|
Market Closed -
Bombay S.E.
03:32:32 21/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 2,557.75 INR | +2.40% |
|
+3.76% | -8.35% |
Company Valuation: Mphasis Limited
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 6,34,185 | 3,38,451 | 4,51,265 | 4,75,353 | 3,91,934 | 4,88,206 | - | - |
| Change | - | -46.63% | 33.33% | 5.34% | -17.55% | 24.56% | - | - |
| Enterprise Value (EV) 1 | 6,20,214 | 3,16,223 | 4,32,630 | 4,52,542 | 3,79,124 | 4,75,410 | 4,64,475 | 4,59,877 |
| Change | - | -49.01% | 36.81% | 4.6% | -16.22% | 25.4% | -2.3% | -0.99% |
| P/E | 44.7x | 20.8x | 29.2x | 28x | 21.1x | 22.7x | 20.2x | 18.2x |
| PBR | 9.2x | 4.27x | 5.13x | 4.94x | 3.65x | 4.19x | 3.86x | 3.52x |
| PEG | - | 1.5x | -5.56x | 3.04x | 2.31x | 1.5x | 1.6x | 1.7x |
| Capitalization / Revenue | 5.3x | 2.45x | 3.4x | 3.34x | 2.47x | 2.64x | 2.41x | 2.18x |
| EV / Revenue | 5.19x | 2.29x | 3.26x | 3.18x | 2.39x | 2.58x | 2.29x | 2.05x |
| EV / EBITDA | 29.3x | 13x | 17.9x | 17.1x | 12.7x | 13.9x | 12.3x | 10.9x |
| EV / EBIT | 33.9x | 15x | 21.5x | 20.8x | 15.6x | 16.9x | 14.9x | 13.2x |
| EV / FCF | 38.9x | 23.4x | 20.7x | 24.5x | 40.5x | 24.8x | 21.2x | 18.8x |
| FCF Yield | 2.57% | 4.26% | 4.82% | 4.07% | 2.47% | 4.04% | 4.72% | 5.31% |
| Dividend per Share 2 | 46 | 50 | 50 | 55 | 62 | 69.42 | 76.3 | 84.97 |
| Rate of return | 1.36% | 2.78% | 2.09% | 2.2% | 3.02% | 2.71% | 2.98% | 3.32% |
| EPS 2 | 75.61 | 86.37 | 81.83 | 89.36 | 97.54 | 112.7 | 126.8 | 140.2 |
| Distribution rate | 60.8% | 57.9% | 61.1% | 61.5% | 63.6% | 61.6% | 60.1% | 60.6% |
| Net sales 1 | 1,19,614 | 1,37,985 | 1,32,785 | 1,42,300 | 1,58,796 | 1,84,600 | 2,02,872 | 2,24,057 |
| EBITDA 1 | 21,176 | 24,340 | 24,219 | 26,470 | 29,782 | 34,242 | 37,887 | 42,082 |
| EBIT 1 | 18,269 | 21,087 | 20,114 | 21,706 | 24,229 | 28,089 | 31,221 | 34,802 |
| Net income 1 | 14,309 | 16,379 | 15,548 | 17,021 | 18,626 | 21,655 | 24,277 | 27,126 |
| Net Debt 1 | -13,972 | -22,228 | -18,636 | -22,811 | -12,810 | -12,796 | -23,731 | -28,329 |
| Reference price 2 | 3,376.60 | 1,796.45 | 2,388.20 | 2,500.75 | 2,053.95 | 2,557.75 | 2,557.75 | 2,557.75 |
| Nbr of stocks (in thousands) | 1,87,818 | 1,88,400 | 1,88,956 | 1,90,084 | 1,90,820 | 1,90,873 | - | - |
| Announcement Date | 28/04/22 | 27/04/23 | 25/04/24 | 24/04/25 | 29/04/26 | - | - | - |
1INR in Million2INR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.16x | 2.51x | 13.55x | 2.78% | 503.27Cr | |
| 23.84x | 3.85x | 13.5x | 2.8% | 23TCr | |
| 23.2x | 4.87x | 11.94x | 0.71% | 20TCr | |
| 16.33x | 1.86x | 9.56x | 2.9% | 14TCr | |
| -125.81x | 17.46x | 95.99x | -.--% | 11TCr | |
| -503.2x | 35.72x | 146.72x | -.--% | 10TCr | |
| 16.05x | 2.89x | 11.16x | 5.02% | 9.4TCr | |
| 22.72x | 5.88x | 14.44x | 2.49% | 6.81TCr | |
| 14.79x | 2.15x | 9.15x | 5.27% | 4.83TCr | |
| 24.57x | 2.04x | 12.93x | 1.27% | 4.82TCr | |
| Average | -46.54x | 7.92x | 33.89x | 2.32% | 10.49TCr | |
| Weighted average by Cap. | -46.72x | 8.27x | 34.35x | 2.06% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MPHASIS Stock
- Valuation Mphasis Limited
Select your edition
All financial news and data tailored to specific country editions
