Valuation Tata Communications Limited

Equities

Market Closed - NSE India S.E. Other stock markets 05:19:43 18/07/2025 pm IST			5-day change	1st Jan Change
1,763.80 ^INR	+1.86%		+3.04%	+3.55%

17/07	Tata Communications Limited Reports Earnings Results for the First Quarter Ended June 30, 2025	CI
17/07	Tata Communications To Acquire Unit Solutions Infini Technologies (India) For 1.24 Billion Rupees	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	3,02,898	3,50,151	3,54,968	5,72,964	4,49,787	5,02,683	-	-
Change	-	15.6%	1.38%	61.41%	-21.5%	11.76%	-	-
Enterprise Value (EV) ¹	3,77,812	4,22,150	4,22,513	6,75,678	5,58,329	5,96,687	5,82,425	5,65,233
Change	-	11.74%	0.09%	59.92%	-17.37%	6.87%	-2.39%	-2.95%
P/E ratio	24.2x	23.6x	19.8x	59.2x	24.5x	29.4x	21.5x	17.3x
PBR	262x	37.7x	23.4x	32.1x	14.9x	12.6x	9.31x	7.21x
PEG	-	1.3x	0.9x	-1.3x	0.3x	-4.26x	0.6x	0.7x
Capitalization / Revenue	1.77x	2.09x	1.99x	2.73x	1.95x	1.99x	1.82x	1.68x
EV / Revenue	2.21x	2.52x	2.37x	3.22x	2.42x	2.37x	2.11x	1.89x
EV / EBITDA	8.87x	9.99x	9.78x	16x	12.2x	11.1x	9.34x	8.15x
EV / EBIT	19.4x	20.9x	20.5x	38.4x	28.2x	22.4x	17.1x	13.9x
EV / FCF	20.8x	16.6x	14.6x	61.4x	79.2x	22.6x	22.7x	18.7x
FCF Yield	4.81%	6.03%	6.84%	1.63%	1.26%	4.43%	4.41%	5.36%
Dividend per Share ²	14	20.7	21	16.7	25	20	26.68	37
Rate of return	1.32%	1.68%	1.69%	0.83%	1.58%	1.13%	1.51%	2.1%
EPS ²	43.88	51.99	63.02	33.97	64.39	59.95	82.17	102
Distribution rate	31.9%	39.8%	33.3%	49.2%	38.8%	33.4%	32.5%	36.3%
Net sales ¹	1,71,001	1,67,247	1,78,383	2,09,688	2,31,086	2,52,044	2,75,692	2,98,918
EBITDA ¹	42,610	42,267	43,182	42,301	45,690	53,840	62,336	69,340
EBIT ¹	19,467	20,222	20,564	17,604	19,769	26,626	34,124	40,668
Net income ¹	12,506	14,818	17,960	9,683	18,364	17,088	23,970	29,088
Net Debt ¹	74,914	71,999	67,545	1,02,714	1,08,542	94,004	79,742	62,550
Reference price ²	1,062.80	1,228.60	1,245.50	2,010.40	1,578.20	1,763.80	1,763.80	1,763.80
Nbr of stocks (in thousands)	2,85,000	2,85,000	2,85,000	2,85,000	2,85,000	2,85,000	-	-
Announcement Date	28/04/21	21/04/22	19/04/23	17/04/24	22/04/25	-	-	-

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.($)
TATA COMMUNICATIONS LIMITED	28.88x	2.33x	10.91x	1.16%	573.61Cr
CHINA MOBILE LIMITED	11.94x	1.42x	4.36x	6.31%	24TCr
DEUTSCHE TELEKOM AG	16.47x	2.35x	6.04x	3.38%	17TCr
VERIZON COMMUNICATIONS, INC.	8.91x	2.25x	6.17x	6.67%	17TCr
CHINA TELECOM CORPORATION LIMITED	13.47x	1.04x	3.85x	5.49%	9.2TCr
NTT, INC.	11.2x	1.65x	6.6x	3.55%	8.38TCr
SAUDI TELECOM COMPANY	15x	2.52x	8.01x	5.26%	5.54TCr
SINGAPORE TELECOMMUNICATIONS LIMITED	22.47x	5.3x	19.36x	4.31%	5.35TCr
CHARTER COMMUNICATIONS, INC.	10.14x	2.68x	6.47x	-.--%	5.3TCr
AMÉRICA MÓVIL, S.A.B. DE C.V.	10.74x	1.74x	4.4x	3.84%	5.25TCr
Average	14.92x	2.33x	7.62x	4%	9.86TCr
Weighted average by Cap.	12.97x	2.07x	6.29x	4.88%