|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,340.85 INR | -1.30% |
|
+4.12% | -16.33% |
| 07-01 | Nomura Adjusts Mphasis' Price Target to INR2,640 From INR2,620, Keeps at Buy | MT |
| 06-24 | Axis Capital Downgrades Mphasis to Sell from Buy; Price Target is INR1,840 | MT |
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 | 452,703 | - | - |
| Change | - | -46.63% | 33.33% | 5.34% | -17.55% | 15.51% | - | - |
| Enterprise Value (EV) 1 | 620,214 | 316,223 | 432,630 | 452,542 | 379,124 | 431,424 | 425,905 | 424,476 |
| Change | - | -49.01% | 36.81% | 4.6% | -16.22% | 13.79% | -1.28% | -0.34% |
| P/E | 44.7x | 20.8x | 29.2x | 28x | 21.1x | 20.7x | 18.6x | 16.8x |
| PBR | 9.2x | 4.27x | 5.13x | 4.94x | 3.65x | 3.91x | 3.6x | 3.3x |
| PEG | - | 1.5x | -5.56x | 3.04x | 2.31x | 1.2x | 1.7x | 1.6x |
| Capitalization / Revenue | 5.3x | 2.45x | 3.4x | 3.34x | 2.47x | 2.49x | 2.28x | 2.08x |
| EV / Revenue | 5.19x | 2.29x | 3.26x | 3.18x | 2.39x | 2.38x | 2.14x | 1.95x |
| EV / EBITDA | 29.3x | 13x | 17.9x | 17.1x | 12.7x | 12.6x | 11.4x | 10.4x |
| EV / EBIT | 33.9x | 15x | 21.5x | 20.8x | 15.6x | 15.3x | 13.7x | 12.4x |
| EV / FCF | 38.9x | 23.4x | 20.7x | 24.5x | 40.5x | 20.3x | 18.9x | 16.9x |
| FCF Yield | 2.57% | 4.26% | 4.82% | 4.07% | 2.47% | 4.92% | 5.29% | 5.91% |
| Dividend per Share 2 | 46 | 50 | 50 | 55 | 62 | 69.16 | 74.86 | 84.09 |
| Rate of return | 1.36% | 2.78% | 2.09% | 2.2% | 3.02% | 2.92% | 3.16% | 3.55% |
| EPS 2 | 75.61 | 86.37 | 81.83 | 89.36 | 97.54 | 114.6 | 127.2 | 140.8 |
| Distribution rate | 60.8% | 57.9% | 61.1% | 61.5% | 63.6% | 60.4% | 58.9% | 59.7% |
| Net sales 1 | 119,614 | 137,985 | 132,785 | 142,300 | 158,796 | 181,507 | 198,707 | 218,107 |
| EBITDA 1 | 21,176 | 24,340 | 24,219 | 26,470 | 29,782 | 34,154 | 37,443 | 40,898 |
| EBIT 1 | 18,269 | 21,087 | 20,114 | 21,706 | 24,229 | 28,265 | 31,153 | 34,264 |
| Net income 1 | 14,309 | 16,379 | 15,548 | 17,021 | 18,626 | 21,858 | 24,332 | 27,260 |
| Net Debt 1 | -13,972 | -22,228 | -18,636 | -22,811 | -12,810 | -21,279 | -26,799 | -28,227 |
| Reference price 2 | 3,376.60 | 1,796.45 | 2,388.20 | 2,500.75 | 2,053.95 | 2,371.75 | 2,371.75 | 2,371.75 |
| Nbr of stocks (in thousands) | 187,818 | 188,400 | 188,956 | 190,084 | 190,820 | 190,873 | - | - |
| Announcement Date | 28/04/22 | 27/04/23 | 25/04/24 | 24/04/25 | 29/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.7x | 2.38x | 12.63x | 2.92% | 4.71B | |
| 23.25x | 3.6x | 12.66x | 3.11% | 204B | |
| -96.65x | 15.29x | 88.53x | -.--% | 95.64B | |
| 10x | 1.1x | 5.75x | 4.82% | 82.34B | |
| 14.27x | 2.6x | 9.81x | 5.76% | 82.89B | |
| 19.21x | 5.05x | 12.47x | 2.96% | 57.7B | |
| 14.2x | 2.07x | 8.69x | 5.49% | 46.07B | |
| 20.6x | 1.53x | 9.68x | 0.96% | 36.55B | |
| 19.3x | 1.56x | 9.78x | 1.54% | 36.18B | |
| 15.89x | 2.03x | 9.46x | 5.44% | 32.87B | |
| Average | 6.08x | 3.72x | 17.95x | 3.3% | 67.9B | |
| Weighted average by Cap. | 1.97x | 4.54x | 21.41x | 3.26% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
