Valuation Mphasis Limited

Stocks

Delayed Bombay S.E. 14:57:28 02/11/2026 HKT			5-day change	1st Jan Change
2,556.55 ^INR	+1.39%		+0.25%	-8.39%

10-07	Indian shares likely to open lower ahead of RBI rate decision	RE
10-06	Mphasis Limited Strengthens Partnership With Social Security Scotland To Support Core Benefits Platform; Signs An Agreement For Approximately £35.4 Million To Help Maintain Reliable Access To Vital Benefits Services Supporting More Than 2 Million Citizens Across Scotland	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	634,185	338,451	451,265	475,353	391,934	481,481	-	-
Change	-	-46.63%	33.33%	5.34%	-17.55%	22.85%	-	-
Enterprise Value (EV) ¹	620,214	316,223	432,630	452,542	379,124	468,684	457,750	453,152
Change	-	-49.01%	36.81%	4.6%	-16.22%	23.62%	-2.33%	-1%
P/E	44.7x	20.8x	29.2x	28x	21.1x	22.4x	19.9x	18x
PBR	9.2x	4.27x	5.13x	4.94x	3.65x	4.13x	3.81x	3.47x
PEG	-	1.5x	-5.56x	3.04x	2.31x	1.4x	1.6x	1.7x
Capitalization / Revenue	5.3x	2.45x	3.4x	3.34x	2.47x	2.61x	2.37x	2.15x
EV / Revenue	5.19x	2.29x	3.26x	3.18x	2.39x	2.54x	2.26x	2.02x
EV / EBITDA	29.3x	13x	17.9x	17.1x	12.7x	13.7x	12.1x	10.8x
EV / EBIT	33.9x	15x	21.5x	20.8x	15.6x	16.7x	14.7x	13x
EV / FCF	38.9x	23.4x	20.7x	24.5x	40.5x	24.4x	20.9x	18.5x
FCF Yield	2.57%	4.26%	4.82%	4.07%	2.47%	4.09%	4.79%	5.39%
Dividend per Share ²	46	50	50	55	62	69.42	76.3	84.97
Rate of return	1.36%	2.78%	2.09%	2.2%	3.02%	2.75%	3.03%	3.37%
EPS ²	75.61	86.37	81.83	89.36	97.54	112.7	126.8	140.2
Distribution rate	60.8%	57.9%	61.1%	61.5%	63.6%	61.6%	60.1%	60.6%
Net sales ¹	119,614	137,985	132,785	142,300	158,796	184,600	202,872	224,057
EBITDA ¹	21,176	24,340	24,219	26,470	29,782	34,242	37,887	42,082
EBIT ¹	18,269	21,087	20,114	21,706	24,229	28,089	31,221	34,802
Net income ¹	14,309	16,379	15,548	17,021	18,626	21,655	24,277	27,126
Net Debt ¹	-13,972	-22,228	-18,636	-22,811	-12,810	-12,796	-23,731	-28,329
Reference price ²	3,376.60	1,796.45	2,388.20	2,500.75	2,053.95	2,521.50	2,521.50	2,521.50
Nbr of stocks (in thousands)	187,818	188,400	188,956	190,084	190,820	190,950	-	-
Announcement Date	28/4/22	27/4/23	25/4/24	24/4/25	29/4/26	-	-	-