Valuation Mankind Pharma Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:42 11/07/2025 pm IST			5-day change	1st Jan Change
2,578.30 ^INR	+1.35%		+5.69%	-10.49%

11/07	Jefferies Adjusts Mankind Pharma's Price Target to INR3,000 From INR2,870, Keeps at Buy	MT
30/06	India's Torrent Pharma to acquire controlling stake in JB Chem and Pharma	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2024	2025	2026	2027
Capitalization ¹	9,21,654	10,64,139	-	-
Change	-	15.46%	-	-
Enterprise Value (EV) ¹	8,89,053	10,62,777	11,14,848	10,91,244
Change	-	19.54%	-1.46%	-2.12%
P/E ratio	48.3x	49.3x	51x	39x
PBR	9.84x	6.98x	6.58x	5.71x
PEG	1x	15.46x	8x	1.3x
Capitalization / Revenue	8.92x	8.2x	7.18x	6.38x
EV / Revenue	8.6x	8.71x	7.52x	6.54x
EV / EBITDA	35.1x	35.2x	28.9x	24.2x
EV / EBIT	41.6x	44.3x	37x	30.2x
EV / FCF	48.4x	55.8x	43.6x	36.5x
FCF Yield	2.07%	1.79%	2.29%	2.74%
Dividend per Share ²	-	9	7.8	10.42
Rate of return	-	0.35%	0.3%	0.4%
EPS ²	47.68	49.2	50.52	66.09
Distribution rate	-	19%	15.4%	15.8%
Net sales ¹	1,03,348	1,22,074	1,48,236	1,66,918
EBITDA ¹	25,351	30,179	38,630	45,133
EBIT ¹	21,368	23,967	30,139	36,172
Net income ¹	19,129	19,910	20,959	27,142
Net Debt ¹	-32,600	62,377	50,709	27,105
Reference price ²	2,300.75	2,578.30	2,578.30	2,578.30
Nbr of stocks (in thousands)	4,00,588	4,12,729	-	-
Announcement Date	15/05/24	21/05/25	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MANKIND PHARMA LIMITED	54.29x	9.2x	35.53x	0.35%	1.24TCr
ELI LILLY AND COMPANY	37.3x	12.31x	28.09x	0.75%	71TCr
JOHNSON & JOHNSON	15.04x	4.2x	11.56x	3.34%	38TCr
ABBVIE INC.	27.26x	6.59x	13.78x	3.42%	34TCr
NOVO NORDISK A/S	16.85x	6.08x	12.14x	3%	31TCr
ROCHE HOLDING AG	14.15x	3.48x	8.6x	3.84%	26TCr
NOVARTIS AG	17.15x	4.63x	11.21x	3.26%	24TCr
ASTRAZENECA PLC	22.3x	4.15x	12.2x	2.28%	22TCr
MERCK & CO., INC.	10.68x	3.46x	7.48x	3.86%	21TCr
AMGEN INC.	22.58x	5.78x	11.22x	3.25%	16TCr
Average	23.76x	5.99x	15.18x	2.73%	28.29TCr
Weighted average by Cap.	23.23x	6.75x	15.58x	2.64%