Valuation Cyient Limited

Equities

Market Closed - Bombay S.E. Other stock markets 03:45:29 08/05/2026 pm IST			5-day change	1st Jan Change
904.25 ^INR	+1.06%		+3.77%	-19.02%

24/04	High oil prices and weak IT forecasts drag Indian shares to weekly losses	RE
24/04	Indian shares open lower on higher oil prices, weak Infosys forecast	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	71,365	1,02,501	1,09,746	2,21,070	1,39,118	99,684	-	-
Change	-	43.63%	7.07%	101.44%	-37.07%	-28.35%	-	-
Enterprise Value (EV) ¹	62,060	90,724	1,13,012	2,18,353	1,31,217	72,226	89,513	85,845
Change	-	46.19%	24.57%	93.21%	-39.91%	-44.96%	7.88%	-4.1%
P/E ratio	19.6x	19.5x	21.2x	32.3x	22.8x	19.5x	14.4x	12.1x
PBR	2.41x	3.29x	3.17x	5.18x	2.64x	1.73x	1.64x	1.53x
PEG	-	0.4x	-12.14x	1x	-2.3x	-0.6x	0.7x	0.6x
Capitalization / Revenue	1.73x	2.26x	1.82x	3.09x	1.89x	1.14x	1.17x	1.07x
EV / Revenue	1.5x	2x	1.88x	3.06x	1.78x	0.99x	1.05x	0.92x
EV / EBITDA	10.8x	11.1x	11.3x	16.8x	11.5x	7.93x	7.34x	5.98x
EV / EBIT	16.3x	14.5x	15.1x	21.1x	15x	11.4x	9.66x	7.7x
EV / FCF	8.19x	15.9x	23.2x	34.1x	19.1x	10.5x	22.5x	11.1x
FCF Yield	12.2%	6.28%	4.3%	2.93%	5.23%	9.55%	4.45%	8.97%
Dividend per Share ²	17	24	26	30	26	33.7	37.39	40.61
Rate of return	2.62%	2.58%	2.62%	1.5%	2.06%	3.73%	4.14%	4.49%
EPS ²	33.06	47.54	46.71	61.71	55.51	38.54	62.86	74.61
Distribution rate	51.4%	50.5%	55.7%	48.6%	46.8%	64.2%	59.5%	54.4%
Net sales ¹	41,324	45,344	60,159	71,472	73,604	72,682	85,341	93,416
EBITDA ¹	5,750	8,178	10,031	13,028	11,433	9,104	12,200	14,351
EBIT ¹	3,805	6,256	7,465	10,361	8,761	6,322	9,267	11,145
Net income ¹	3,638	5,223	5,144	6,828	6,157	4,279	6,814	8,089
Net Debt ¹	-9,305	-11,777	3,266	-2,717	-7,901	-10,752	-10,171	-13,839
Reference price ²	648.60	929.15	992.50	1,993.60	1,264.00	904.25	904.25	904.25
Nbr of stocks (in thousands)	1,10,030	1,10,317	1,10,575	1,10,890	1,10,062	1,10,240	-	-
Announcement Date	22/04/21	21/04/22	20/04/23	25/04/24	24/04/25	23/04/26	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CYIENT LIMITED	17.23x	1.13x	8.39x	3.73%	105.55Cr
IBM	22.59x	3.69x	12.82x	2.94%	22TCr
ACCENTURE PLC	13.42x	1.43x	7.49x	3.61%	11TCr
TATA CONSULTANCY SERVICES LTD.	17.06x	3.11x	11.44x	4.98%	9.17TCr
AUTOMATIC DATA PROCESSING, INC.	19.23x	3.93x	13.39x	3.08%	8.51TCr
RELX PLC	19.42x	5.09x	12.58x	2.95%	5.95TCr
SNOWFLAKE INC.	-54.35x	8.37x	54.46x	-.--%	5.26TCr
INFOSYS LIMITED	15.32x	2.26x	9.49x	5.01%	5.05TCr
FUJITSU LIMITED	13.41x	1.54x	10.55x	1.2%	3.75TCr
NEC CORPORATION	22.52x	1.52x	10.87x	0.78%	3.56TCr
Average	10.58x	3.21x	15.15x	2.83%	7.4TCr
Weighted average by Cap.	13.45x	3.44x	14.42x	3.05%