Valuation LTIMindtree Limited

Equities

Market Closed - NSE India S.E. Other stock markets 07:16:08 2026-01-12 am EST			5-day change	1st Jan Change
6,000.50 ^INR	-0.60%		-0.97%	-1.04%

Dec. 09	Xage Security and LTIMindtree Form Strategic Partnership to Deliver Zero Trust Cybersecurity for Critical Infrastructure	CI
Dec. 02	Armada Co collaborates with LTIMindtree to expand Edge AI globally	RE

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	708,491	1,078,858	1,408,013	1,462,286	1,330,722	1,779,008	-	-
Change	-	52.28%	30.51%	3.85%	-9%	33.69%	-	-
Enterprise Value (EV) ¹	701,756	1,048,074	1,352,618	1,414,938	1,310,122	1,732,538	1,703,078	1,669,625
Change	-	49.35%	29.06%	4.61%	-7.41%	32.24%	-1.7%	-1.96%
P/E ratio	36.8x	47.1x	32x	32x	29x	32.4x	28.6x	25.3x
PBR	9.71x	12.2x	8.49x	7.3x	5.86x	6.95x	6.09x	5.35x
PEG	-	2.5x	2.3x	8.43x	86.15x	1.7x	2.1x	1.9x
Capitalization / Revenue	5.73x	6.89x	4.24x	4.12x	3.5x	4.26x	3.85x	3.47x
EV / Revenue	5.67x	6.69x	4.08x	3.98x	3.45x	4.15x	3.68x	3.25x
EV / EBITDA	25.8x	34.3x	22.1x	22.2x	20.2x	23x	20.1x	17.6x
EV / EBIT	29.3x	38.8x	25.1x	25.4x	23.8x	26.8x	23.2x	20.1x
EV / FCF	33x	132x	62.8x	29.3x	36.3x	38.3x	31.9x	27.9x
FCF Yield	3.03%	0.76%	1.59%	3.41%	2.76%	2.61%	3.13%	3.58%
Dividend per Share ²	40	45	60	45	45	77.18	89.13	100.3
Rate of return	0.99%	0.73%	1.26%	0.91%	1%	1.29%	1.49%	1.67%
EPS ²	110.3	130.8	148.8	154.5	155	184.9	209.7	237.6
Distribution rate	36.3%	34.4%	40.3%	29.1%	29%	41.7%	42.5%	42.2%
Net sales ¹	123,698	156,687	331,830	355,170	380,081	417,927	462,595	513,073
EBITDA ¹	27,251	30,584	61,077	63,874	64,949	75,314	84,873	95,008
EBIT ¹	23,926	27,035	53,850	55,685	55,034	64,534	73,535	83,031
Net income ¹	19,361	22,985	44,083	45,846	45,987	54,879	62,154	70,943
Net Debt ¹	-6,735	-30,784	-55,395	-47,348	-20,600	-46,470	-75,930	-109,383
Reference price ²	4,054.30	6,155.40	4,759.65	4,938.40	4,491.35	6,000.50	6,000.50	6,000.50
Nbr of stocks (in thousands)	174,751	175,270	295,823	296,105	296,286	296,477	-	-
Announcement Date	5/4/21	4/19/22	4/27/23	4/24/24	4/23/25	-	-	-

¹INR in Million²INR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
LTIMINDTREE LIMITED	32.65x	4.18x	23.27x	1.28%	19.84B
IBM	33.59x	4.88x	17.39x	2.2%	284B
ACCENTURE PLC	20.84x	2.26x	12.07x	2.32%	173B
TATA CONSULTANCY SERVICES LTD.	22.47x	4.24x	15.69x	3.58%	129B
AUTOMATIC DATA PROCESSING, INC.	24.35x	4.92x	16.83x	2.4%	108B
RELX PLC	28.14x	6.7x	16.8x	2.09%	77.4B
SNOWFLAKE INC.	-55.2x	15.56x	114.31x	-.--%	74.97B
INFOSYS LIMITED	22.99x	3.48x	14.61x	3.14%	72.37B
HCL TECHNOLOGIES LIMITED	25.78x	3.28x	15.78x	3.56%	49.82B
FUJITSU LIMITED	17.87x	2.12x	14.32x	0.69%	48.3B
Average	17.35x	5.16x	26.11x	2.13%	103.6B
Weighted average by Cap.	20.43x	4.96x	22.90x	2.29%