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 1,642,111 - -
Change - -38.17% 25.2% 9.44% -28.33% -16.43% - -
Enterprise Value (EV) 1 3,042,265 1,749,875 2,238,476 2,369,995 1,589,490 1,354,956 1,314,584 1,258,256
Change - -42.48% 27.92% 5.88% -32.93% -14.76% -2.98% -4.28%
P/E 26.6x 17.7x 23.1x 20.9x 14.9x 12.4x 11.9x 11.4x
PBR 4.93x 2.56x 3.38x 3.33x 2.23x 2.02x 1.92x 1.81x
PEG - -2.45x 34.12x 1x 46.64x 1.94x 2.66x 2.89x
Capitalization / Revenue 4.09x 2.21x 2.79x 3.08x 2.12x 1.66x 1.61x 1.57x
EV / Revenue 3.85x 1.93x 2.49x 2.66x 1.72x 1.37x 1.29x 1.2x
EV / EBITDA 18.5x 10.4x 13.2x 13.1x 8.9x 7.04x 6.53x 6.12x
EV / EBIT 22.4x 12.9x 16.5x 15.7x 10.4x 8.41x 7.78x 7.25x
EV / FCF 33.6x 15.1x 13.5x 15.3x 11.9x 9.98x 9.03x 8.42x
FCF Yield 2.98% 6.62% 7.4% 6.53% 8.41% 10% 11.1% 11.9%
Dividend per Share 2 3 0.5 0.5 6 11 9.047 11.15 11.19
Rate of return 1.01% 0.27% 0.21% 2.29% 5.87% 5.45% 6.72% 6.74%
EPS 2 11.14 10.34 10.41 12.52 12.56 13.36 13.96 14.51
Distribution rate 26.9% 4.84% 4.8% 47.9% 87.6% 67.7% 79.8% 77.1%
Net sales 1 790,934 904,876 897,603 890,884 926,240 987,358 1,017,377 1,045,002
EBITDA 1 164,523 168,479 169,830 180,818 178,626 192,383 201,281 205,727
EBIT 1 135,931 135,134 135,759 151,239 152,154 161,143 168,941 173,512
Net income 1 122,191 113,500 110,452 131,354 131,974 134,908 140,693 146,313
Net Debt 1 -193,795 -251,019 -266,658 -371,631 -375,361 -287,154 -327,527 -383,854
Reference price 2 296.00 182.65 240.02 262.10 187.55 166.00 166.00 166.00
Nbr of stocks (in thousands) 10,932,636 10,954,798 10,436,972 10,460,231 10,476,409 9,892,233 - -
Announcement Date 29/4/22 27/4/23 19/4/24 16/4/25 16/4/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
22.54x3.69x12.88x2.95% 216B
-130.35x18.18x100.79x-.--% 117B
13.46x1.48x7.8x3.56% 111B
13.63x2.48x9.35x6.03% 79.37B
19.51x5.17x12.71x2.91% 58.38B
13.79x1.99x8.45x5.65% 44.37B
22.36x1.83x11.42x1.31% 43.97B
21.06x1.6x10.17x0.89% 40.66B
17.22x2.17x10.3x5.08% 35.23B
Average 1.47x 4.29x 20.43x 3.15% 82.93B
Weighted average by Cap. -4.86x 5.23x 24.92x 2.95%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!