|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5,206.00 INR | -2.14% |
|
-2.07% | -6.80% |
| 10/07 | India's TCS misses first-quarter revenue view | RE |
| 01/07 | LTIMindtree Launches GCC-As-A-Service | CI |
Company Valuation: LTIMindtree Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 7,08,491 | 10,78,858 | 14,08,013 | 14,62,286 | 13,30,722 | 15,42,730 | - | - |
| Change | - | 52.28% | 30.51% | 3.85% | -9% | 15.93% | - | - |
| Enterprise Value (EV) 1 | 7,01,756 | 10,48,074 | 13,52,618 | 14,14,938 | 13,10,122 | 14,88,126 | 14,62,419 | 14,33,229 |
| Change | - | 49.35% | 29.06% | 4.61% | -7.41% | 13.59% | -1.73% | -2% |
| P/E ratio | 36.8x | 47.1x | 32x | 32x | 29x | 30.1x | 26.2x | 23.6x |
| PBR | 9.71x | 12.2x | 8.49x | 7.3x | 5.86x | 6.04x | 5.35x | 4.85x |
| PEG | - | 2.5x | 2.3x | 8.43x | 86.15x | 2.6x | 1.8x | 2.1x |
| Capitalization / Revenue | 5.73x | 6.89x | 4.24x | 4.12x | 3.5x | 3.79x | 3.46x | 3.14x |
| EV / Revenue | 5.67x | 6.69x | 4.08x | 3.98x | 3.45x | 3.65x | 3.28x | 2.91x |
| EV / EBITDA | 25.8x | 34.3x | 22.1x | 22.2x | 20.2x | 20.9x | 18.1x | 16.1x |
| EV / EBIT | 29.3x | 38.8x | 25.1x | 25.4x | 23.8x | 24.4x | 20.9x | 18.4x |
| EV / FCF | 33x | 132x | 62.8x | 29.3x | 36.3x | 33.5x | 28.6x | 24.2x |
| FCF Yield | 3.03% | 0.76% | 1.59% | 3.41% | 2.76% | 2.99% | 3.5% | 4.13% |
| Dividend per Share 2 | 40 | 45 | 60 | 45 | 45 | 73.51 | 84.65 | 99.09 |
| Rate of return | 0.99% | 0.73% | 1.26% | 0.91% | 1% | 1.41% | 1.63% | 1.9% |
| EPS 2 | 110.3 | 130.8 | 148.8 | 154.5 | 155 | 172.7 | 198.3 | 220.8 |
| Distribution rate | 36.3% | 34.4% | 40.3% | 29.1% | 29% | 42.6% | 42.7% | 44.9% |
| Net sales 1 | 1,23,698 | 1,56,687 | 3,31,830 | 3,55,170 | 3,80,081 | 4,07,214 | 4,46,418 | 4,91,956 |
| EBITDA 1 | 27,251 | 30,584 | 61,077 | 63,874 | 64,949 | 71,278 | 80,843 | 89,213 |
| EBIT 1 | 23,926 | 27,035 | 53,850 | 55,685 | 55,034 | 60,881 | 69,999 | 78,090 |
| Net income 1 | 19,361 | 22,985 | 44,083 | 45,846 | 45,987 | 51,535 | 59,277 | 66,569 |
| Net Debt 1 | -6,735 | -30,784 | -55,395 | -47,348 | -20,600 | -54,604 | -80,311 | -1,09,501 |
| Reference price 2 | 4,054.30 | 6,155.40 | 4,759.65 | 4,938.40 | 4,491.35 | 5,206.00 | 5,206.00 | 5,206.00 |
| Nbr of stocks (in thousands) | 1,74,751 | 1,75,270 | 2,95,823 | 2,96,105 | 2,96,286 | 2,96,337 | - | - |
| Announcement Date | 04/05/21 | 19/04/22 | 27/04/23 | 24/04/24 | 23/04/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 30.8x | 3.74x | 21.35x | 1.38% | 1.84TCr | ||
| 31.63x | 4.53x | 17.27x | 2.35% | 26TCr | ||
| 22.35x | 2.55x | 13.49x | 2.01% | 18TCr | ||
| 23.96x | 4.45x | 16.7x | 3.47% | 14TCr | ||
| 30.66x | 6.13x | 21.11x | 1.92% | 12TCr | ||
| -818.34x | 24.41x | 95.59x | -.--% | 12TCr | ||
| 35.08x | 8.11x | 20.38x | 1.68% | 9.91TCr | ||
| 23.8x | 3.67x | 15.16x | 3.22% | 7.81TCr | ||
| -51.25x | 15.08x | 121.79x | -.--% | 7.15TCr | ||
| 24.66x | 3.38x | 15.45x | 3.66% | 5.26TCr | ||
| Average | -64.67x | 7.61x | 35.83x | 1.97% | 11.5TCr | |
| Weighted average by Cap. | -66.35x | 7.32x | 31.90x | 2.04% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- LTIM Stock
- Valuation LTIMindtree 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