Valuation Emcure Pharmaceuticals Limited

Stocks

End-of-day quote NSE India S.E. 28/10/2026			5-day change	1st Jan Change
1,875.00 ^INR	-0.01%		+6.14%	+37.41%

10-02	Emcure Pharmaceuticals Limited Receives Income-Tax Department Orders Imposing Aggregate Penalty of INR 577.396732 Million	CI
09-23	Emcure Pharmaceuticals Limited Approves Final Dividend for the Financial Year Ended March 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2025	2026	2027	2028	2029
Market Cap ¹	203,202	302,490	355,650	-	-
Change	-	48.86%	17.57%	-	-
Enterprise Value (EV) ¹	208,106	306,160	362,034	352,372	340,152
Change	-	47.12%	18.25%	-2.67%	-3.47%
P/E	29.4x	32.7x	29.9x	24.1x	20.2x
PBR	4.57x	-	5.84x	4.75x	3.9x
PEG	-	1x	1x	1x	1x
Capitalization / Revenue	2.57x	3.29x	3.35x	2.97x	2.65x
EV / Revenue	2.64x	3.33x	3.41x	2.94x	2.54x
EV / EBITDA	14.2x	17.1x	16.7x	13.9x	11.7x
EV / EBIT	19.2x	22.3x	21.3x	17.1x	14.1x
EV / FCF	33x	52.5x	36.6x	29.8x	22.8x
FCF Yield	3.03%	1.9%	2.73%	3.36%	4.38%
Dividend per Share ²	3	3.6	4.007	4.728	5.773
Rate of return	0.28%	0.23%	0.21%	0.25%	0.31%
EPS ²	36.43	48.77	62.72	77.66	92.93
Distribution rate	8.23%	7.38%	6.39%	6.09%	6.21%
Net sales ¹	78,960	92,035	106,051	119,824	133,996
EBITDA ¹	14,689	17,890	21,618	25,428	29,101
EBIT ¹	10,847	13,740	17,017	20,571	24,113
Net income ¹	6,813	9,244	11,895	14,608	17,577
Net Debt ¹	4,904	3,670	6,384	-3,278	-15,498
Reference price ²	1,072.40	1,595.50	1,875.00	1,875.00	1,875.00
Nbr of stocks (in thousands)	189,483	189,590	189,680	-	-
Announcement Date	5/22/25 A	5/5/26 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.($)
EMCURE PHARMACEUTICALS LIMITED	29.9x	3.41x	16.75x	0.21%	3.74B
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	29.61x	6.72x	18.57x	1.93%	403.13B
Weighted average by Cap.	35.27x	8.35x	20.48x	1.8%