Valuation Dr. Reddy's Laboratories Limited

Stocks

Market Closed - Bombay S.E. 13:02:29 29/10/2026 +03			5-day change	1st Jan Change
1,338.50 ^INR	+0.23%		+8.15%	+5.31%

06:51pm	Asian Equities Traded in the US as American Depositary Receipts Decline in Thursday Trading	MT
10-28	Asian Equities Traded in the US as American Depositary Receipts Decline in Wednesday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	714,500	767,655	1,024,969	953,168	1,044,616	1,115,068	-	-
Change	-	7.44%	33.52%	-7.01%	9.59%	6.74%	-	-
Enterprise Value (EV) ¹	703,980	719,330	960,383	928,633	1,011,902	1,084,725	1,065,812	1,039,139
Change	-	2.18%	33.51%	-3.31%	8.97%	7.2%	-1.74%	-2.5%
P/E	30.4x	17.1x	18.4x	16.9x	24.4x	30.4x	23x	19.5x
PBR	3.76x	3.33x	3.63x	2.86x	2.78x	2.74x	2.48x	2.25x
PEG	-	0.2x	0.8x	13.12x	-1x	-2.1x	0.7x	1.1x
Capitalization / Revenue	3.33x	3.11x	3.67x	2.93x	3.11x	3.17x	2.84x	2.58x
EV / Revenue	3.28x	2.92x	3.44x	2.85x	3.01x	3.09x	2.71x	2.4x
EV / EBITDA	13.7x	11.1x	12.1x	10.8x	15.1x	17.3x	13.2x	11.3x
EV / EBIT	20.5x	13.8x	14.8x	13.4x	21.8x	26x	18.4x	15.3x
EV / FCF	52.3x	15.1x	33.1x	49.1x	30.3x	30.1x	32.2x	23.9x
FCF Yield	1.91%	6.61%	3.02%	2.04%	3.3%	3.32%	3.11%	4.18%
Dividend per Share ²	6	8	8	8	8	7.482	8.373	9.13
Rate of return	0.7%	0.87%	0.65%	0.7%	0.64%	0.56%	0.63%	0.68%
EPS ²	28.34	54.18	66.92	67.78	51.42	44.01	58.3	68.79
Distribution rate	21.2%	14.8%	12%	11.8%	15.6%	17%	14.4%	13.3%
Net sales ¹	214,391	246,697	279,164	325,535	335,933	351,282	393,171	432,374
EBITDA ¹	51,400	64,559	79,481	86,236	67,048	62,797	80,785	92,091
EBIT ¹	34,277	52,057	64,781	69,178	46,443	41,656	57,771	68,088
Net income ¹	23,568	45,073	55,779	56,544	42,850	36,517	49,155	57,715
Net Debt ¹	-10,520	-48,325	-64,586	-24,535	-32,714	-30,343	-49,256	-75,929
Reference price ²	861.08	924.30	1,231.03	1,144.05	1,254.65	1,338.50	1,338.50	1,338.50
Nbr of stocks (in thousands)	829,771	830,526	832,611	833,152	832,596	833,073	-	-
Announcement Date	5/19/22 A	5/10/23 A	5/7/24 A	5/9/25 A	5/12/26 A	-	-	-

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.($)
DR. REDDY'S LABORATORIES LIMITED	30.34x	3.08x	17.23x	0.56%	11.68B
ELI LILLY AND COMPANY	37.84x	13.27x	28.43x	0.53%	1,148B
JOHNSON & JOHNSON	39.67x	6.67x	18.75x	1.97%	652B
ABBVIE INC.	37.4x	8.39x	17.35x	2.4%	505B
ROCHE HOLDING AG	21.45x	5.21x	12.93x	2.51%	384B
MERCK & CO., INC.	102.73x	5.76x	24.72x	2.42%	348B
NOVARTIS AG	21.89x	5.76x	13.88x	2.85%	294B
ASTRAZENECA PLC	22.21x	4.49x	12.82x	1.97%	264B
AMGEN INC.	28.66x	7.33x	13.12x	2.23%	244B
GILEAD SCIENCES, INC.	-45.79x	7.11x	27.55x	2.07%	197B
Average	29.64x	6.71x	18.68x	1.95%	404.88B
Weighted average by Cap.	35.27x	8.38x	20.63x	1.79%