Company Valuation: HCL Infosystems Limited

Data adjusted to current consolidation scope
Fiscal Period: March 2021 2022 2023 2024 2025 2026
Market Cap 1 2,923 6,107 3,951 5,560 3,947 3,062
Change - 108.9% -35.31% 40.75% -29.01% -22.44%
Enterprise Value (EV) 1 7,910 8,650 5,844 7,692 6,154 4,921
Change - 9.35% -32.44% 31.61% -20% -20.03%
P/E -1.48x 25.1x -10.2x -35x -18.7x -9.3x
PBR -1.22x -2.84x -1.56x -2.06x -1.36x -1.03x
PEG - -0x 0x 0.6x -0.6x -0.2x
Capitalization / Revenue 0.83x 8.79x 12.6x 17.3x 16x 14.2x
EV / Revenue 2.24x 12.5x 18.6x 23.9x 25x 22.8x
EV / EBITDA -4.79x -10.8x -9.83x -18.1x -15.1x -11.5x
EV / EBIT -4.7x -10.6x -9.74x -17.9x -14.9x -11.4x
EV / FCF -13.6x 23.7x 8.16x -241x -8.93x 74x
FCF Yield -7.33% 4.22% 12.3% -0.42% -11.2% 1.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.98 0.74 -1.18 -0.4822 -0.6412 -1
Distribution rate - - - - - -
Net sales 1 3,528 694.4 314.1 321.7 246.1 216.1
EBITDA 1 -1,651 -799.2 -594.8 -425.6 -408.7 -429.6
EBIT 1 -1,683 -812.3 -599.8 -430.2 -412.7 -432.2
Net income 1 -1,967 245.2 -387.9 -158.7 -211.1 -329.1
Net Debt 1 4,987 2,543 1,894 2,131 2,206 1,859
Reference price 2 8.88 18.55 12.00 16.89 11.99 9.30
Nbr of stocks (in thousands) 329,210 329,210 329,210 329,210 329,210 329,210
Announcement Date 8/28/21 8/26/22 8/28/23 8/23/24 8/26/25 8/24/26
1INR in Million2INR
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 34.2M
28.6x6.4x16.58x1.45% 463B
56.6x20.28x40.69x-.--% 272B
19.23x0.78x14.05x2.36% 172B
26.15x8.29x20.02x0.47% 142B
51.66x15.62x34.49x-.--% 101B
32.44x6.33x18.36x1.08% 74.2B
76.98x9.94x43.96x-.--% 63.31B
44.5x2.42x15.62x1.59% 59.8B
27.57x6.22x20.77x1.5% 53.26B
Average 40.42x 8.48x 24.95x 0.94% 140.04B
Weighted average by Cap. 37.33x 9.24x 24.04x 1%

Y-o-Y evolution of P/E

Valuation ratios - P/E - HCL Infosystems Limited

Historical PBR trend

Valuation ratios - PBR - HCL Infosystems Limited

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - HCL Infosystems Limited

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - HCL Infosystems Limited

  1. Stock Market
  2. Stocks
  3. HCL-INSYS Stock
  4. Valuation HCL Infosystems Limited