Company Valuation: Infosys Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 7,994,057 5,861,306 6,201,355 6,506,491 5,060,687 4,722,721 - -
Change - -26.68% 5.8% 4.92% -22.22% -6.68% - -
Enterprise Value (EV) 1 7,819,337 5,739,576 6,053,495 6,261,941 4,838,677 4,324,882 4,271,436 4,221,928
Change - -26.6% 5.47% 3.44% -22.73% -10.62% -1.24% -1.16%
P/E 36.4x 24.8x 23.7x 24.4x 17.5x 15.3x 14.6x 13.8x
PBR 10.6x 7.86x 7.05x 6.8x 5.55x 4.68x 4.42x 4.14x
PEG - 2.53x 2.37x 14.71x 1.6x 2.33x 3.16x 2.38x
Capitalization / Revenue 6.57x 3.99x 4.04x 3.99x 2.83x 2.42x 2.35x 2.24x
EV / Revenue 6.43x 3.91x 3.94x 3.84x 2.71x 2.22x 2.12x 2x
EV / EBITDA 24.8x 16.3x 16.6x 16x 11.8x 9.43x 8.94x 8.43x
EV / EBIT 27.9x 18.6x 19.1x 18.2x 13.3x 10.7x 10.1x 9.57x
EV / FCF 32.7x 28.9x 25.1x 18.7x 15.5x 14.4x 13.3x 12.2x
FCF Yield 3.06% 3.47% 3.98% 5.34% 6.46% 6.95% 7.54% 8.22%
Dividend per Share 2 31 34 38 43 48 57.99 63.16 66.1
Rate of return 1.63% 2.38% 2.54% 2.74% 3.84% 4.97% 5.42% 5.67%
EPS 2 52.41 57.54 63.29 64.34 71.46 76.16 79.68 84.3
Distribution rate 59.1% 59.1% 60% 66.8% 67.2% 76.1% 79.3% 78.4%
Net sales 1 1,216,410 1,467,670 1,536,700 1,629,900 1,786,500 1,949,502 2,011,935 2,109,432
EBITDA 1 314,910 351,300 364,250 392,360 411,560 458,602 477,545 500,616
EBIT 1 280,150 309,050 317,470 344,240 362,540 404,760 420,894 441,348
Net income 1 221,100 240,950 262,330 267,130 294,400 308,846 322,892 340,930
Net Debt 1 -174,720 -121,730 -147,860 -244,550 -222,010 -397,839 -451,285 -500,792
Reference price 2 1,906.85 1,427.95 1,498.05 1,570.65 1,250.60 1,166.00 1,166.00 1,166.00
Nbr of stocks (in thousands) 4,192,284 4,104,700 4,139,618 4,142,547 4,046,607 4,050,361 - -
Announcement Date 4/13/22 A 4/13/23 A 4/18/24 A 4/17/25 A 4/23/26 A - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
15.2x2.2x9.34x5.14% 49.23B
25.36x4.08x14.19x2.67% 240B
23.79x4.98x12.21x0.7% 205B
17.03x1.93x9.96x2.78% 147B
-561.92x39.94x164.06x-.--% 116B
-128.1x17.78x97.77x-.--% 115B
16.5x2.98x11.48x4.88% 96.43B
23.56x6.08x14.93x2.4% 70.72B
25.06x2.08x13.2x1.24% 49.53B
23.32x1.79x11.24x0.8% 45.59B
Average -52.02x 8.38x 35.84x 2.06% 113.37B
Weighted average by Cap. -53.02x 8.79x 36.51x 1.92%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Infosys Limited

Historical PBR trend

Valuation ratios - PBR - Infosys Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Infosys Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Infosys Limited


Year-on-year evolution of the Yield

Valuation ratios - Yield - Infosys Limited
  1. Stock Market
  2. Stocks
  3. INFY Stock
  4. Valuation Infosys Limited