Cipla Limited (CIPLA)

Basic

  • Market Cap

    ₹967.7B

  • EV

    ₹931.1B

  • Shares Out

    807.33M

  • Revenue

    ₹243.41B

  • Employees

    32,323

Margins

  • Gross

    63.76%

  • EBITDA

    23.42%

  • Operating

    19.78%

  • Pre-Tax

    20.26%

  • Net

    14.19%

  • FCF

    11.74%

Returns (5Yr Avg)

  • ROA

    7.34%

  • ROE

    11.82%

  • ROCE

    14.27%

  • ROIC

    11.34%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    ₹1,256.7

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    ₹301.56

  • Earnings (Dil)

    ₹42.75

  • FCF

    ₹35.4

  • Book Value

    ₹307.5

Growth (CAGR)

  • Rev 3Yr

    10.42%

  • Rev 5Yr

    9.55%

  • Rev 10Yr

    10.52%

  • Dil EPS 3Yr

    23.33%

  • Dil EPS 5Yr

    19.61%

  • Dil EPS 10Yr

    8.93%

  • Rev Fwd 2Yr

    11.21%

  • EBITDA Fwd 2Yr

    16.15%

  • EPS Fwd 2Yr

    22%

  • EPS LT Growth Est

    15.66%

Dividends

  • Yield

    —

  • Payout

    24.48%

  • DPS

    ₹8.5

  • DPS Growth 3Yr

    41.5%

  • DPS Growth 5Yr

    23.16%

  • DPS Growth 10Yr

    15.57%

  • DPS Growth Fwd 2Yr

    0.53%

Select a metric from the list below to chart it

Mar '14
Mar '16
Mar '18
Mar '20
Mar '22
LTM
Metric
Mar '14
Mar '15
Mar '16
Mar '17
Mar '18
Mar '19
Mar '20
Mar '21
Mar '22
Mar '23
LTM

Revenues

159,709.7

166,948.5

189,885.2

216,233.6

224,731.8

242,546.3

Other Revenues, Total

3,522.6

3,856.8

1,320.1

844.8

860.7

860.7

Total Revenues

163,232.3

170,805.3

191,205.3

217,078.4

225,592.5

243,407.0

Total Revenues % Chg.

8.1%

4.6%

11.9%

13.5%

3.9%

11.2%

Cost of Goods Sold, Total

59,285.2

61,480.4

75,063.7

86,902.1

84,551.7

88,204.8

Gross Profit

103,947.1

109,324.9

116,141.6

130,176.3

141,040.8

155,202.2

Selling General & Admin Expenses, Total

37,415.4

38,693.7

41,281.2

46,669.2

50,151.2

52,562.5

Provision for Bad Debts

—

—

—

—

—

—

R&D Expenses

—

—

—

—

—

—

Depreciation & Amortization

10,968.3

10,999.5

10,031.2

9,900.8

10,191.9

9,946.6

Other Operating Expenses

35,150.8

38,431.9

32,336.1

37,979.3

40,619.9

44,550.2

Other Operating Expenses, Total

83,534.5

88,125.1

83,648.5

94,549.3

100,963.0

107,059.3

Operating Income

20,412.6

21,199.8

32,493.1

35,627.0

40,077.8

48,142.9

Interest Expense, Total

-1,637.7

-1,892.3

-1,529.8

-1,048.5

-1,075.5

-1,063.8

Interest And Investment Income

943.0

677.3

689.0

796.3

1,622.4

1,622.4

Net Interest Expenses

-694.7

-1,215.0

-840.8

-252.2

546.9

558.6

Income (Loss) On Equity Invest.

-171.7

-474.6

-127.9

-128.2

-26.0

-7.9

Currency Exchange Gains (Loss)

424.2

1,037.1

292.2

216.2

650.7

650.7

Other Non Operating Income (Expenses)

467.1

-134.2

396.0

621.1

765.3

1,627.6

EBT, Excl. Unusual Items

20,437.5

20,413.1

32,212.6

36,083.9

42,014.7

50,971.9

Impairment of Goodwill

—

—

—

—

-1,824.2

-1,824.2

Gain (Loss) On Sale Of Investments

1,850.3

1,259.9

490.1

772.2

1,481.6

1,481.6

Gain (Loss) On Sale Of Assets

33.0

26.2

30.1

86.8

15.8

15.8

Asset Writedown

-2,291.6

-747.0

-645.4

-618.7

-1,529.2

-1,529.2

Insurance Settlements

110.9

355.0

15.2

274.8

198.8

198.8

Legal Settlements

479.6

—

670.1

26.7

—

—

Other Unusual Items

—

—

—

-1,821.2

—

—

EBT, Incl. Unusual Items

20,619.7

21,307.2

32,772.7

34,804.5

40,357.5

49,314.7

Income Tax Expense

5,695.3

6,312.0

8,887.6

9,338.0

12,028.6

14,486.9

Earnings From Continuing Operations

14,924.4

14,995.2

23,885.1

25,466.5

28,328.9

34,827.8

Minority Interest

352.6

470.0

163.6

-299.0

-309.8

-295.6

Net Income

15,277.0

15,465.2

24,048.7

25,167.5

28,019.1

34,532.2

Net Income to Common Incl Extra Items

15,277.0

15,465.2

24,048.7

25,167.5

28,019.1

34,532.2

Net Income to Common Excl. Extra Items

15,277.0

15,465.2

24,048.7

25,167.5

28,019.1

34,532.2

Total Shares Outstanding

805.7

806.2

806.5

806.8

807.2

807.3

Weighted Avg. Shares Outstanding

805.4

806.0

806.4

806.7

807.0

807.2

Weighted Avg. Shares Outstanding Dil

806.8

807.1

807.3

807.4

807.6

807.6

EPS

19.0

19.2

29.8

31.2

34.7

42.8

EPS Diluted

18.9

19.2

29.8

31.2

34.7

42.8

EBITDA

30,977.7

30,788.7

41,243.0

44,393.0

49,189.8

57,009.6