Valuation Mphasis Limited

Stocks

Delayed Bombay S.E. Other stock markets 10:24:54 13/07/2026 +04			5-day change	1st Jan Change
2,365.00 ^INR	+1.90%		+2.42%	-15.30%

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

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	442,989	-	-
Change	-	-46.63%	33.33%	5.34%	-17.55%	13.03%	-	-
Enterprise Value (EV) ¹	620,214	316,223	432,630	452,542	379,124	421,710	416,190	414,762
Change	-	-49.01%	36.81%	4.6%	-16.22%	11.23%	-1.31%	-0.34%
P/E	44.7x	20.8x	29.2x	28x	21.1x	20.3x	18.2x	16.5x
PBR	9.2x	4.27x	5.13x	4.94x	3.65x	3.83x	3.52x	3.23x
PEG	-	1.5x	-5.56x	3.04x	2.31x	1.2x	1.6x	1.5x
Capitalization / Revenue	5.3x	2.45x	3.4x	3.34x	2.47x	2.44x	2.23x	2.03x
EV / Revenue	5.19x	2.29x	3.26x	3.18x	2.39x	2.32x	2.09x	1.9x
EV / EBITDA	29.3x	13x	17.9x	17.1x	12.7x	12.3x	11.1x	10.1x
EV / EBIT	33.9x	15x	21.5x	20.8x	15.6x	14.9x	13.4x	12.1x
EV / FCF	38.9x	23.4x	20.7x	24.5x	40.5x	19.8x	18.5x	16.5x
FCF Yield	2.57%	4.26%	4.82%	4.07%	2.47%	5.04%	5.41%	6.05%
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%	2.98%	3.23%	3.62%
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	2,321.00	2,321.00	2,321.00
Nbr of stocks (in thousands)	187,818	188,400	188,956	190,084	190,820	190,861	-	-
Announcement Date	28/04/22	27/04/23	25/04/24	24/04/25	29/04/26	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MPHASIS LIMITED	20.26x	2.32x	12.35x	2.98%	4.64B
IBM	27.94x	4.49x	15.67x	2.35%	270B
SNOWFLAKE INC.	-91.57x	14.47x	83.76x	-.--%	90.62B
ACCENTURE PLC	10.05x	1.1x	5.78x	4.8%	82.75B
TATA CONSULTANCY SERVICES LTD.	13.42x	2.44x	9.2x	6.12%	78.49B
RELX PLC	19x	5.01x	12.36x	2.99%	57.15B
INFOSYS LIMITED	13.87x	2.02x	8.47x	5.61%	45.32B
FUJITSU LIMITED	19.09x	1.53x	9.63x	1.5%	35.95B
NEC CORPORATION	20.08x	1.48x	9.43x	0.99%	35.58B
HCL TECHNOLOGIES LIMITED	15.86x	2.03x	9.43x	5.45%	33.03B
Average	6.80x	3.69x	17.61x	3.28%	73.38B
Weighted average by Cap.	6.64x	4.59x	20.67x	3.03%