Financials Infosys Limited Bombay S.E.

Equities

INFY

INE009A01021

IT Services & Consulting

Delayed Bombay S.E. Other stock markets 01:52:56 2024-07-04 EDT			5-day change	1st Jan Change
1,657 ^INR	+1.79%		+5.26%	+7.35%

07-02	Asian Equities Traded in the US as American Depositary Receipts Trend Higher in Tuesday Trading	MT
07-02	Indian Equities Close Marginally Lower on Tuesday Due to Lack of Fresh Triggers, Weak Global Cues	MT

Valuation

Fiscal Period: Maart	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	6,739,245	-	-
Enterprise Value (EV) ¹	2,531,095	5,583,377	7,819,337	5,739,576	6,053,495	6,386,570	6,323,943	6,271,682
P/E ratio	16.5 x	30.1 x	36.4 x	24.8 x	23.7 x	25.5 x	22.8 x	21.4 x
Yield	2.73%	1.97%	1.63%	2.38%	2.54%	3.02%	3.27%	3.7%
Capitalization / Revenue	3 x	5.78 x	6.57 x	3.99 x	4.04 x	4.22 x	3.89 x	3.56 x
EV / Revenue	2.79 x	5.56 x	6.43 x	3.91 x	3.94 x	4 x	3.65 x	3.32 x
EV / EBITDA	11.4 x	20 x	24.8 x	16.3 x	16.6 x	16.6 x	14.8 x	13.6 x
EV / FCF	15.4 x	26.4 x	32.7 x	28.9 x	25.1 x	23.7 x	23.1 x	22 x
FCF Yield	6.49%	3.78%	3.06%	3.47%	3.98%	4.22%	4.34%	4.54%
Price to Book	4.39 x	8.15 x	10.6 x	7.86 x	7.05 x	7.25 x	6.74 x	6.34 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	1,627	1,627	1,627
Announcement Date	4/20/20	4/14/21	4/13/22	4/13/23	4/18/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Maart	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	1,597,735	1,732,860	1,891,246
EBITDA ¹	222,670	278,890	314,910	351,300	364,250	384,706	427,249	462,266
EBIT ¹	193,740	246,220	280,150	309,050	317,470	338,941	375,007	407,835
Operating Margin	21.34%	24.51%	23.03%	21.06%	20.66%	21.21%	21.64%	21.56%
Earnings before Tax (EBT) ¹	220,070	266,280	301,100	333,220	359,880	364,053	402,412	449,452
Net income ¹	165,940	193,510	221,100	240,950	262,330	262,101	290,789	316,488
Net margin	18.28%	19.26%	18.18%	16.42%	17.07%	16.4%	16.78%	16.73%
EPS ²	38.91	45.52	52.41	57.54	63.29	63.80	71.28	76.15
Free Cash Flow ¹	164,341	211,170	239,104	198,880	240,837	269,751	274,188	284,675
FCF margin	18.1%	21.02%	19.66%	13.55%	15.67%	16.88%	15.82%	15.05%
FCF Conversion (EBITDA)	73.8%	75.72%	75.93%	56.61%	66.12%	70.12%	64.18%	61.58%
FCF Conversion (Net income)	99.04%	109.13%	108.14%	82.54%	91.81%	102.92%	94.29%	89.95%
Dividend per Share ²	17.50	27.00	31.00	34.00	38.00	49.18	53.23	60.15
Announcement Date	4/20/20	4/14/21	4/13/22	4/13/23	4/18/24	-	-	-

¹INR in Million²INR

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: März	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	388,970	399,289	400,494	399,050	411,897
EBITDA ¹	83,820	78,460	78,640	89,020	93,670	89,980	90,640	94,400	91,370	87,840	90,576	92,911	93,520	93,276	101,434
EBIT ¹	74,840	69,560	69,140	78,730	82,420	78,770	78,910	82,740	79,610	76,210	80,382	84,080	83,963	83,662	86,696
Operating Margin	23.49%	21.55%	20.06%	21.55%	21.51%	21.04%	20.8%	21.22%	20.51%	20.1%	20.67%	21.06%	20.96%	20.97%	21.05%
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	86,824	90,395	89,834	90,044	94,112
Net income ¹	58,090	56,860	53,600	60,210	65,860	61,280	59,450	62,120	61,060	79,690	62,540	65,244	64,968	64,894	68,013
Net margin	18.23%	17.62%	15.55%	16.48%	17.19%	16.37%	15.67%	15.93%	15.73%	21.01%	16.08%	16.34%	16.22%	16.26%	16.51%
EPS ²	13.83	13.54	12.76	14.34	15.70	14.77	14.35	14.99	14.74	19.22	15.01	15.52	15.42	15.65	16.65
Dividend per Share ²	-	16.00	-	16.50	-	17.50	-	-	-	20.00	-	-	-	39.68	-
Announcement Date	1/12/22	4/13/22	7/24/22	10/13/22	1/12/23	4/13/23	7/20/23	10/12/23	1/11/24	4/18/24	-	-	-	-	-

¹INR in Million²INR

Estimates

Balance Sheet Analysis

Fiscal Period: März	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	352,675	415,302	467,563
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	164,341	211,170	239,104	198,880	240,837	269,751	274,188	284,675
ROE (net income / shareholders' equity)	25.9%	27.4%	29.1%	35.2%	32.1%	29%	30.8%	30.1%
ROA (Net income/ Total Assets)	19%	22.1%	19.5%	24%	24.3%	17.4%	18.3%	18.7%
Assets ¹	872,450	874,898	1,131,357	1,003,620	1,081,434	1,503,119	1,593,044	1,691,784
Book Value Per Share ²	146.0	168.0	180.0	182.0	213.0	224.0	241.0	257.0
Cash Flow per Share ²	43.50	54.60	56.60	53.60	60.80	74.90	79.70	83.50
Capex ¹	35,610	21,070	21,610	25,790	22,010	39,795	40,131	40,262
Capex / Sales	3.92%	2.1%	1.78%	1.76%	1.43%	2.49%	2.32%	2.13%
Announcement Date	4/20/20	4/14/21	4/13/22	4/13/23	4/18/24	-	-	-

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

1,627 INR

Average target price

1,626 INR

Spread / Average Target

-0.08%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other IT Services & Consulting

	1st Jan change	Capi.
ACCENTURE PLC	-12.87%	192B
TATA CONSULTANCY SERVICES LTD.	+6.33%	172B
IBM	+7.45%	161B
AUTOMATIC DATA PROCESSING, INC.	+1.69%	96.97B
CROWDSTRIKE HOLDINGS, INC.	+51.64%	94.22B
RELX PLC	+14.79%	84.86B
HCL TECHNOLOGIES LIMITED	+3.54%	48.04B
SNOWFLAKE INC.	-28.21%	47.84B
CAPGEMINI SE	+1.77%	35.55B

Other IT Services & Consulting