
Sector: Pharmaceuticals
IN_SUNPHARMA
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: connector/market_inputs
Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | PARTIAL | 1.6 y/y 2.3% | 0.4 y/y -2.0% | 0.1 y/y -2.0% | 0.5 y/y -2.0% | 0.3 y/y 18.0% | — | — | — y/y — | 8.9 y/y 4.9% | 14.1% | ≈ -56.9 | — |
| 2026-03-31 | FY 2026 (12M) | OK | — y/y 5.6% | — y/y 1.9% | — y/y 7.6% | — y/y 2.9% | — y/y -0.9% | — | — | 11.6 y/y 7.6% | 8.9 y/y 5.4% | 14.3% | -56.9 | — |
| 2025-12-31 | Q4 2025 (3M) | PARTIAL | 1.8 y/y 8.2% | 0.5 y/y 9.1% | 0.1 y/y — | 0.5 y/y 28.8% | 0.4 y/y 11.0% | — | — | — y/y — | 8.7 y/y 7.3% | 5.8% | ≈ -75.7 | — |
| 2025-09-30 | Q3 2025 (3M) | OK | 1.7 y/y 5.1% | 0.4 y/y 2.0% | 0.0 y/y — | 0.4 y/y 9.3% | 0.4 y/y -1.0% | — | — | 11.7 y/y 11.1% | 8.8 y/y 6.3% | 16.7% | -75.7 | Link |
| 2025-06-30 | Q2 2025 (3M) | PARTIAL | 1.6 y/y 5.3% | 0.4 y/y 8.5% | 0.1 y/y — | 0.5 y/y 31.1% | 0.3 y/y -22.3% | — | — | — y/y — | 8.4 y/y 5.0% | 12.5% | ≈ -84.0 | — |
| 2025-03-31 | FY 2025 (12M) | OK | — y/y 5.0% | — y/y 15.8% | — y/y -2.9% | — y/y 12.1% | — y/y 10.0% | — | — | 10.8 y/y 5.1% | 8.5 y/y 10.7% | 15.3% | -84.0 | — |
| 2024-12-31 | Q4 2024 (3M) | PARTIAL | 1.6 y/y 8.8% | 0.4 y/y 28.5% | — y/y — | 0.4 y/y 28.5% | 0.3 y/y 13.3% | — | — | — y/y — | 8.1 y/y 6.7% | 5.6% | ≈ -69.3 | Link |
| 2024-09-30 | Q3 2024 (3M) | OK | 1.6 y/y 7.6% | 0.4 y/y 21.8% | — y/y — | 0.4 y/y 21.8% | 0.4 y/y 26.3% | — | — | 10.5 y/y 10.0% | 8.3 y/y 8.9% | 17.8% | -69.3 | Link |
| 2024-06-30 | Q2 2024 (3M) | PARTIAL | 1.5 y/y — | 0.4 y/y — | — y/y — | 0.4 y/y — | 0.3 y/y — | — | — | — y/y — | 8.0 y/y — | 17.4% | ≈ -64.4 | Link |
| 2024-03-31 | FY 2024 (12M) | OK | — y/y 9.4% | — y/y 11.9% | — y/y 0.2% | — y/y 9.4% | — y/y 12.1% | — | — | 10.3 y/y 4.4% | 7.6 y/y 12.1% | 15.1% | -64.4 | — |
| 2023-12-31 | Q4 2023 (3M) | PARTIAL | 1.5 y/y — | 0.3 y/y — | — y/y — | 0.3 y/y — | 0.3 y/y — | — | — | — y/y — | 7.6 y/y — | 5.3% | ≈ 15.7 | Link |
| 2023-09-30 | Q3 2023 (3M) | OK | 1.5 y/y — | 0.3 y/y — | — y/y — | 0.3 y/y — | 0.3 y/y — | — | — | 9.6 y/y — | 7.6 y/y — | 16.0% | ≈ 15.7 | Link |
| 2023-03-31 | FY 2023 (12M) | OK | 5.3 y/y — | 1.1 y/y — | 0.3 y/y — | 1.4 y/y — | 1.0 y/y — | 0.6 | -20.9 | 9.8 y/y — | 6.8 y/y — | — | 15.7 | — |
Quarterly values (INR mln)
Year-over-year change
Net debt / cash (INR mln)
| year | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| cash flow / profit | 2.75x | 0.58x | 1.27x | 1.29x | 1.08x |
| accruals, % of assets | — | 4.3% | -3.0% | -3.4% | -0.9% |
Value the company creates per year, as a % of market cap
Value created per year: -56.0%
| 1. EBITDA growth (latest quarter YoY, annualised) [EBITDA latest qtr − EBITDA year-ago qtr] × annualisation X (2026-06-30 vs 2025-06-30) = (463 − 473) × 3.87 | -37 |
| 2. Current EV/EBITDA (LTM) (Market cap + Net debt) ÷ EBITDA (LTM) = (48 802 + -56 889) ÷ 1 796 | 0.0x |
| 3. Target multiple (Current EV/EBITDA + 11) ÷ 2 = (0.0 + 11) ÷ 2 | 5.5x |
| 4. Cash flow (balance method, LTM) Net-debt reduction + dividends + buybacks − equity issuance = -27 102 + 0 + 0 − 0 | -27 102 |
| 5. Value created per year (EBITDA growth × Target multiple + Cash flow − Dilution) ÷ Market cap = (-37 × 5.5 + -27 102) ÷ 48 802 | -56.0% |
Amounts in millions of the reporting currency. EBITDA growth is the latest quarter vs the same quarter a year ago, annualised.
Caveats:
No dividend rows found for this issuer (checked: Yahoo Finance (ex-div)).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Sun Pharmaceutical Industries (SUNPHARMA) — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map