Company Valuation: Genpact Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 9,982 8,489 6,297 7,575 8,066 4,789 - -
Change - -14.96% -25.82% 20.29% 6.48% -40.63% - -
Enterprise Value (EV) 1 10,739 9,268 6,980 8,148 8,754 4,967 4,236 3,121
Change - -13.69% -24.69% 16.73% 7.44% -43.26% -14.73% -26.31%
P/E 27.8x 24.6x 10.2x 15.1x 14.9x 7.96x 7.21x 6.36x
PBR 5.29x 4.47x 3.52x 3.14x 3.24x 1.6x 1.3x 1x
PEG - -15.66x 0.1x -0.9x 1.52x 0.6x 0.7x 0.5x
Capitalization / Revenue 2.48x 1.94x 1.41x 1.59x 1.59x 0.88x 0.82x 0.76x
EV / Revenue 2.67x 2.12x 1.56x 1.71x 1.72x 0.91x 0.73x 0.49x
EV / EBITDA 13.9x 11.5x 8.35x 9.22x 9.14x 4.84x 3.75x 2.56x
EV / EBIT 16.2x 12.9x 9.15x 10x 9.86x 5.17x 4.05x 2.72x
EV / FCF 16.8x 23.6x 16x 15.3x 11.9x 7.02x 5.33x -
FCF Yield 5.97% 4.24% 6.24% 6.54% 8.39% 14.2% 18.8% -
Dividend per Share 2 0.43 0.5 0.55 0.61 - 0.7492 0.8282 0.9075
Rate of return 0.81% 1.08% 1.58% 1.42% - 2.65% 2.93% 3.21%
EPS 2 1.91 1.88 3.41 2.85 3.13 3.548 3.92 4.441
Distribution rate 22.5% 26.6% 16.1% 21.4% - 21.1% 21.1% 20.4%
Net sales 1 4,022 4,371 4,477 4,767 5,080 5,436 5,835 6,325
EBITDA 1 771.8 805.1 835.5 883.7 958.2 1,026 1,129 1,217
EBIT 1 662.7 718.2 762.9 813.9 887.6 961.6 1,045 1,147
Net income 1 369.4 353.4 631.3 513.7 552.5 609.7 665.3 736.9
Net Debt 1 756.5 779.5 683.3 573.2 688.5 178.5 -553 -1,667
Reference price 2 53.08 46.32 34.71 42.95 46.78 28.25 28.25 28.25
Nbr of stocks (in thousands) 188,060 183,258 181,412 176,361 172,414 169,507 - -
Announcement Date 2/11/22 2/9/23 2/8/24 2/6/25 2/5/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
7.96x0.91x4.84x2.65% 4.79B
34.95x6.29x22.69x0.99% 68.35B
38.34x4.57x14.92x1.17% 20.6B
27.92x1.16x11.71x1.17% 14.28B
18.32x1.97x9.76x3.79% 13.36B
25.13x2.83x12.13x2.98% 11.81B
26.68x3.65x14.08x2.19% 8.33B
13.8x0.62x8.88x1.52% 6.37B
17.33x0.38x8.61x4.2% 5.04B
Average 23.38x 2.49x 11.96x 2.3% 16.99B
Weighted average by Cap. 29.78x 4.19x 16.61x 1.67%

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

  1. Stock Market
  2. Stocks
  3. G Stock
  4. Valuation Genpact Limited
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!