Valuation Dr. Reddy's Laboratories Limited

Equities

Market Closed - Bombay S.E. Other stock markets 05:00:48 2026-01-12 am EST			5-day change	1st Jan Change
1,215.65 ^INR	+0.51%		-2.65%	-4.36%

Jan. 09	Asian Equities Traded in the US as American Depositary Receipts Little Changed in Friday Trading	MT
Jan. 08	Asian Equities Traded in the US as American Depositary Receipts Rise in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	749,317	714,500	767,655	1,024,969	953,168	1,012,067	-	-
Change	-	-4.65%	7.44%	33.52%	-7.01%	6.18%	-	-
Enterprise Value (EV) ¹	745,052	703,980	719,330	960,383	928,633	979,861	950,230	923,435
Change	-	-5.51%	2.18%	33.51%	-3.31%	5.52%	-3.02%	-2.82%
P/E ratio	39.2x	30.4x	17.1x	18.4x	16.9x	19.4x	21.9x	19.1x
PBR	4.29x	3.76x	3.33x	3.63x	2.86x	2.71x	2.46x	2.24x
PEG	-	1.3x	0.2x	0.8x	13.12x	-2.54x	-1.9x	1.3x
Capitalization / Revenue	3.95x	3.33x	3.11x	3.67x	2.93x	2.96x	2.9x	2.65x
EV / Revenue	3.93x	3.28x	2.92x	3.44x	2.85x	2.86x	2.72x	2.42x
EV / EBITDA	15.7x	13.7x	11.1x	12.1x	10.8x	11.9x	12.5x	10.8x
EV / EBIT	23.3x	20.5x	13.8x	14.8x	13.4x	15.4x	17x	14x
EV / FCF	28.7x	52.3x	15.1x	33.1x	49.1x	23x	20.9x	21.3x
FCF Yield	3.48%	1.91%	6.61%	3.02%	2.04%	4.35%	4.79%	4.69%
Dividend per Share ²	5	6	8	8	8	9.018	8.903	9.662
Rate of return	0.55%	0.7%	0.87%	0.65%	0.7%	0.74%	0.73%	0.79%
EPS ²	23.03	28.34	54.18	66.92	67.78	62.6	55.45	63.79
Distribution rate	21.7%	21.2%	14.8%	12%	11.8%	14.4%	16.1%	15.1%
Net sales ¹	189,722	214,391	246,697	279,164	325,535	342,228	349,339	381,562
EBITDA ¹	47,480	51,400	64,559	79,481	86,236	82,060	76,162	85,459
EBIT ¹	31,977	34,277	52,057	64,781	69,178	63,467	55,790	65,845
Net income ¹	19,149	23,568	45,073	55,779	56,544	51,833	46,481	53,753
Net Debt ¹	-4,265	-10,520	-48,325	-64,586	-24,535	-32,206	-61,837	-88,633
Reference price ²	903.12	861.08	924.30	1,231.03	1,144.05	1,215.65	1,215.65	1,215.65
Nbr of stocks (in thousands)	829,699	829,771	830,526	832,611	833,152	832,532	-	-
Announcement Date	5/14/21	5/19/22	5/10/23	5/7/24	5/9/25	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DR. REDDY'S LABORATORIES LIMITED	19.32x	2.85x	11.88x	0.75%	11.16B
ELI LILLY AND COMPANY	46.47x	15.39x	34.15x	0.55%	952B
JOHNSON & JOHNSON	19.66x	5.52x	15.38x	2.53%	492B
ABBVIE INC.	74.58x	7.29x	17.31x	2.97%	389B
ROCHE HOLDING AG	19.48x	4.96x	12.35x	2.9%	363B
ASTRAZENECA PLC	28.79x	5.41x	16.04x	1.69%	296B
MERCK & CO., INC.	14.2x	4.62x	9.95x	2.93%	274B
NOVARTIS AG	19.94x	5.27x	12.38x	2.87%	273B
NOVO NORDISK A/S	16.55x	5.85x	12.09x	3.05%	264B
AMGEN INC.	25.78x	6.06x	10.38x	2.93%	176B
Average	28.48x	6.32x	15.19x	2.32%	349.03B
Weighted average by Cap.	33.51x	8.29x	19.28x	2.12%