Abbott India Limited

NSE

ABBOTINDIA

Stock

Yield per half year: +13.35%
Dividend yield: 1.18%
Sector: Healthcare

Reporting Abbott India Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	96.22	101.19	95.53	144.49	195.39	331.81	369.12	390.71	476.02		493.02	352.61	19.49
Выручка, млрд ₹		25.78	28.86	33	36.76	40.91	43.08	49.1	53.47	58.47	58.47	49.01	7.40
Чистая прибыль, млрд ₹		2.6	2.77	4.01	4.5	5.93	6.91	7.99	9.49	12.01	12.01	8.47	15.16
EV, млрд ₹					153.85	336.25	317.66	372.32	467.6	490.56	490.56	396.88	7.85
EBIT, млрд ₹		4.02	4.37	5.81	6.9	8.11	9.5	10.95	12.86	16.27	16.27	11.54	14.94
EBITDA, млрд ₹		4.17	4.54	5.97	7.07	8.71	10.07	11.61	13.56	16.98	16.98	12.19	14.28
OIBDA, млрд ₹						9.83	11.8	13.88	15.54	19.02	19.02	14.01	14.11
Баланс стоимость, млрд ₹		11.08	13.87	16.93	20.09	24.32	26.02	28.2	31.89	36.99	36.99	29.48	8.75
FCF, млрд ₹		2.26	2.86	1.28	4.87	6.1	7.03	9.04	8.59	11.64	11.64	8.48	13.80
Операционный денежный поток, млрд ₹		2.51	3.07	1.53	4.99	6.26	7.27	9.48	8.93	12.13	12.13	8.81	14.15
Операционная прибыль, млрд ₹		3.55	3.84	5.14	5.91	8.11	9.49	11	11.47	14.06	14.06	10.83	11.63
Операционные расходы, млрд ₹		7.15	7.9	8.81	9.96	10.7	10.45	12.27	12.15	12.09	12.09	11.53	2.47
CAPEX, млрд ₹		0.2548	0.2151	0.2426	0.1249	0.1573	0.2331	0.4407	0.3411	0.4833	0.4833	0.3311	25.17

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q1	2020Q2	2020Q3	2020Q4	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	71.13	116.43	100.49	102.64	157.8	257.46				333.18			421.9				420.84				488.69					384.41	13.67
Выручка, млрд ₹																13.79	13.26	13.38	14.79	14.94	14.37	14.39	15.58	16.33	16.14	15.36	2.35
Чистая прибыль, млрд ₹																2.66	2.47	2.31	2.9	3.13	3.11	2.87	3.28	3.59	3.61	3.29	3.03
EV, млрд ₹														372.33		382.58	471.86	467.6	516.86	476.44	512.18	490.56		613.99		522.01	3.50
EBIT, млрд ₹																3.59	3.39	3.12	3.94	4.19	4.25	3.92	4.4	4.82	4.9	4.46	2.89
EBITDA, млрд ₹																3.77	3.56	3.3	4.11	4.36	4.43	4.11	4.58	4.99	5.08	4.64	2.78
OIBDA, млрд ₹																					5.02	4.35	5.03	5.62	5.65	5.13	2.39
Баланс стоимость, млрд ₹														28.2	28.2	27.14	27.14	31.89	31.89	31.09	31.09	36.99		35.21		33.25	2.00
FCF, млрд ₹								1.53	1.53		0.0975			0.1293		0.3494	0.3562	0.1222	0.3434	6.5	0.3594					1.54	0.18
Операционный денежный поток, млрд ₹									1.57		0.0975	4.67		0.1293		0.3494	0.3562	0.1222	0.3434	6.84	0.3594					1.60	0.18
Операционная прибыль, млрд ₹																3.59	3.39	3.12	3.94	4.19	3.7	3.11	3.73	4.21	4.18	3.79	2.47
Операционные расходы, млрд ₹																3.02	2.83	3.2	3.18	3.17	2.91	1.58	3.39	3.09	3.03	2.80	0.81
CAPEX, млрд ₹						0.0393	0.0393	0.0393	0.0393		0.2331	0.3071		0.4407		0.2029		0.3411		0.3373						0.3258	1.89

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹			1.4	2.02	0.3768	1.37	1.45	2.18	1.33	2.4	2.92	2.92	2.06	15.03
Short Term Investments ₹			6.96	8.83	9.87	15.42	20.47	21.82	26.02	16.83	18.26	18.26	20.68	-2.26
Long term investments ₹	0.0202	0.0224	0.0273	0.03	0.0366	0.0447							0.0322	14.82
Total Receivables ₹			2.33	2.85	6.54	4.73	4.84	3.48	4.03	4.26	3.94	3.94	4.11	-4.03
Total Current Assets ₹			14.45	18.91	22.65	27.61	32.05	35.19	38.53	30.25	32.46	32.46	33.70	0.25
Чистые активы, млрд ₹		0.9605	1.08	1.13	0.8075	1.04	2.71	2.5	2.63	2.33		2.33	2.24	17.51
Активы, млрд ₹			16.24	20.64	24.16	29.41	35.47	38.4	42.24	45.56	51.93	51.93	42.72	7.92
Short Term Debt ₹			-0.0017	-0.0221	-0.0237	0.0535	0.3568	0.349	0.4295	0.4568	0.4647	0.4647	0.4114	5.43
Long Term Debt ₹							1.39	1.18	1.09	0.6749		0.6749	1.08	-16.53
Задолженность, млрд ₹			5.16	6.77	7.23	9.32	11.15	12.38	14.04	13.67	14.95	14.95	13.24	6.04
Чистый долг, млрд ₹			-1.4	-2.02	-0.3768	-1.37	0.2975	-0.6569	0.1898	-1.27	-2.09	-2.09	-0.7059	-247.68
Долг, млрд ₹							1.75	1.53	1.52	1.13	0.8323	0.8323	1.35	-13.81
Interest income ₹			0.472	0.5281	0.6637	0.9715	1.05	0.1828	0.191	0.1599			0.5110	-30.29
Расходы на обслуживание долга ₹			0.0081	0.0204	0.0382	0.0225	0.0853	0.1828	0.191	0.1599	0.1245	0.1245	0.1487	7.86
Чист. проц. доходы, млрд ₹				0.5561	0.6758	0.992	1.05	-0.1828	-0.191	-0.1599	2.24	0.1599	0.5513	16.36
Амортизация, млрд ₹			0.1444	0.1643	0.1619	0.1692	0.5961	0.5705	0.661	0.6997	0.7117	0.7117	0.6478	3.61
Себестоимость, млрд ₹			15.08	17.12	19.05	20.89	23.16	23.91	26.57	29.86	32.33	32.33	27.17	6.90
Товарно материальные запасы ₹			3.7	5.01	5.85	6.07	5.27	7.18	6.88	6.49	6.2	6.2	6.40	3.30

	2017Q1	2017Q3	2018Q1	2018Q3	2019Q1	2019Q3	2020Q1	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹													1.33	-27.35	2.93	-17.82	2.4	-19.22	5.78	-19.52	2.92		6.38		-4.7320	-180.21
Short Term Investments ₹													26.02	54.7	15.66	35.65	17.68	38.45	14.38	39.03	18.26		12.48		24.52	-20.15
Long term investments ₹	0.03	0.2592	0.0366	0.363	0.0447	0.4011																			0.2209	9.12
Total Receivables ₹							4.84	3.76	3.48		2.93		3.74		3.34		3.17		3.78		4.61		3.95		3.77	3.41
Total Current Assets ₹													38.53	27.35	29.79	17.82	30.25	19.22	29.51	19.52	32.46		31.07		26.36	10.08
Чистые активы, млрд ₹					1.04	1.48	2.71	2.63	2.5		2.69		2.63		2.46		2.33		2.31						2.48	-3.00
Активы, млрд ₹							35.47	34.8	38.4		37.2		42.24		41		45.56		45.16		51.93		50.63		46.86	4.31
Short Term Debt ₹							0.3568	0.3502	0.349		0.4046		0.4295		0.4321		0.4568		0.464		0.4647		0.2733		0.4182	-8.75
Long Term Debt ₹															0.8565		0.6749		0.4514						0.6609	-19.22
Задолженность, млрд ₹							11.15	12.18	12.38		13.11		14.04		13.86		13.67		14.07		14.95		15.42		14.39	2.16
Чистый долг, млрд ₹													0.1898	27.35	-1.64	17.82	-1.27	19.22	-4.87	19.52	-2.09		-5.77		5.20	-178.61
Долг, млрд ₹													1.52		1.29		1.13		0.9154		0.8323		0.605		0.9545	-14.05
Interest income ₹										0.0504	0.0451	0.0441	0.0514	0.0422	0.0397	0.0379	0.0401	0.0334	0.0313						0.0365	-4.64
Расходы на обслуживание долга ₹															0.0397	0.0379	0.0401	0.0334	0.0313	0.0317	0.0281	0.0275	0.025	0.0226	0.0270	-6.54
Чист. проц. доходы, млрд ₹											-0.0451	-0.0441	-0.0514	-0.0422	-0.0397	-0.0379	-0.0401	-0.0334	-0.0313	-0.0317					-0.0349	-3.51
Амортизация, млрд ₹															0.1747	0.1781	0.1734	0.1717	0.1784	0.1797	0.1819	0.1837	0.1751	0.1799	0.1801	0.02
Себестоимость, млрд ₹															7.52	7.45	7.6	8.24	8.14	7.77	9.69	10.26	9.02	8.93	9.13	2.82
Товарно материальные запасы ₹							5.27	6.89	7.18		6.32		6.88		7.32		6.49		5.12		6.2		7.39		6.50	0.19

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		63.02	188.83	212	279.02	325.2	375.87	446.8	565.3		565.3	398.44	15.17
Цена акции ао		5524.95	7516.65	13075.5	15769.1	19485.65	21367.2	22851.25	29741	31515	31515	24992.02	10.09
Число акций ао, млн	21.25	21.25	21.25	21.25	21.25	21.25	21.25	21.25	21.25		21.25	21.25	0.00
FCF/акцию	106.32	134.45	60.44	229	287.24	331.02	425.23	404.38	548.01		548.01	399.18	13.79

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	5 quarters average	CAGR 5
EPS											125	116.16	108.91	136.59	147.27	146.34	135.09	154.36	168.76	169.78			154.87	3.02
Цена акции ао									17062.72	17647.82	19001.36	19804.66	21085.3	22180.27	23331.55	22997.8					30591.5	31515	26123.22	7.28
Число акций ао, млн	21.25	21.33	21.25	21.25	21.25	21.25	21.25	21.25				21.25				21.25							21.25	0.00
FCF/акцию		26.48	33.61	15.11	57.25	71.81						16.76	5.75	16.16	305.85	16.91							72.29	0.18

Efficiency

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %			23.44	19.95	23.7	22.42	24.38	26.54	29.46	31.6	34.88		34.88	13.12	29.37	7.43
ROA, %			15.99	13.4	16.61	15.31	16.72	17.98	19.81	21.63	24.64		24.64	9.19	20.16	8.06
ROIC, %							43.13	46.29	46.54	49.67			49.67	17.07	46.41	3.59
ROS, %				9.59	12.16	12.25	14.49	16.03	16.27	17.76	20.54	20.54	20.54	3.29	18.23	5.08
ROCE, %				31.54	34.32	34.38	33.37	36.52	36.25	38.4	42.24	43.98	43.98	14.78	39.48	3.79
Ebit margin, %							19.83	21.85	22.3	24.05	27.82	27.82	27.82	8.85	24.77	4.95
Рентаб EBITDA, %				15.73	18.09	19.25	21.29	23.39	23.65	25.36	29.04	29.04	29.04	13.89	26.10	4.42
Чистая рентаб, %			10.07	9.59	12.16	12.25	14.49	16.03	16.27	17.76	20.54		20.54	3.29	17.02	7.23
Operation Margin, %				13.31	15.58	16.09	19.83	22.04	22.39	21.46	24.04	24.04	24.04	16.94	22.79	1.75
Доходность FCF, %	2.23	2.04	2.23	2.99	0.8889	2.49	1.84	1.91	2.31	1.81					2.07	-6.18

	2011Q4	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q1	2020Q3	2021Q1	2021Q3	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
ROE, %												7.5	7.29	9.78	9.09	7.26	9.1	10.43	10.03	8.94		13				13.12	10.30	7.39
ROA, %								3.13	5.19	3.97	5.17	5		6.48		5.08		13.86		11.05		14.17				9.19	10.13	16.94
ROIC, %																		31.36								17.07	31.36	0.00
ROS, %																17.29	19.62	20.94	21.64	19.95	21.06	21.96	22.35	20.54	20.54	3.29	21.29	-0.50
ROCE, %										7.94	10.86	10.55		13.24		9.8		12.65		11.02		12.8		43.98	43.98	14.78	24.89	28.30
Ebit margin, %																		28.01	29.6	27.28	28.25	29.52	30.34	27.82	27.82	8.85	28.75	-0.31
Рентаб EBITDA, %																24.64	27.79	29.21	30.85	28.55	29.43	30.59	31.46	29.04	29.04	13.89	29.91	-0.27
Чистая рентаб, %														19.25	18.61	17.29	19.62	20.94	21.64	19.95	21.06	21.96	22.35			3.29	21.39	0.65
Operation Margin, %																23.34	26.63	28.01	25.73	21.64	23.92	25.81	25.9	24.04	24.04	16.94	24.74	0.10
Доходность FCF, %	0.6754	0.6914	0.4852	0.7108	0.3128	0.771	0.5927								0.0846				0.0735								0.3669	-25.15

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	38.98	34.53	36.01	43.39	55.96	53.44	46.59	49.38	41.01		41.01	65.41	49.28	-6.03
P/BV	9.14	6.89	8.54	9.73	13.64	14.19	13.2	14.7	13.32		13.32	8.44	13.81	-0.47
P/S	3.92	3.31	4.38	5.32	8.11	8.57	7.58	8.77	8.43		8.43	9.06	8.29	0.78
P/FCF		33.43	112.49	40.15	54.36	52.47	43.24	55.4	42.34	42.34	42.34	-2.00	47.16	-4.20
E/P		0.029	0.0278	0.023	0.0179	0.0187	0.0204	0.0199	0.0244	0.0244	0.0244	0.07	0.0216	5.47
EV/EBIT					41.45	33.86	34	36.36	30.16	30.16	30.16	21.56	32.91	-2.29
EV/EBITDA				21.43	38.6	31.53	32.06	34.48	28.89		28.89	218.67	33.11	-5.63
EV/S					8.22	7.4	7.58	8.75	8.39	8.39	8.39	9.29	8.10	2.54
EV/FCF					55.09	45.31	41.2	54.42	42.13	42.13	42.13	-6.71	45.04	-1.44
Debt/EBITDA					0.2008	0.1515	0.1306	0.0835	0.049	0.049	0.049	198.17	0.0927	-20.21
Netdebt/Ebitda		-0.4456	-0.0631	-0.1937	0.0342	-0.0652	0.0163	-0.0933	-0.1228	-0.1228	-0.1228	198.02	-0.0776	13.50
Debt/Ratio					0.0493	0.0397	0.0359	0.0248	0.016	0.016	0.016	0.14	0.0265	-16.62
Debt/Equity					0.0719	0.0586	0.0538	0.0355	0.0225	0.4041	0.4041	0.81	0.1149	47.14
Debt/Net Income					0.295	0.2209	0.1899	0.1192	0.0693	0.0693	0.0693	7.91	0.1337	-20.69
PEG										0.4529	0.4529	-197.08	0.4529	0.00
Бета								-0.2315	-0.3072	0.3901	0.3901	1.46	-0.0495	-219.00
Индекс Альтмана		7.53	8.3	9.78	18.88	11.49	21.75	13.88	12.72	12.72	12.72	5.65	14.51	2.05

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
P/E										43.57	170.5	49.39	48.13	44.51	43.01	41.01	46.02	48.24	47.46				65.41	45.15	1.99
P/BV							14.73	17.51	13.2	14.15	15.5	14.7		15.48	15.72	13.32		17.6					8.44	15.36	3.67
P/S										7.45	31.73	8.77	9.01	8.54	8.57	8.42	9.62	10.22	10.14				9.06	9.39	3.42
P/FCF	144.64	206.12	140.69	319.66	129.7	168.72					1181.46				1359.73						42.34	42.34	-2.00	558.92	-24.16
E/P			0.0085	0.0112	0.0074	0.0073	0.0053	0.0047			0.0059				0.0064						0.0244	0.0244	0.07	0.0132	39.01
EV/EBIT														113.83	120.42	124.99		127.4			30.16	30.16	21.56	86.63	-24.19
EV/EBITDA									31.96	29.98	35.09	34.39	125.76	31.07	31.61	28.83		33.89					218.67	50.23	-23.07
EV/S													34.95	31.89	35.64	34.1		37.61			8.39	8.39	9.29	24.83	-25.12
EV/FCF													1505.14	73.31	1425.11						42.13	42.13	-6.71	617.56	-51.09
Debt/EBITDA									0.4818	0.342		0.3432		0.2098		0.2027		0.1211			0.049	0.049	198.17	0.1263	-25.24
Netdebt/Ebitda										-0.4355	5	-0.3836	4.68	-1.12	4.4	-0.5077		-1.16			-0.1228	-0.1228	198.02	0.4973	-148.88
Debt/Ratio														0.0203		0.016		0.0119			0.016	0.016	0.14	0.0160	-4.65
Debt/Equity														0.0294		0.0225		0.0172			0.4041	0.4041	0.81	0.1755	68.90
Debt/Net Income														0.2925		0.2899		0.1687			0.0693	0.0693	7.91	0.1779	-25.02
PEG																					0.4529	0.4529	-197.08	0.4529	0.00
Бета																				-2.05	0.3107	0.3901	1.46	-0.4497	-157.52
Индекс Альтмана																				12.72	12.72	12.72	5.65	12.72	0.00

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.5746	0.6587	0.7437	0.85	1.17	1.38	5.31	5.84	6.91			6.91		4.12	42.65
Дивиденд		35	4	1	2	107	155	130	325	410		410		225.40	30.82
Див доход, ао, %		0.7351	0.8898	0.1471	0.2175	0.6853	0.8923	0.7588	1.9	1.18		1.18	14.50	1.08	11.48
Дивиденды / прибыль, %		25.37	26.88	21.18	25.95	23.29	76.91	73.16	61.55	57.49		57.49	29.60	58.48	19.81
Dividend Coverage Ratio											1.74	1.74	4.83	1.74	0.00

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q3	2022Q1	2022Q3	2023Q1	2023Q3	2025Q2	2025Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд							0.3453	0.3453	0.3453	0.3453	5.31	5.84	5.84	5.84	5.84	6.91				6.05	3.42
Дивиденд	23	31	35	4	1	2				107		155		145		145				110.80	135.54
Див доход, ао, %	0.9227	0.6537	0.7474	0.9313	0.1285	0.2176				0.664		0.818		0.7631		0.6215			14.50	0.6168	23.35
Дивиденды / прибыль, %							18.5	31.12	19.15	19.11	348.42	303.83	276.41	220.08	252.51	220.68			29.60	254.70	-6.19
Dividend Coverage Ratio																	1.74	1.74	4.83	1.74	0.00

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2020	2021	2022	2023	2024	LTM	CAGR 5
CAPEX/Выручка, %	0.3845	0.5411	0.8975	0.638	0.8266	0.8266	16.54
Персонал, чел				3 700	3 700		0.00

	CAGR 5

	CAGR 5