|
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,454.10 INR | -0.44% |
|
-4.75% | -23.12% |
| Mar. 09 | TCS says HyperVault received 1.99 bln rupees from TPG Terabyte | RE |
| Mar. 09 | TCS launches Gemini experience center in the US | RE |
Company Valuation: Tata Consultancy Services Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 11,755,030 | 13,684,669 | 11,730,553 | 14,024,793 | 13,047,366 | 8,918,224 | - | - |
| Change | - | 16.42% | -14.28% | 19.56% | -6.97% | -31.65% | - | - |
| Enterprise Value (EV) 1 | 11,421,230 | 13,249,619 | 11,300,103 | 13,657,333 | 12,679,766 | 8,523,558 | 8,539,219 | 8,460,713 |
| Change | - | 16.01% | -14.71% | 20.86% | -7.16% | -32.78% | 0.18% | -0.92% |
| P/E ratio | 36.6x | 36.1x | 27.8x | 30.8x | 26.9x | 17.6x | 16.1x | 15x |
| PBR | 13.8x | 15.4x | 13x | 15.5x | 13.8x | 8.49x | 7.98x | 7.48x |
| PEG | - | 1.9x | 2.5x | 3.32x | 4.07x | 3.86x | 1.72x | 2.13x |
| Capitalization / Revenue | 7.16x | 7.14x | 5.2x | 5.82x | 5.11x | 3.37x | 3.15x | 2.95x |
| EV / Revenue | 6.96x | 6.91x | 5.01x | 5.67x | 4.97x | 3.22x | 3.02x | 2.8x |
| EV / EBITDA | 24.5x | 25x | 19.1x | 21.2x | 18.8x | 11.9x | 11.1x | 10.2x |
| EV / EBIT | 26.9x | 27.3x | 20.8x | 23x | 20.4x | 12.9x | 12x | 11.1x |
| EV / FCF | 31.7x | 35.4x | 28.7x | 32.4x | 27.6x | 17.8x | 16x | 14.8x |
| FCF Yield | 3.16% | 2.83% | 3.49% | 3.09% | 3.63% | 5.61% | 6.23% | 6.77% |
| Dividend per Share 2 | 38 | 43 | 115 | 73 | 126 | 120.6 | 127 | 137.1 |
| Rate of return | 1.2% | 1.15% | 3.59% | 1.88% | 3.49% | 4.89% | 5.15% | 5.56% |
| EPS 2 | 86.71 | 103.6 | 115.2 | 125.9 | 134.2 | 140.3 | 153.4 | 164.2 |
| Distribution rate | 43.8% | 41.5% | 99.8% | 58% | 93.9% | 86% | 82.8% | 83.5% |
| Net sales 1 | 1,641,770 | 1,917,540 | 2,254,580 | 2,408,930 | 2,553,240 | 2,645,312 | 2,832,035 | 3,021,982 |
| EBITDA 1 | 465,460 | 530,570 | 592,590 | 642,960 | 674,070 | 719,185 | 770,631 | 825,682 |
| EBIT 1 | 424,810 | 484,530 | 542,370 | 593,110 | 621,650 | 662,267 | 711,822 | 764,565 |
| Net income 1 | 324,300 | 383,270 | 421,470 | 459,080 | 485,530 | 507,467 | 555,844 | 596,167 |
| Net Debt 1 | -333,800 | -435,050 | -430,450 | -367,460 | -367,600 | -394,665 | -379,005 | -457,511 |
| Reference price 2 | 3,177.85 | 3,739.95 | 3,205.90 | 3,876.30 | 3,606.15 | 2,464.90 | 2,464.90 | 2,464.90 |
| Nbr of stocks (in thousands) | 3,699,051 | 3,659,051 | 3,659,051 | 3,618,088 | 3,618,088 | 3,618,088 | - | - |
| Announcement Date | 4/12/21 | 4/11/22 | 4/12/23 | 4/12/24 | 4/10/25 | - | - | - |
1INR in Million2INR
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.91x | 3.29x | 12.09x | 4.8% | 99B | |
| 23.05x | 3.84x | 13.73x | 2.7% | 235B | |
| 14.96x | 1.6x | 8.5x | 3.23% | 124B | |
| 19.8x | 3.41x | 11.7x | 2.97% | 87.52B | |
| 20.71x | 5.41x | 13.35x | 2.76% | 63.46B | |
| -44.8x | 12.34x | 90.43x | -.--% | 59.99B | |
| 18.59x | 2.76x | 11.73x | 3.83% | 57.08B | |
| 14.65x | 1.66x | 11.55x | 1% | 40.32B | |
| 21.46x | 2.67x | 12.76x | 4.14% | 40.11B | |
| 23.91x | 1.64x | 11.62x | 0.72% | 38.11B | |
| Average | 13.02x | 3.86x | 19.75x | 2.62% | 84.44B | |
| Weighted average by Cap. | 15.18x | 3.79x | 17.60x | 2.84% |
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
- Stock Market
- Equities
- TCS Stock
- Valuation Tata Consultancy Services Ltd.
Select your edition
All financial news and data tailored to specific country editions
