Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
1,592.80 INR | +0.45% |
|
-2.49% | -15.26% |
Projected Income Statement: Infosys Limited
Annual
Quarterly
Annual
Quarterly
Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 10,04,720 | 12,16,410 | 14,67,670 | 15,36,700 | 16,29,900 | 17,04,615 | 18,23,235 | 19,56,947 |
Change | - | 21.07% | 20.66% | 4.7% | 6.06% | 4.58% | 6.96% | 7.33% |
EBITDA 1 | 2,78,890 | 3,14,910 | 3,51,300 | 3,64,250 | 3,92,360 | 4,13,041 | 4,46,454 | 4,78,301 |
Change | - | 12.92% | 11.56% | 3.69% | 7.72% | 5.27% | 8.09% | 7.13% |
EBIT 1 | 2,46,220 | 2,80,150 | 3,09,050 | 3,17,470 | 3,44,240 | 3,61,739 | 3,91,462 | 4,21,184 |
Change | - | 13.78% | 10.32% | 2.72% | 8.43% | 5.08% | 8.22% | 7.59% |
Interest Paid 1 | -1,950 | -2,000 | -2,840 | -4,700 | -4,160 | -4,122 | -4,291 | -4,006 |
Earnings before Tax (EBT) 1 | 2,66,280 | 3,01,100 | 3,33,220 | 3,59,880 | 3,76,080 | 3,94,909 | 4,28,110 | 4,67,554 |
Change | - | 13.08% | 10.67% | 8% | 4.5% | 5.01% | 8.41% | 9.21% |
Net income 1 | 1,93,510 | 2,21,100 | 2,40,950 | 2,62,330 | 2,67,130 | 2,80,985 | 3,05,046 | 3,28,942 |
Change | - | 14.26% | 8.98% | 8.87% | 1.83% | 5.19% | 8.56% | 7.83% |
Announcement Date | 14/04/21 | 13/04/22 | 13/04/23 | 18/04/24 | 17/04/25 | - | - | - |
1INR in Million
Estimates
Forecast Balance Sheet: Infosys Limited
Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | -2,23,125 | -1,74,720 | -1,21,730 | -1,47,860 | -2,44,550 | -4,35,978 | -4,81,395 | -5,34,179 |
Change | - | 21.69% | 30.33% | -21.47% | -65.39% | -78.28% | -10.42% | -10.96% |
Announcement Date | 14/04/21 | 13/04/22 | 13/04/23 | 18/04/24 | 17/04/25 | - | - | - |
1INR in Million
Estimates
Cash Flow Forecast: Infosys Limited
Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
---|---|---|---|---|---|---|---|---|
CAPEX 1 | 21,070 | 21,610 | 25,790 | 22,010 | 22,370 | 35,105 | 36,513 | 37,133 |
Change | - | 2.56% | 19.34% | -14.66% | 1.64% | 56.93% | 4.01% | 1.7% |
Free Cash Flow (FCF) 1 | 2,11,170 | 2,39,104 | 1,98,880 | 2,40,837 | 3,34,570 | 2,81,109 | 2,87,657 | 3,16,862 |
Change | - | 13.23% | -16.82% | 21.1% | 38.92% | -15.98% | 2.33% | 10.15% |
Announcement Date | 14/04/21 | 13/04/22 | 13/04/23 | 18/04/24 | 17/04/25 | - | - | - |
1INR in Million
Estimates
Forecast Financial Ratios: Infosys Limited
Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
EBITDA Margin (%) | 27.76% | 25.89% | 23.94% | 23.7% | 24.07% | 24.23% | 24.49% | 24.44% |
EBIT Margin (%) | 24.51% | 23.03% | 21.06% | 20.66% | 21.12% | 21.22% | 21.47% | 21.52% |
EBT Margin (%) | 26.5% | 24.75% | 22.7% | 23.42% | 23.07% | 23.17% | 23.48% | 23.89% |
Net margin (%) | 19.26% | 18.18% | 16.42% | 17.07% | 16.39% | 16.48% | 16.73% | 16.81% |
FCF margin (%) | 21.02% | 19.66% | 13.55% | 15.67% | 20.53% | 16.49% | 15.78% | 16.19% |
FCF / Net Income (%) | 109.13% | 108.14% | 82.54% | 91.81% | 125.25% | 100.04% | 94.3% | 96.33% |
Profitability | ||||||||
ROA | 22.12% | 19.54% | 24.01% | 24.26% | 22.27% | 17.84% | 18.35% | 19.01% |
ROE | 27.38% | 29.15% | 35.16% | 32.08% | 29.05% | 28.21% | 28.83% | 29.37% |
Financial Health | ||||||||
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
CAPEX / Current Assets (%) | 2.1% | 1.78% | 1.76% | 1.43% | 1.37% | 2.06% | 2% | 1.9% |
CAPEX / EBITDA (%) | 7.55% | 6.86% | 7.34% | 6.04% | 5.7% | 8.5% | 8.18% | 7.76% |
CAPEX / FCF (%) | 9.98% | 9.04% | 12.97% | 9.14% | 6.69% | 12.49% | 12.69% | 11.72% |
Items per share | ||||||||
Cash flow per share 1 | 54.64 | 56.62 | 53.65 | 60.82 | 86.01 | 79.05 | 85.68 | 85.52 |
Change | - | 3.63% | -5.25% | 13.37% | 41.41% | -8.09% | 8.38% | -0.18% |
Dividend per Share 1 | 27 | 31 | 34 | 38 | 43 | 52.1 | 57.63 | 66.62 |
Change | - | 14.81% | 9.68% | 11.76% | 13.16% | 21.17% | 10.61% | 15.6% |
Book Value Per Share 1 | 167.9 | 179.7 | 181.7 | 212.6 | 230.9 | 249.3 | 266.6 | 277.2 |
Change | - | 7.02% | 1.12% | 16.99% | 8.6% | 7.99% | 6.91% | 3.98% |
EPS 1 | 45.52 | 52.41 | 57.54 | 63.29 | 64.34 | 67.89 | 74.16 | 79.84 |
Change | - | 15.14% | 9.79% | 9.99% | 1.66% | 5.52% | 9.24% | 7.65% |
Nbr of stocks (in thousands) | 42,44,364 | 41,92,284 | 41,04,700 | 41,39,618 | 41,42,547 | 41,44,617 | 41,44,617 | 41,44,617 |
Announcement Date | 14/04/21 | 13/04/22 | 13/04/23 | 18/04/24 | 17/04/25 | - | - | - |
1INR
Estimates
2026 * | 2027 * | |
---|---|---|
P/E ratio | 23.4x | 21.4x |
PBR | 6.36x | 5.95x |
EV / Sales | 3.6x | 3.34x |
Yield | 3.29% | 3.63% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy

Mean consensus
BUY
Number of Analysts
34
Last Close Price
1,585.60INR
Average target price
1,694.00INR
Spread / Average Target
+6.84%
Quarterly revenue - Rate of surprise
- Stock Market
- Equities
- INFY Stock
- Financials Infosys Limited
Select your edition
All financial news and data tailored to specific country editions

MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition