Dr. Reddy's Laboratories Limited (DRREDDY) 📈: отчетность и дивиденды за 2025

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	616.65	516.68	423.32	383.82	448.18	680.25	814.24	714.64	845.21		903.78
Выручка, млрд ₹		154.71	140.81	142.03	153.85	174.6	189.72	214.39	245.88	279.16	279.16
Чистая прибыль, млрд ₹		20.01	12.04	9.81	18.8	19.5	17.24	23.57	45.07	55.68	55.68
EV, млрд ₹		509.49	453.77	431.27	483.78	542.68	829.72	161.31	162.1	1 049.01	1 049.01
EBIT, млрд ₹		19.37	2.22	0.207	11.42	37.06	36.06	35.92	61.43	73.43	73.43
EBITDA, млрд ₹		29.62	13.5	11.92	23.61	49.53	48.86	47.74	74.06	88.28	88.28
Баланс стоимость, млрд ₹		128.34	124.04	126.46	140.2	154.99	174.98	190.53	232.86	280.55	280.55
FCF, млрд ₹		26.37	-19.47	6.99	21.21	23.73	23.14	9.06	40.01	18	18
Операционный денежный поток, млрд ₹		41.25	21.51	18.03	28.7	29.84	35.7	28.11	58.87	45.43	45.43
Операционная прибыль, млрд ₹		29.62	13.5	11.92	20.89	15.99	26.19	29.48	57.14	67.73	67.73
Операционные расходы, млрд ₹		62.66	64.86	64.39	62.54	61.25	70.12	76.8	117.62	95.88	95.88
CAPEX, млрд ₹		14.88	40.98	11.04	7.49	6.12	12.56	19.05	18.86	27.44	27.44

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Капитализация, млрд ₹	558.71	615.35	522.61	388.92	421.97	465.98	831.62	786.58			732.54				926.64
Выручка, млрд ₹									52.15	63.06	67.7	62.97	67.38	68.8	72.15	70.83	76.73	80.16
Чистая прибыль, млрд ₹									11.88	11.13	12.47	9.59	14.03	14.8	13.79	13.07	13.92	12.55
EV, млрд ₹									737.29	694.91	714.82	60 996.03	864.78	186.23	951.07	1 049.51	228.91	1 163.63
EBIT, млрд ₹									12.5	16.6	15.98	21.85	14.09	16.5	17.85	16.57	17.95	19.86
EBITDA, млрд ₹									15.55	19.72	19.25	25.01	17.66	20.29	21.62	20.29	21.76	23.84
Баланс стоимость, млрд ₹									200.39	206.23	220.27	232.86	245.26	253.09	267.85	280.55	294.63	305.34
FCF, млрд ₹									-2.04	5.95	20.16	15.93	-0.921	13.99	-0.305	5.01	1.77	1.41
Операционный денежный поток, млрд ₹									6.66	9.28	23.26	19.68	11.25	17.93	4.74	11.29	8.2	9.32
Операционная прибыль, млрд ₹									12.21	16.13	16.43	12.38	17.64	17.87	17.27	14.13	17.54	17.55
Операционные расходы, млрд ₹									13.82	21.01	23.6	31.26	21.91	22.88	25.3	27.35	26.68	30.22
CAPEX, млрд ₹									8.69	3.33	3.1	3.75	12.17	3.94	5.04	6.28	6.42	7.91

	5 quarters average	CAGR 5

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 ₹			39.96	18.14	2.64	2.23	2.05	14.83	14.85	5.78	7.11	7.11
Short Term Investments ₹			35.03	14.27	18.33	22.53	23.69	19.74	29.51	60.97	74.36	74.36
Long term investments ₹	0.806	3.85	3.3	6.84	4.65	3.34	3.09	8.33	7.99	6.09
Total Receivables ₹			50.27	49.15	45.18	43.27	61.75	52.39	80.27	72.49	80.3	80.3
Total Current Assets ₹			119.69	100.38	109.65	114.5	130.37	148.25	181.11	204.26	248.05	248.05
Чистые активы, млрд ₹		48.09	52.76	57.16	57.87	54.09	52.33	57.11	62.17	66.29		66.29
Активы, млрд ₹			207.65	219.82	225.6	225.43	232.24	265.49	296.65	322.85	387.52	387.52
Short Term Debt ₹			22.83	43.74	25.63	16.38	20.8	24.01	28.1	12.19	14.03	14.03
Long Term Debt ₹			9.94	4.85	24.46	21.45	1.3	6.3	5.75	1.28	3.8	3.8
Задолженность, млрд ₹			79.31	95.78	99.14	85.23	77.25	90.51	106.13	89.99	106.97	106.97
Чистый долг, млрд ₹			-6.44	31.05	48.08	36.15	20.05	15.48	18.99	7.69	12.91	12.91
Долг, млрд ₹			32.77	48.59	50.08	37.83	22.1	30.31	33.85	13.47	20.02	20.02
Interest income ₹			2.29	0.997	0.681	1.11	2.02	1.65	0.255	1.06
Расходы на обслуживание долга ₹			0.826	0.634	0.788	1.16	0.983	0.97	0.958	1.43	1.71	1.71
Чист. проц. доходы, млрд ₹				-0.076	-0.248	-0.119	-0.09	1.65	2.12	-1.43	2.28	1.06
Goodwill ₹	3.43	3.38	3.85	3.75	3.95	3.9	3.99	4.57	4.42	5.47
Амортизация, млрд ₹			10.25	11.28	11.71	12.19	12.47	12.8	11.82	12.64	14.84	14.84
Себестоимость, млрд ₹			62.43	62.45	65.72	70.42	80.59	86.65	100.55	76.58	115.56	115.56
Товарно материальные запасы ₹			25.58	28.53	29.09	33.58	35.07	45.41	50.88	48.67	63.55	63.55

	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
Наличность, млрд ₹					6.02	9.1	6.26	5.78	6.02	13.39	7.34	7.11	4.91	11.33
Short Term Investments ₹					28.32	18.48	42.24	60.97	53.03	54.39	65.02	74.36	89.71	51.74
Long term investments ₹		7.49	6.49	7.99	5.21	6.11	6.28	6.09	4.9	5.92	8.33
Total Receivables ₹					76.96	80.05	77.34	72.49	77.25	89.69	84.74	80.3	81.09	91.9
Total Current Assets ₹					179.71	175.61	194.49	204.26	210.26	217.7	238.48	248.05	269.19	248.13
Чистые активы, млрд ₹	58.64	60.23	62.97	62.17	63.83	63.82	65	66.46	67.21	70.01
Активы, млрд ₹					295.98	290.97	309.3	322.85	335.04	347.02	372.84	387.52	415.3	465.96
Short Term Debt ₹					22.76	15.49	16.21	12.19	7.59	7.19	13.7	14.03	24.45	41.18
Long Term Debt ₹		3.8	3.8	5.75		1.8		1.28	3.8	6.04	3.8	3.8	3.8
Задолженность, млрд ₹					95.59	84.75	89.03	89.99	89.78	93.94	104.99	106.97	120.67	156.67
Чистый долг, млрд ₹					18.65	8.19	11.4	7.69	6.5	-0.161	12.51	12.91	25.76	37.21
Долг, млрд ₹					24.67	17.29	17.66	13.47	11.39	13.23	19.85	20.02	30.68	48.54
Interest income ₹		0.013	0.031	0.21	0.217	0.169	0.358	0.875	0.328	0.311	0.583
Расходы на обслуживание долга ₹					0.347	0.309	0.419	0.354	0.371	0.353	0.394	0.593	0.598	0.757
Чист. проц. доходы, млрд ₹			0.047	0.859	2.35	-0.093	-0.145	-0.354	0.784	0.366	0.189	0.647
Goodwill ₹		4.58	4.55	4.42	4.38	4.33	4.5	5.47	4.24	4.22	4.29
Амортизация, млрд ₹					3.05	3.13	3.27	3.16	3.57	3.79	3.77	3.71	3.81	3.98
Себестоимость, млрд ₹					26.15	25.81	27.61	11.31	27.83	28.43	29.95	29.35	32.5	34.58
Товарно материальные запасы ₹					51.81	49.04	49.33	48.67	52.4	56.59	60.8	63.55	68.57	72.04

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		76.23	59.47	113.13	197.01	115.17	141.69	270.85	334.02		334.02
Цена акции ао		2414.25	2617	2869.55	5214	4905.65	4234.9	1160.8	1386.9	1335.55	1335.55
Число акций ао, млн	166	166.12	166.11	165.76	166.39	166.31	166.34	166.39	166.71		166.71
FCF/акцию	158.87	-117.21	42.06	127.98	142.6	139.15	54.46	240.46	107.96		107.96

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	5 quarters average	CAGR 5
EPS											71.49	66.98	74.76	57.68	84.22	88.78	82.68	78.36	83.46	15.04
Цена акции ао								4954.27	4729.52	4301.59	4209	4267.25	4402.52	4396.11	4749.56	5559.55	5556.22
Число акций ао, млн	170.93	171.06	166	166.12	166.11	165.76	166.39		166.31				166.39				166.78
FCF/акцию											-12.23	35.78	121.17	95.67	-5.53	83.9	-1.83	30.02	10.64	1.69

	5 quarters average	CAGR 5

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, %			15.59	9.71	7.75	13.41	12.58	9.85	12.9	21.29	21.69		21.69	13.43
ROA, %			9.64	5.48	4.35	8.34	8.4	6.49	8.39	14.55	15.68		15.68	9.39
ROIC, %		16.35	14.97	8.94	7.82	12.81	13.35	10.42	12.72	20.99			20.99	16.85
ROS, %				8.55	6.9	12.22	11.17	9.09	10.99	18.33	19.95	19.95	19.95	3.10
ROCE, %			15.09	1.79	0.1637	8.14	23.91	20.61	18.07	25.9	25.19		25.19	15.50
Рентаб EBITDA, %			19.15	9.59	8.39	15.34	28.37	25.75	22.27	30.12	31.62		31.62	13.89
Чистая рентаб, %			12.94	8.55	6.9	12.22	11.17	9.09	10.99	18.33	19.95		19.95	3.10
Operation Margin, %				9.59	8.39	13.58	9.16	13.8	13.75	23.24	24.26	24.26	24.26	17.92
Доходность FCF, %	1.83	1.57	5.1	-4.6	1.82	4.73	3.49	2.84	1.27	4.73

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q3	2020Q4	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
ROE, %														5.93	5.4	5.66	4.12	5.72	6.38	5.66	5.11	5.2	4.47	13.43
ROA, %														4.01	3.82	4.03	2.97	4.19	4.34	3.83	3.44	3.47	2.85	9.39
ROIC, %							6.11	2.32	4.72	4.71	6.63	5.58	2.24				5.92		8.05				5.43	16.85
ROS, %														22.77	17.65	18.42	15.23	20.81	21.51	19.11	18.45	18.14	15.66	3.10
ROCE, %														6.24	8.05	7.25	9.38	5.74	6.74	6.91	6.09	6.28	6.53	15.50
Рентаб EBITDA, %														29.82	31.28	28.43	39.71	26.21	29.49	29.96	28.64	28.36	29.74	13.89
Чистая рентаб, %														22.77	17.65	18.42	15.23	20.81	21.51	19.11	18.45	18.14	15.66	3.10
Operation Margin, %														23.42	25.58	24.26	19.66	26.17	25.97	23.93	19.95	22.86	21.89	17.92
Доходность FCF, %	-0.4011	1.16	0.4085	1.07	3.45	1.28		-0.0628				1.63				2.75				-0.0329

	Industry average	5 quarters average	CAGR 5

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	25.82	35.16	39.14	23.85	34.89	47.24	6.04	3.43	18.61		18.61	65.61
P/BV	4.03	3.41	3.04	3.2	4.39	4.65	0.747	0.6631	3.69		3.69	8.52
P/S	3.34	3.01	2.7	2.91	3.9	4.29	0.6638	0.628	3.71		3.71	9.12
P/FCF		-21.74	54.94	21.13	28.67	35.18	78.89	21.13	50.22	50.22	50.22	1.75
E/P		0.0284	0.0255	0.0419	0.0287	0.0212	0.033	0.0533	0.0616	0.0616	0.0616	0.03
EV/EBITDA	17.2	33.62	36.19	20.49	10.96	16.98	3.38	2.19	11.88		11.88	218.67
EV/Ebit					4.25	4.92	4.49	2.64	14.29	14.29	14.29
EV/S		3.22	3.04	3.14	2.89	4.37	0.7524	0.6593	3.76	3.76	3.76	9.41
EV/FCF		-23.31	61.73	22.81	21.29	35.85	17.81	4.05	58.28	58.28	58.28	-5.13
Debt/EBITDA		3.6	4.2	1.6	0.4463	0.6203	0.7089	0.1819	0.2268	0.2268	0.2268	198.17
Netdebt/Ebitda		2.3	4.03	1.53	0.4048	0.3168	0.3978	0.1039	0.1463	0.1463	0.1463	198.02
Debt/Ratio		0.221	0.222	0.1678	0.0952	0.1142	0.1141	0.0417	0.0517	0.0517	0.0517	0.14
Debt/Equity		0.3917	0.396	0.2698	0.1426	0.1732	0.1776	0.0579	0.0714	0.302	0.302	2.92
Debt/Net Income		4.04	5.11	2.01	1.13	1.76	1.44	0.2989	0.3595	0.3595	0.3595	7.91
Бета								-0.1654	0.0565	0.0164	0.0164	0.59
Индекс Альтмана		4.34	3.63	4.43	6.65	7.31	6.27	10.04	7	7.16	7.16	5.86

	2014Q4	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	Industry average	5 quarters average	CAGR 5
P/E											24.17	22.19	58.74	16.04	18.17	3.66	17.96	18.61	3.65	5.2	65.61
P/BV											3.59	3.33	3.33	3.11	3.5	0.7365	3.5	3.69	0.6895	3.64	8.52
P/S											3.31	3.08	10.82	2.94	3.29	0.6978	3.46	3.71	0.704	0.9552	9.12
P/FCF	-249.31	85.92	244.78	93.04	28.99	77.98	-1593.14		61.18				36.33				-3038.17				1.75
E/P	0.0103	0.0094	0.009	0.0086	0.0115	-0.0122	0.000238		0.009				0.017				0.0149				0.03
EV/EBITDA											13.49	11.88	10.2	9.19	48.97	2.42	11.91	12.58	2.73	13.3	218.67
EV/Ebit																11.29	53.29	63.32	12.75	58.58
EV/S				11.59	12.04		17.14		14.86						12.83	2.71	13.18	14.82	2.98	14.52	9.41
EV/FCF				105.55	31.84		-1618.84		61.49						-938.96	13.31	-3118.27	209.61	129.03	827.03	-5.13
Debt/EBITDA											1.59	0.8766	0.9177	0.5387	0.645	0.652	0.9183	0.9869	1.41	2.04	198.17
Netdebt/Ebitda											1.2	0.4154	0.5925	0.3076	0.3683	-0.0079	0.5786	0.6365	1.18	1.56	198.02
Debt/Ratio								0.1009	0.0918	0.1141				0.0417	0.034	0.0381	0.0532	0.0517	0.0739	0.1042	0.14
Debt/Equity								0.1528	0.1365	0.1776				0.0579	0.0464	0.0523	0.0741	0.0714	0.1041	0.159	2.92
Debt/Net Income								2.83	3.67	38.68				1.4	0.8121	0.8939	1.44	1.53	2.2	3.87	7.91
Индекс Альтмана				2.99	3.31	5.1	6.36		9.82				6.74								5.86

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	3.07	4.11	3.39	3.99	4	3.92	4.15	4.98	6.65		6.65
Дивиденд		2	2	2	2	25	25	6	40	48	48
Див доход, ао, %		0.6425	0.7848	0.8655	0.7397	0.6115	0.5106	0.114	0.1163	3.14	3.14	15.38
Дивиденды / прибыль, %		20.52	28.16	40.71	21.29	20.08	24.06	17.59	11.05	11.94	11.94	30.99

	2014Q3	2015Q3	2016Q3	2017Q3	2018Q3	2019Q3	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2023Q1	2023Q3	2024Q3	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд								4.15	4.15	4.15	4.98	4.15	4.98	4.98	4.98	6.65	6.66
Дивиденд	18	2	2	2	2	2	25			25				3		4
Див доход, ао, %	0.628	0.499	0.6243	0.8535	0.8519	0.7613	0.5654			0.5046				0.703		0.7195		15.38
Дивиденды / прибыль, %								74.91	72.63	41.79	70.47	473.83	41.92	44.74	51.91	44.92	53.07	30.99

	Industry average	5 quarters average	CAGR 5

Other

IFRS

Reporting Annual Quarterly

	2020	2021	2022	2023	2024	LTM	CAGR 5
ebit_margin	16.79	17.35	16.75	24.98	26.3	26.3
Персонал, чел				25863	25863

	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	CAGR 5
ebit_margin	23.98	24.74	23.4	23.39	24.78

	CAGR 5

Investing Port

NSE: DRREDDY - Dr. Reddy's Laboratories Limited

Reporting Dr. Reddy's Laboratories Limited

Capitalization

Balance sheet

Share

Efficiency

Coefficients

Dividends

Pay for your subscription

Other