Valuation Dr. Reddy's Laboratories Limited

Stocks

Market Closed - Bombay S.E. 13:24:47 26/10/2026 +03			5-day change	1st Jan Change
1,303.00 ^INR	+6.41%		+5.78%	+2.51%

02:30pm	Jefferies Upgrades Dr. Reddy's Laboratories to Hold From Sell, Price Target is $13.90	MT
01:22pm	Indian shares snap losing run as investors assess earnings	RE

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	1,020,098	-	-
Change	-	7.44%	33.52%	-7.01%	9.59%	-2.35%	-	-
Enterprise Value (EV) ¹	703,980	719,330	960,383	928,633	1,011,902	989,686	966,202	941,001
Change	-	2.18%	33.51%	-3.31%	8.97%	-2.2%	-2.37%	-2.61%
P/E	30.4x	17.1x	18.4x	16.9x	24.4x	27.4x	21x	17.8x
PBR	3.76x	3.33x	3.63x	2.86x	2.78x	2.5x	2.27x	2.06x
PEG	-	0.2x	0.8x	13.12x	-1x	-2.1x	0.7x	1x
Capitalization / Revenue	3.33x	3.11x	3.67x	2.93x	3.11x	2.9x	2.59x	2.36x
EV / Revenue	3.28x	2.92x	3.44x	2.85x	3.01x	2.82x	2.46x	2.18x
EV / EBITDA	13.7x	11.1x	12.1x	10.8x	15.1x	15.7x	12x	10.2x
EV / EBIT	20.5x	13.8x	14.8x	13.4x	21.8x	23.4x	16.8x	13.8x
EV / FCF	52.3x	15.1x	33.1x	49.1x	30.3x	27.4x	29.4x	22.4x
FCF Yield	1.91%	6.61%	3.02%	2.04%	3.3%	3.65%	3.4%	4.46%
Dividend per Share ²	6	8	8	8	8	8.143	8.693	9.515
Rate of return	0.7%	0.87%	0.65%	0.7%	0.64%	0.67%	0.71%	0.78%
EPS ²	28.34	54.18	66.92	67.78	51.42	44.74	58.32	68.84
Distribution rate	21.2%	14.8%	12%	11.8%	15.6%	18.2%	14.9%	13.8%
Net sales ¹	214,391	246,697	279,164	325,535	335,933	351,218	393,490	432,490
EBITDA ¹	51,400	64,559	79,481	86,236	67,048	63,231	80,606	92,298
EBIT ¹	34,277	52,057	64,781	69,178	46,443	42,269	57,505	68,125
Net income ¹	23,568	45,073	55,779	56,544	42,850	37,128	49,221	58,020
Net Debt ¹	-10,520	-48,325	-64,586	-24,535	-32,714	-30,412	-53,896	-79,097
Reference price ²	861.08	924.30	1,231.03	1,144.05	1,254.65	1,224.50	1,224.50	1,224.50
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DR. REDDY'S LABORATORIES LIMITED	27.84x	2.83x	16.27x	0.63%	10.75B
ELI LILLY AND COMPANY	37.06x	13.1x	27.8x	0.54%	1,135B
JOHNSON & JOHNSON	38.61x	6.49x	18.27x	2.02%	635B
ABBVIE INC.	36.46x	8.38x	17.33x	2.41%	505B
ROCHE HOLDING AG	20.87x	5.11x	12.73x	2.56%	378B
MERCK & CO., INC.	105.89x	5.92x	25.41x	2.34%	358B
NOVARTIS AG	21.76x	5.68x	13.94x	2.81%	295B
ASTRAZENECA PLC	22.43x	4.53x	12.94x	1.95%	266B
AMGEN INC.	27.87x	7.16x	12.81x	2.3%	237B
GILEAD SCIENCES, INC.	-45.48x	6.98x	27.06x	2.11%	193B
Average	29.33x	6.62x	18.46x	1.97%	401.44B
Weighted average by Cap.	35.21x	8.28x	20.38x	1.8%