Financials Infosys Limited Nyse

Equities

INFY

US4567881085

IT Services & Consulting

Market Closed - Nyse Other stock markets 21:00:02 26/06/2024 BST			5-day change	1st Jan Change
18.22 ^USD	-0.65%		+1.73%	-0.87%

06:15am	India's Infosys settles insider trading charges with markets regulator	RE
06-26	Asian Equities Traded in the US as American Depositary Receipts Edge Lower in Wednesday Trading	MT

Valuation

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	2,720,095	5,806,503	7,994,057	5,861,306	6,201,355	6,380,211	-	-
Enterprise Value (EV) ¹	2,531,095	5,583,377	7,819,337	5,739,576	6,053,495	6,025,536	5,965,134	5,930,776
P/E ratio	16.5 x	30.1 x	36.4 x	24.8 x	23.7 x	24.4 x	21.8 x	20.4 x
Yield	2.73%	1.97%	1.63%	2.38%	2.54%	3.19%	3.45%	3.9%
Capitalization / Revenue	3 x	5.78 x	6.57 x	3.99 x	4.04 x	4 x	3.68 x	3.38 x
EV / Revenue	2.79 x	5.56 x	6.43 x	3.91 x	3.94 x	3.77 x	3.44 x	3.14 x
EV / EBITDA	11.4 x	20 x	24.8 x	16.3 x	16.6 x	15.6 x	14 x	12.9 x
EV / FCF	15.4 x	26.4 x	32.7 x	28.9 x	25.1 x	22.4 x	21.8 x	20.9 x
FCF Yield	6.49%	3.78%	3.06%	3.47%	3.98%	4.47%	4.59%	4.79%
Price to Book	4.39 x	8.15 x	10.6 x	7.86 x	7.05 x	6.88 x	6.44 x	6.12 x
Nbr of stocks (in thousands)	4,240,211	4,244,364	4,192,284	4,104,700	4,139,618	4,141,112	-	-
Reference price ²	641.5	1,368	1,907	1,428	1,498	1,541	1,541	1,541
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net sales ¹	907,910	1,004,720	1,216,410	1,467,670	1,536,700	1,596,346	1,732,677	1,886,691
EBITDA ¹	222,670	278,890	314,910	351,300	364,250	385,161	425,842	461,512
EBIT ¹	193,740	246,220	280,150	309,050	317,470	336,849	372,985	407,410
Operating Margin	21.34%	24.51%	23.03%	21.06%	20.66%	21.1%	21.53%	21.59%
Earnings before Tax (EBT) ¹	220,070	266,280	301,100	333,220	359,880	362,772	402,417	445,326
Net income ¹	165,940	193,510	221,100	240,950	262,330	261,461	290,758	315,083
Net margin	18.28%	19.26%	18.18%	16.42%	17.07%	16.38%	16.78%	16.7%
EPS ²	38.91	45.52	52.41	57.54	63.29	63.21	70.83	75.70
Free Cash Flow ¹	164,341	211,170	239,104	198,880	240,837	269,598	273,972	284,254
FCF margin	18.1%	21.02%	19.66%	13.55%	15.67%	16.89%	15.81%	15.07%
FCF Conversion (EBITDA)	73.8%	75.72%	75.93%	56.61%	66.12%	70%	64.34%	61.59%
FCF Conversion (Net income)	99.04%	109.13%	108.14%	82.54%	91.81%	103.11%	94.23%	90.22%
Dividend per Share ²	17.50	27.00	31.00	34.00	38.00	49.17	53.19	60.01
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2	2025 Q3	2025 Q4	2026 Q1
Net sales ¹	318,670	322,760	344,700	365,380	383,180	374,410	379,330	389,940	388,210	379,230	389,564	399,617	400,861	399,456	411,046
EBITDA ¹	83,820	78,460	78,640	89,020	93,670	89,980	90,640	94,400	91,370	87,840	92,821	96,023	95,285	96,478	100,525
EBIT ¹	74,840	69,560	69,140	78,730	82,420	78,770	78,910	82,740	79,610	76,210	80,615	84,057	83,575	83,767	86,417
Operating Margin	23.49%	21.55%	20.06%	21.55%	21.51%	21.04%	20.8%	21.22%	20.51%	20.1%	20.69%	21.03%	20.85%	20.97%	21.02%
Earnings before Tax (EBT) ¹	79,430	75,430	75,340	83,910	89,310	84,660	83,620	87,680	86,190	102,400	87,265	90,435	89,612	89,686	93,673
Net income ¹	58,090	56,860	53,600	60,210	65,860	61,280	59,450	62,120	61,060	79,690	62,910	65,270	64,525	64,863	67,375
Net margin	18.23%	17.62%	15.55%	16.48%	17.19%	16.37%	15.67%	15.93%	15.73%	21.01%	16.15%	16.33%	16.1%	16.24%	16.39%
EPS ²	13.83	13.54	12.76	14.34	15.70	14.77	14.35	14.99	14.74	19.22	14.96	15.50	15.18	15.63	16.45
Dividend per Share ²	-	16.00	-	16.50	-	17.50	-	-	-	20.00	-	-	-	39.33	-
Announcement Date	12/01/22	13/04/22	24/07/22	13/10/22	12/01/23	13/04/23	20/07/23	12/10/23	11/01/24	18/04/24	-	-	-	-	-

¹INR in Million²INR

Estimates

Balance Sheet Analysis

Fiscal Period: March	2020	2021	2022	2023	2024	2025	2026	2027
Net Debt ¹	-	-	-	-	-	-	-	-
Net Cash position ¹	189,000	223,125	174,720	121,730	147,860	354,675	415,077	449,435
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	164,341	211,170	239,104	198,880	240,837	269,598	273,972	284,254
ROE (net income / shareholders' equity)	25.9%	27.4%	29.1%	35.2%	32.1%	28.9%	30.6%	30.1%
ROA (Net income/ Total Assets)	19%	22.1%	19.5%	24%	24.3%	17.6%	18.7%	18.7%
Assets ¹	872,450	874,898	1,131,357	1,003,620	1,081,434	1,482,154	1,558,590	1,681,543
Book Value Per Share ²	146.0	168.0	180.0	182.0	213.0	224.0	239.0	252.0
Cash Flow per Share ²	43.50	54.60	56.60	53.60	60.80	74.60	79.40	83.10
Capex ¹	35,610	21,070	21,610	25,790	22,010	39,802	40,085	40,284
Capex / Sales	3.92%	2.1%	1.78%	1.76%	1.43%	2.49%	2.31%	2.14%
Announcement Date	20/04/20	14/04/21	13/04/22	13/04/23	18/04/24	-	-	-

¹INR in Million²INR

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Infosys Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

OUTPERFORM

Number of Analysts

Last Close Price

1,541 INR

Average target price

1,592 INR

Spread / Average Target

+3.30%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

	1st Jan change	Capi.
ACCENTURE PLC	-13.19%	191B
TATA CONSULTANCY SERVICES LTD.	+1.40%	167B
IBM	+5.09%	158B
AUTOMATIC DATA PROCESSING, INC.	+2.17%	97.42B
CROWDSTRIKE HOLDINGS, INC.	+48.98%	92.57B
RELX PLC	+15.88%	84.74B
HCL TECHNOLOGIES LIMITED	-2.37%	46.78B
SNOWFLAKE INC.	-35.11%	43.24B
GARTNER, INC.	-1.02%	34.66B

Other IT Services & Consulting