Financials Infosys Limited Nyse

Equities

INFY

US4567881085

IT Services & Consulting

Market Closed - Nyse Other stock markets 01:30:02 04/05/2024 am IST			5-day change	1st Jan Change
16.93 ^USD	+0.36%		-0.06%	-7.89%

03/05	INDIA STOCKS-India's Nifty 50 slips from record high as IT stocks weigh	RE
02/05	Asian Equities Traded in the US as American Depositary Receipts Rise Sharply in Thursday Trading	MT

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	27,20,095	58,06,503	79,94,057	58,61,306	62,01,355	58,79,805	-	-
Enterprise Value (EV) ¹	25,31,095	55,83,377	78,19,337	57,39,576	60,53,495	55,31,316	54,69,190	54,31,329
P/E ratio	16.5 x	30.1 x	36.4 x	24.8 x	23.7 x	22.3 x	20 x	18.8 x
Yield	2.73%	1.97%	1.63%	2.38%	2.54%	3.46%	3.76%	4.23%
Capitalization / Revenue	3 x	5.78 x	6.57 x	3.99 x	4.04 x	3.68 x	3.39 x	3.12 x
EV / Revenue	2.79 x	5.56 x	6.43 x	3.91 x	3.94 x	3.46 x	3.15 x	2.88 x
EV / EBITDA	11.4 x	20 x	24.8 x	16.3 x	16.6 x	14.4 x	12.8 x	11.8 x
EV / FCF	15.4 x	26.4 x	32.7 x	28.9 x	25.1 x	21 x	20.1 x	19.6 x
FCF Yield	6.49%	3.78%	3.06%	3.47%	3.98%	4.76%	4.97%	5.11%
Price to Book	4.39 x	8.15 x	10.6 x	7.86 x	7.05 x	6.29 x	5.89 x	5.57 x
Nbr of stocks (in thousands)	42,40,211	42,44,364	41,92,284	41,04,700	41,39,618	41,51,525	-	-
Reference price ²	641.5	1,368	1,907	1,428	1,498	1,416	1,416	1,416
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	9,07,910	10,04,720	12,16,410	14,67,670	15,36,700	15,96,377	17,34,501	18,86,504
EBITDA ¹	2,22,670	2,78,890	3,14,910	3,51,300	3,64,250	3,84,982	4,26,653	4,60,261
EBIT ¹	1,93,740	2,46,220	2,80,150	3,09,050	3,17,470	3,36,330	3,73,288	4,05,972
Operating Margin	21.34%	24.51%	23.03%	21.06%	20.66%	21.07%	21.52%	21.52%
Earnings before Tax (EBT) ¹	2,20,070	2,66,280	3,01,100	3,33,220	3,59,880	3,63,413	4,02,313	4,44,349
Net income ¹	1,65,940	1,93,510	2,21,100	2,40,950	2,62,330	2,61,430	2,90,683	3,13,031
Net margin	18.28%	19.26%	18.18%	16.42%	17.07%	16.38%	16.76%	16.59%
EPS ²	38.91	45.52	52.41	57.54	63.29	63.43	70.79	75.39
Free Cash Flow ¹	1,64,341	2,11,170	2,39,104	1,98,880	2,40,837	2,63,532	2,71,991	2,77,516
FCF margin	18.1%	21.02%	19.66%	13.55%	15.67%	16.51%	15.68%	14.71%
FCF Conversion (EBITDA)	73.8%	75.72%	75.93%	56.61%	66.12%	68.45%	63.75%	60.3%
FCF Conversion (Net income)	99.04%	109.13%	108.14%	82.54%	91.81%	100.8%	93.57%	88.65%
Dividend per Share ²	17.50	27.00	31.00	34.00	38.00	49.00	53.29	59.87
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1
Net sales ¹	3,18,670	3,22,760	3,44,700	3,65,380	3,83,180	3,74,410	3,79,330	3,89,940	3,88,210	3,79,230	3,89,146	3,99,655	4,00,973	3,99,497	4,10,642
EBITDA ¹	83,820	78,460	78,640	89,020	93,670	89,980	90,640	94,400	91,370	87,840	93,168	97,066	95,884	95,814	1,02,779
EBIT ¹	74,840	69,560	69,140	78,730	82,420	78,770	78,910	82,740	79,610	76,210	80,989	84,473	83,811	83,524	87,180
Operating Margin	23.49%	21.55%	20.06%	21.55%	21.51%	21.04%	20.8%	21.22%	20.51%	20.1%	20.81%	21.14%	20.9%	20.91%	21.23%
Earnings before Tax (EBT) ¹	79,430	75,430	75,340	83,910	89,310	84,660	83,620	87,680	86,190	1,02,400	87,429	90,897	89,874	89,389	94,436
Net income ¹	58,090	56,860	53,600	60,210	65,860	61,280	59,450	62,120	61,060	79,690	63,005	65,567	64,694	64,673	67,929
Net margin	18.23%	17.62%	15.55%	16.48%	17.19%	16.37%	15.67%	15.93%	15.73%	21.01%	16.19%	16.41%	16.13%	16.19%	16.54%
EPS ²	13.83	13.54	12.76	14.34	15.70	14.77	14.35	14.99	14.74	19.22	15.01	15.68	15.28	15.51	16.65
Dividend per Share ²	-	16.00	-	16.50	-	17.50	-	-	-	20.00	-	-	-	39.92	-
Announcement Date	12/01/22	13/04/22	24/07/22	13/10/22	12/01/23	13/04/23	20/07/23	12/10/23	11/01/24	18/04/24	-	-	-	-	-

¹INR in Million²INR

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	1,89,000	2,23,125	1,74,720	1,21,730	1,47,860	3,48,489	4,10,615	4,48,475
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	1,64,341	2,11,170	2,39,104	1,98,880	2,40,837	2,63,532	2,71,991	2,77,516
ROE (net income / shareholders' equity)	25.9%	27.4%	29.1%	35.2%	32.1%	28.9%	30.6%	30.1%
ROA (Net income/ Total Assets)	19%	22.1%	19.5%	24%	24.3%	17.5%	18.6%	18.8%
Assets ¹	8,72,450	8,74,898	11,31,357	10,03,620	10,81,434	14,95,546	15,59,858	16,61,722
Book Value Per Share ²	146.0	168.0	180.0	182.0	213.0	225.0	241.0	254.0
Cash Flow per Share ²	43.50	54.60	56.60	53.60	60.80	75.60	81.60	86.40
Capex ¹	35,610	21,070	21,610	25,790	22,010	40,371	40,690	40,191
Capex / Sales	3.92%	2.1%	1.78%	1.76%	1.43%	2.53%	2.35%	2.13%
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Infosys Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

1,416 INR

Average target price

1,593 INR

Spread / Average Target

+12.46%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

	1st Jan change	Capi.
ACCENTURE PLC	-13.45%	191B
TATA CONSULTANCY SERVICES LTD.	+1.32%	167B
IBM	+1.32%	152B
AUTOMATIC DATA PROCESSING, INC.	+3.83%	99.13B
RELX PLC	+7.97%	78.79B
CROWDSTRIKE HOLDINGS, INC.	+21.50%	75.03B
SNOWFLAKE INC.	-19.94%	53.21B
HCL TECHNOLOGIES LIMITED	-8.05%	43.78B
CAPGEMINI SE	+7.34%	37.38B

Other IT Services & Consulting