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 1,680,196 - -
Change - -38.17% 25.2% 9.44% -28.33% -14.49% - -
Enterprise Value (EV) 1 3,042,265 1,749,875 2,238,476 2,369,995 1,589,490 1,393,041 1,352,669 1,296,341
Change - -42.48% 27.92% 5.88% -32.93% -12.36% -2.9% -4.16%
P/E 26.6x 17.7x 23.1x 20.9x 14.9x 12.7x 12.2x 11.7x
PBR 4.93x 2.56x 3.38x 3.33x 2.23x 2.07x 1.96x 1.85x
PEG - -2.45x 34.12x 1x 46.64x 1.98x 2.72x 2.96x
Capitalization / Revenue 4.09x 2.21x 2.79x 3.08x 2.12x 1.7x 1.65x 1.61x
EV / Revenue 3.85x 1.93x 2.49x 2.66x 1.72x 1.41x 1.33x 1.24x
EV / EBITDA 18.5x 10.4x 13.2x 13.1x 8.9x 7.22x 6.72x 6.3x
EV / EBIT 22.4x 12.9x 16.5x 15.7x 10.4x 8.62x 8.01x 7.47x
EV / FCF 33.6x 15.1x 13.5x 15.3x 11.9x 10.3x 9.29x 8.68x
FCF Yield 2.98% 6.62% 7.4% 6.53% 8.41% 9.74% 10.8% 11.5%
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% 5.33% 6.56% 6.59%
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 1 790,934 904,876 897,603 890,884 926,240 988,370 1,017,416 1,045,067
EBITDA 1 164,523 168,479 169,830 180,818 178,626 192,866 201,288 205,743
EBIT 1 135,931 135,134 135,759 151,239 152,154 161,581 168,948 173,522
Net income 1 122,191 113,500 110,452 131,354 131,974 135,302 140,693 146,313
Net Debt 1 -193,795 -251,019 -266,658 -371,631 -375,361 -287,154 -327,527 -383,854
Reference price 2 296.00 182.65 240.02 262.10 187.55 169.85 169.85 169.85
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 4/29/22 4/27/23 4/19/24 4/16/25 4/16/26 - - -
1INR in Million2INR
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
24.39x3.94x13.76x2.72% 234B
14.33x1.58x8.32x3.34% 118B
-126.64x17.65x97.86x-.--% 114B
14.57x2.66x10.03x5.64% 84.9B
19.8x5.24x12.86x2.87% 59.74B
22.17x1.82x11.31x1.32% 44.12B
14.12x2.05x8.68x5.52% 45.47B
20.98x1.59x10.13x0.9% 41B
17.28x2.18x10.43x5.06% 35.36B
Average 2.33x 4.30x 20.38x 3.04% 86.31B
Weighted average by Cap. -1.93x 5.11x 24.00x 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

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