Company Valuation: Wipro Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029
Market Cap 1 3,236,060 2,000,894 2,505,134 2,741,626 1,964,851 1,892,835 - -
Change - -38.17% 25.2% 9.44% -28.33% -3.67% - -
Enterprise Value (EV) 1 3,042,265 1,749,875 2,238,476 2,369,995 1,589,490 1,542,405 1,504,733 1,456,894
Change - -42.48% 27.92% 5.88% -32.93% -2.96% -2.44% -3.18%
P/E 26.6x 17.7x 23.1x 20.9x 14.9x 13.3x 12.7x 12x
PBR 4.93x 2.56x 3.38x 3.33x 2.23x 2.21x 2.11x 2.09x
PEG - -2.45x 34.12x 1x 46.64x 1.44x 2.55x 2.08x
Capitalization / Revenue 4.09x 2.21x 2.79x 3.08x 2.12x 1.91x 1.83x 1.78x
EV / Revenue 3.85x 1.93x 2.49x 2.66x 1.72x 1.55x 1.46x 1.37x
EV / EBITDA 18.5x 10.4x 13.2x 13.1x 8.9x 7.75x 7.24x 6.79x
EV / EBIT 22.4x 12.9x 16.5x 15.7x 10.4x 9.28x 8.67x 8.16x
EV / FCF 33.6x 15.1x 13.5x 15.3x 11.9x 11.5x 10.2x 9.47x
FCF Yield 2.98% 6.62% 7.4% 6.53% 8.41% 8.69% 9.84% 10.6%
Dividend per Share 2 3 0.5 0.5 6 11 9.929 11.25 10.95
Rate of return 1.01% 0.27% 0.21% 2.29% 5.87% 5.43% 6.15% 5.99%
EPS 2 11.14 10.34 10.41 12.52 12.56 13.72 14.4 15.23
Distribution rate 26.9% 4.84% 4.8% 47.9% 87.6% 72.4% 78.1% 71.9%
Net sales 1 790,934 904,876 897,603 890,884 926,240 993,581 1,032,467 1,064,296
EBITDA 1 164,523 168,479 169,830 180,818 178,626 199,039 207,715 214,657
EBIT 1 135,931 135,134 135,759 151,239 152,154 166,132 173,656 178,575
Net income 1 122,191 113,500 110,452 131,354 131,974 138,954 145,615 153,040
Net Debt 1 -193,795 -251,019 -266,658 -371,631 -375,361 -350,430 -388,102 -435,941
Reference price 2 296.00 182.65 240.02 262.10 187.55 182.80 182.80 182.80
Nbr of stocks (in thousands) 10,932,636 10,954,798 10,436,972 10,460,231 10,476,409 10,480,814 - -
Announcement Date 29/04/22 27/04/23 19/04/24 16/04/25 16/04/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.22x3.98x13.91x2.71% 234B
9.48x0.98x5.18x5.09% 78.57B
14.13x2.59x9.53x5.87% 84.58B
-81.36x12.81x74.17x-.--% 80.51B
18.46x4.87x12.04x3.08% 54.76B
14.64x2.15x9x5.29% 48.42B
13.26x1.52x10.42x1.22% 36.03B
15.83x2.01x9.48x5.46% 33.35B
21.3x1.44x10.28x0.82% 32.73B
Average 5.55x 3.59x 17.11x 3.28% 75.9B
Weighted average by Cap. 6.56x 4.10x 18.39x 3.23%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!