WNS (HOLDINGS) LIMITED |
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 52.25 USD | +2.47% |
|
+5.05% | -17.33% |
Valuation
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 2,134 | 3,602 | 4,174 | 4,485 | 2,365 | 2,387 | - | - |
| Enterprise Value (EV) 1 | 1,945 | 3,310 | 4,066 | 4,531 | 2,365 | 2,182 | 2,022 | 1,870 |
| P/E ratio | - | - | - | - | - | 17.5 x | 15.2 x | 12.7 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 2.38 x | 4.15 x | 4.06 x | 3.86 x | 1.84 x | 1.82 x | 1.66 x | 1.49 x |
| EV / Revenue | 2.17 x | 3.81 x | 3.96 x | 3.9 x | 1.84 x | 1.66 x | 1.41 x | 1.17 x |
| EV / EBITDA | 9.28 x | 16.7 x | 18 x | 18.8 x | - | 7.6 x | 6.09 x | 4.97 x |
| EV / FCF | 9.69 x | 17.7 x | 25.5 x | 28.3 x | - | 11.5 x | 9.79 x | 8.31 x |
| FCF Yield | 10.3% | 5.66% | 3.91% | 3.53% | - | 8.69% | 10.2% | 12% |
| Price to Book | - | - | - | - | - | 2.58 x | 2.22 x | 1.93 x |
| Nbr of stocks (in thousands) | 49,643 | 49,727 | 48,821 | 48,138 | 46,810 | 45,684 | - | - |
| Reference price 2 | 42.98 | 72.44 | 85.49 | 93.17 | 50.53 | 52.25 | 52.25 | 52.25 |
| Announcement Date | 4/23/20 | 4/22/21 | 4/21/22 | 4/27/23 | 4/25/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 896.2 | 868.7 | 1,027 | 1,162 | 1,284 | 1,314 | 1,435 | 1,597 |
| EBITDA 1 | 209.5 | 197.7 | 225.6 | 241.1 | - | 287 | 331.8 | 376 |
| EBIT 1 | 146.6 | 135.1 | 164.1 | 167.3 | 153.3 | 194.6 | 218.5 | 277 |
| Operating Margin | 16.36% | 15.55% | 15.98% | 14.4% | 11.94% | 14.81% | 15.23% | 17.34% |
| Earnings before Tax (EBT) 1 | 144 | 132.7 | 164.5 | 164.5 | 163.6 | 185.4 | 208.4 | 259.4 |
| Net income 1 | 116.8 | 102.6 | 132.1 | 137.3 | 140.1 | 142.3 | 159.3 | - |
| Net margin | 13.03% | 11.81% | 12.87% | 11.82% | 10.91% | 10.83% | 11.1% | - |
| EPS 2 | - | - | - | - | - | 2.993 | 3.438 | 4.106 |
| Free Cash Flow 1 | 200.8 | 187.2 | 159.1 | 160 | - | 189.6 | 206.6 | 225 |
| FCF margin | 22.4% | 21.55% | 15.5% | 13.77% | - | 14.42% | 14.4% | 14.09% |
| FCF Conversion (EBITDA) | 95.85% | 94.67% | 70.53% | 66.37% | - | 66.05% | 62.25% | 59.84% |
| FCF Conversion (Net income) | 171.88% | 182.45% | 120.46% | 116.54% | - | 133.17% | 129.68% | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 4/23/20 | 4/22/21 | 4/21/22 | 4/27/23 | 4/25/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: March | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 | 2025 Q3 | 2025 Q4 | 2026 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 261.2 | 275 | 274.8 | 289.3 | 292.9 | 305 | 317.5 | 325 | 315.9 | 325.9 | 310.1 | 321.5 | 331.3 | 346.7 | 338 |
| EBITDA 1 | 58.5 | 62.1 | 56.75 | 58.67 | 62.69 | 62.97 | 63.18 | 72.47 | 65.01 | - | 56.77 | 70.84 | 77.01 | 83.58 | - |
| EBIT 1 | 43.2 | 46.4 | 41.3 | 41.3 | 43.9 | 40.8 | 40.8 | 49.7 | 42.3 | 20.5 | 38.35 | 46.29 | 53.13 | 57.36 | - |
| Operating Margin | 16.54% | 16.87% | 15.03% | 14.28% | 14.99% | 13.38% | 12.85% | 15.29% | 13.39% | 6.29% | 12.36% | 14.4% | 16.03% | 16.55% | - |
| Earnings before Tax (EBT) 1 | 43.2 | 47.4 | 41.4 | 40.4 | 42.6 | 40.1 | 38.4 | 67.9 | 39.3 | 18 | 34.5 | 45.49 | 49.77 | 55.77 | 36.87 |
| Net income 1 | 34.3 | 38.9 | 33.1 | 33.2 | 34.7 | 36.4 | 30.1 | 57.8 | 39.6 | 12.6 | 27.57 | 34.19 | 38.65 | 41.98 | 28.49 |
| Net margin | 13.13% | 14.15% | 12.05% | 11.48% | 11.85% | 11.93% | 9.48% | 17.78% | 12.54% | 3.87% | 8.89% | 10.63% | 11.66% | 12.11% | 8.43% |
| EPS 2 | - | - | - | - | - | - | - | - | - | - | 0.5460 | 0.7320 | 0.8148 | 0.9154 | 0.4977 |
| Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 1/20/22 | 4/21/22 | 7/21/22 | 10/20/22 | 1/19/23 | 4/27/23 | 7/20/23 | 10/19/23 | 1/18/24 | 4/25/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | 45.5 | - | - | - | - |
| Net Cash position 1 | 189 | 293 | 108 | - | - | 205 | 365 | 517 |
| Leverage (Debt/EBITDA) | - | - | - | 0.1888 x | - | - | - | - |
| Free Cash Flow 1 | 201 | 187 | 159 | 160 | - | 190 | 207 | 225 |
| ROE (net income / shareholders' equity) | 28.3% | 22.3% | 24.3% | 25.2% | - | 21.1% | 19% | 19.9% |
| ROA (Net income/ Total Assets) | 18% | 13.4% | 15.4% | 14.7% | - | 11.1% | 11% | 11.3% |
| Assets 1 | 650.5 | 766.9 | 858 | 934.3 | - | 1,286 | 1,444 | - |
| Book Value Per Share 2 | - | - | - | - | - | 20.20 | 23.50 | 27.10 |
| Cash Flow per Share 2 | - | - | - | - | - | 5.380 | 5.300 | 4.780 |
| Capex 1 | 27.9 | 26.5 | 28.3 | 45 | - | 58 | 61 | 67.4 |
| Capex / Sales | 3.11% | 3.05% | 2.76% | 3.87% | - | 4.41% | 4.25% | 4.22% |
| Announcement Date | 4/23/20 | 4/22/21 | 4/21/22 | 4/27/23 | 4/25/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
52.25
USD
Average target price
57.7
USD
Spread / Average Target
+10.43%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -17.33% | 2.39B | |
| +18.84% | 4.56B | |
| +24.29% | 1.94B | |
| -9.21% | 1.61B | |
| +0.63% | 1.59B | |
| -22.22% | 1.48B | |
| -31.37% | 1.26B | |
| -9.69% | 1.14B | |
| -13.15% | 956M | |
| +118.67% | 692M |
- Stock Market
- Equities
- WNS Stock
- Financials WNS (Holdings) Limited
