Valuation Dr. Reddy's Laboratories Limited

Stocks

Market Closed - Bombay S.E. 13:02:36 28/10/2026 +03			5-day change	1st Jan Change
1,335.40 ^INR	+2.33%		+7.52%	+5.06%

06:00pm	Asian Equities Traded in the US as American Depositary Receipts Decline in Wednesday Trading	MT
10-27	Asian Equities Traded in the US as American Depositary Receipts Rise in Tuesday 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	1,112,485	-	-
Change	-	7.44%	33.52%	-7.01%	9.59%	6.5%	-	-
Enterprise Value (EV) ¹	703,980	719,330	960,383	928,633	1,011,902	1,082,143	1,063,230	1,036,556
Change	-	2.18%	33.51%	-3.31%	8.97%	6.94%	-1.75%	-2.51%
P/E	30.4x	17.1x	18.4x	16.9x	24.4x	29.9x	22.8x	19.3x
PBR	3.76x	3.33x	3.63x	2.86x	2.78x	2.73x	2.48x	2.24x
PEG	-	0.2x	0.8x	13.12x	-1x	-2.3x	0.7x	1.1x
Capitalization / Revenue	3.33x	3.11x	3.67x	2.93x	3.11x	3.17x	2.83x	2.57x
EV / Revenue	3.28x	2.92x	3.44x	2.85x	3.01x	3.08x	2.7x	2.4x
EV / EBITDA	13.7x	11.1x	12.1x	10.8x	15.1x	17.1x	13.2x	11.3x
EV / EBIT	20.5x	13.8x	14.8x	13.4x	21.8x	25.8x	18.4x	15.2x
EV / FCF	52.3x	15.1x	33.1x	49.1x	30.3x	30.1x	32.1x	23.9x
FCF Yield	1.91%	6.61%	3.02%	2.04%	3.3%	3.32%	3.12%	4.19%
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	44.6	58.47	69.11
Distribution rate	21.2%	14.8%	12%	11.8%	15.6%	16.8%	14.3%	13.2%
Net sales ¹	214,391	246,697	279,164	325,535	335,933	351,357	393,731	432,374
EBITDA ¹	51,400	64,559	79,481	86,236	67,048	63,155	80,731	92,091
EBIT ¹	34,277	52,057	64,781	69,178	46,443	42,019	57,699	68,088
Net income ¹	23,568	45,073	55,779	56,544	42,850	36,922	49,286	57,985
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	1,335.40	1,335.40	1,335.40
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	29.26x	3.01x	16.73x	0.57%	11.45B
ELI LILLY AND COMPANY	37.66x	13.18x	27.98x	0.53%	1,143B
JOHNSON & JOHNSON	39.33x	6.61x	18.6x	1.99%	647B
ABBVIE INC.	37.45x	8.4x	17.37x	2.4%	506B
ROCHE HOLDING AG	21.46x	5.22x	12.98x	2.51%	384B
MERCK & CO., INC.	103.38x	5.8x	24.86x	2.4%	350B
NOVARTIS AG	21.99x	5.69x	13.69x	2.94%	293B
ASTRAZENECA PLC	22.31x	4.51x	12.87x	1.96%	265B
AMGEN INC.	28.42x	7.28x	13.03x	2.25%	242B
GILEAD SCIENCES, INC.	-45.78x	7.1x	27.53x	2.07%	197B
Average	29.55x	6.68x	18.56x	1.96%	403.9B
Weighted average by Cap.	35.25x	8.34x	20.47x	1.8%