|
Delayed
Bombay S.E.
03:15:16 16/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 2,369.00 INR | -0.46% |
|
+2.48% | -15.11% |
Company Valuation: Mphasis Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 634,185 | 338,451 | 451,265 | 475,353 | 391,934 | 454,278 | - | - |
| Change | - | -46.63% | 33.33% | 5.34% | -17.55% | 15.91% | - | - |
| Enterprise Value (EV) 1 | 620,214 | 316,223 | 432,630 | 452,542 | 379,124 | 441,950 | 431,431 | 428,051 |
| Change | - | -49.01% | 36.81% | 4.6% | -16.22% | 16.57% | -2.38% | -0.78% |
| P/E | 44.7x | 20.8x | 29.2x | 28x | 21.1x | 21.1x | 18.8x | 17.1x |
| PBR | 9.2x | 4.27x | 5.13x | 4.94x | 3.65x | 3.89x | 3.56x | 3.24x |
| PEG | - | 1.5x | -5.56x | 3.04x | 2.31x | 1.4x | 1.5x | 1.73x |
| Capitalization / Revenue | 5.3x | 2.45x | 3.4x | 3.34x | 2.47x | 2.48x | 2.26x | 2.06x |
| EV / Revenue | 5.19x | 2.29x | 3.26x | 3.18x | 2.39x | 2.41x | 2.15x | 1.94x |
| EV / EBITDA | 29.3x | 13x | 17.9x | 17.1x | 12.7x | 13x | 11.5x | 10.4x |
| EV / EBIT | 33.9x | 15x | 21.5x | 20.8x | 15.6x | 15.8x | 13.9x | 12.5x |
| EV / FCF | 38.9x | 23.4x | 20.7x | 24.5x | 40.5x | 22.4x | 19.3x | 17.3x |
| FCF Yield | 2.57% | 4.26% | 4.82% | 4.07% | 2.47% | 4.46% | 5.18% | 5.77% |
| Dividend per Share 2 | 46 | 50 | 50 | 55 | 62 | 69.03 | 75.67 | 83.83 |
| Rate of return | 1.36% | 2.78% | 2.09% | 2.2% | 3.02% | 2.9% | 3.18% | 3.52% |
| EPS 2 | 75.61 | 86.37 | 81.83 | 89.36 | 97.54 | 112.7 | 126.6 | 139.1 |
| Distribution rate | 60.8% | 57.9% | 61.1% | 61.5% | 63.6% | 61.2% | 59.8% | 60.3% |
| Net sales 1 | 119,614 | 137,985 | 132,785 | 142,300 | 158,796 | 183,151 | 200,896 | 220,491 |
| EBITDA 1 | 21,176 | 24,340 | 24,219 | 26,470 | 29,782 | 34,042 | 37,519 | 41,204 |
| EBIT 1 | 18,269 | 21,087 | 20,114 | 21,706 | 24,229 | 28,028 | 31,069 | 34,216 |
| Net income 1 | 14,309 | 16,379 | 15,548 | 17,021 | 18,626 | 21,510 | 24,208 | 26,798 |
| Net Debt 1 | -13,972 | -22,228 | -18,636 | -22,811 | -12,810 | -12,328 | -22,847 | -26,227 |
| Reference price 2 | 3,376.60 | 1,796.45 | 2,388.20 | 2,500.75 | 2,053.95 | 2,380.00 | 2,380.00 | 2,380.00 |
| Nbr of stocks (in thousands) | 187,818 | 188,400 | 188,956 | 190,084 | 190,820 | 190,873 | - | - |
| Announcement Date | 28/4/22 | 27/4/23 | 25/4/24 | 24/4/25 | 29/4/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.35x | 2.32x | 12.5x | 3.01% | 4.74B | |
| 24.46x | 3.95x | 13.79x | 2.72% | 234B | |
| 14.45x | 1.6x | 8.39x | 3.31% | 118B | |
| -130.31x | 18.17x | 100.76x | -.--% | 114B | |
| 14.25x | 2.6x | 9.8x | 5.77% | 84.9B | |
| 20.32x | 5.35x | 13.15x | 2.8% | 59.74B | |
| 22.63x | 1.86x | 11.56x | 1.29% | 44.12B | |
| 13.6x | 1.96x | 8.33x | 5.73% | 45.47B | |
| 21.37x | 1.61x | 10.31x | 0.89% | 41B | |
| 16.65x | 2.09x | 9.91x | 5.25% | 35.36B | |
| Average | 3.78x | 4.15x | 19.85x | 3.08% | 78.15B | |
| Weighted average by Cap. | -2.30x | 5.18x | 24.35x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MPHASIS Stock
- Valuation Mphasis Limited
Select your edition
All financial news and data tailored to specific country editions
