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 1,887,595 - -
Change - -38.17% 25.2% 9.44% -28.33% -3.93% - -
Enterprise Value (EV) 1 3,042,265 1,749,875 2,238,476 2,369,995 1,589,490 1,537,164 1,499,493 1,451,653
Change - -42.48% 27.92% 5.88% -32.93% -3.29% -2.45% -3.19%
P/E Ratio 26.6x 17.7x 23.1x 20.9x 14.9x 13.1x 12.5x 11.8x
PBR 4.93x 2.56x 3.38x 3.33x 2.23x 2.17x 2.08x 2.06x
PEG - -2.45x 34.12x 1x 46.64x 1.44x 2.46x 2.05x
Capitalization / Revenue 4.09x 2.21x 2.79x 3.08x 2.12x 1.9x 1.83x 1.77x
EV / Revenue 3.85x 1.93x 2.49x 2.66x 1.72x 1.55x 1.45x 1.36x
EV / EBITDA 18.5x 10.4x 13.2x 13.1x 8.9x 7.73x 7.22x 6.76x
EV / EBIT 22.4x 12.9x 16.5x 15.7x 10.4x 9.27x 8.63x 8.13x
EV / FCF 33.6x 15.1x 13.5x 15.3x 11.9x 11.6x 10.1x 9.44x
FCF Yield 2.98% 6.62% 7.4% 6.53% 8.41% 8.62% 9.87% 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% 5.51% 6.25% 6.08%
EPS 2 11.14 10.34 10.41 12.52 12.56 13.7 14.4 15.23
Distribution rate 26.9% 4.84% 4.8% 47.9% 87.6% 72.5% 78.1% 71.9%
Net sales 1 790,934 904,876 897,603 890,884 926,240 992,189 1,032,489 1,064,351
EBITDA 1 164,523 168,479 169,830 180,818 178,626 198,931 207,719 214,665
EBIT 1 135,931 135,134 135,759 151,239 152,154 165,910 173,661 178,583
Net income 1 122,191 113,500 110,452 131,354 131,974 138,939 145,615 153,040
Net Debt 1 -193,795 -251,019 -266,658 -371,631 -375,361 -350,430 -388,102 -435,941
Reference price 2 296.00 182.65 240.02 262.10 187.55 180.10 180.10 180.10
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 4/29/22 4/27/23 4/19/24 4/16/25 4/16/26 - - -
1INR in Million2INR
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
26.78x4.28x14.95x2.46% 258B
12.45x1.32x6.96x3.88% 103B
-84.2x13.27x76.98x-.--% 83.32B
13.71x2.5x9.22x6.08% 80.7B
19.35x5.07x12.53x2.94% 57.88B
14.47x2.12x8.89x5.35% 47.11B
13.35x1.53x10.5x1.21% 36.4B
21.44x1.45x10.35x0.81% 33.06B
15.12x1.91x9.01x5.72% 31.37B
Average 5.83x 3.72x 17.71x 3.16% 81.22B
Weighted average by Cap. 7.88x 4.25x 19.00x 3.01%

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

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!