	11.06x	2.25%	18TCr
Average	24.07x	5.84x	14.22x	2.19%	34.29TCr
Weighted average by Cap.	24.73x	6.94x	15.71x	2.11%