Valuation Wipro Limited

Equities

WIPRO

INE075A01022

IT Services & Consulting

Market Closed - Bombay S.E. Other stock markets 03:59:37 16/07/2025 pm IST			5-day change	1st Jan Change
262.70 ^INR	+2.02%		-2.54%	-13.01%

08:22pm	Asian Equities Traded in the US as American Depositary Receipts Drop in Wednesday Trading	MT
07:06pm	Wipro Limited - Shareholder/Analyst Call

Company Valuation: Wipro Limited

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	22,60,981	32,36,060	20,00,894	25,05,134	27,41,626	27,54,400	-	-
Change	-	43.13%	-38.17%	25.2%	9.44%	0.47%	-	-
Enterprise Value (EV) ¹	19,98,813	30,42,265	17,49,875	22,38,476	23,69,995	23,33,906	22,96,101	22,62,632
Change	-	52.2%	-42.48%	27.92%	5.88%	-1.52%	-1.62%	-1.46%
P/E ratio	21.7x	26.6x	17.7x	23.1x	20.9x	20.4x	19.2x	18.2x
PBR	4.1x	4.93x	2.56x	3.38x	3.33x	3.08x	2.9x	3.08x
PEG	-	1.6x	-2.45x	34.12x	1x	28.93x	3.08x	3.26x
Capitalization / Revenue	3.65x	4.09x	2.21x	2.79x	3.08x	3.07x	2.91x	2.78x
EV / Revenue	3.23x	3.85x	1.93x	2.49x	2.66x	2.6x	2.43x	2.28x
EV / EBITDA	13.5x	18.5x	10.4x	13.2x	13.1x	12.7x	11.8x	11.1x
EV / EBIT	16.6x	22.4x	12.9x	16.5x	15.7x	15.3x	14.1x	13.2x
EV / FCF	15.6x	33.6x	15.1x	13.5x	15.3x	17.7x	15.9x	14.4x
FCF Yield	6.4%	2.98%	6.62%	7.4%	6.53%	5.63%	6.31%	6.94%
Dividend per Share ²	0.5	3	0.5	0.5	6	7.954	8.96	10.09
Rate of return	0.24%	1.01%	0.27%	0.21%	2.29%	3.09%	3.48%	3.92%
EPS ²	9.535	11.14	10.34	10.41	12.52	12.61	13.39	14.14
Distribution rate	5.24%	26.9%	4.84%	4.8%	47.9%	63.1%	66.9%	71.4%
Net sales ¹	6,19,430	7,90,934	9,04,876	8,97,603	8,90,884	8,96,404	9,46,820	9,91,854
EBITDA ¹	1,47,795	1,64,523	1,68,479	1,69,830	1,80,818	1,83,872	1,94,997	2,03,568
EBIT ¹	1,20,139	1,35,931	1,35,134	1,35,759	1,51,239	1,52,913	1,62,979	1,71,967
Net income ¹	1,07,946	1,22,191	1,13,500	1,10,452	1,31,354	1,32,354	1,40,935	1,51,340
Net Debt ¹	-2,62,168	-1,93,795	-2,51,019	-2,66,658	-3,71,631	-4,20,494	-4,58,300	-4,91,768
Reference price ²	207.10	296.00	182.65	240.02	262.10	257.50	257.50	257.50
Nbr of stocks (in thousands)	1,09,17,337	1,09,32,636	1,09,54,798	1,04,36,972	1,04,60,231	1,04,84,965	-	-
Announcement Date	15/04/21	29/04/22	27/04/23	19/04/24	16/04/25	-	-	-

¹INR in Million²INR

Estimates

P/E ratio, Detailed evolution

Sector Comparison:

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.($)
WIPRO LIMITED	20.42x	2.54x	12.4x	3.09%	3.14TCr
IBM	31.46x	4.47x	17.02x	2.39%	26TCr
ACCENTURE PLC	21.39x	2.44x	12.9x	2.1%	17TCr
TATA CONSULTANCY SERVICES LTD.	23.06x	4.3x	16.07x	3.64%	14TCr
AUTOMATIC DATA PROCESSING, INC.	29.88x	5.98x	20.59x	1.97%	12TCr
CROWDSTRIKE HOLDINGS, INC.	-795.11x	23.69x	92.77x	-.--%	12TCr
RELX PLC	35.03x	8.12x	20.4x	1.68%	9.76TCr
INFOSYS LIMITED	23.36x	3.6x	14.85x	3.29%	7.64TCr
SNOWFLAKE INC.	-50.86x	14.96x	120.82x	-.--%	7.1TCr
HCL TECHNOLOGIES LIMITED	24.38x	3.17x	14.98x	3.81%	4.93TCr
Average	-63.70x	7.33x	34.28x	2.2%	11.32TCr
Weighted average by Cap.	-63.45x	7.11x	31.00x	2.13%