WEBSITE BSE:500209 NSE : INFOSYS LTD 23 Mar, 16:01
Market Cap ₹570220 Cr.
Stock P/E 24.3
P/B 6.6
Current Price ₹1374.5
Book Value ₹ 208.6
Face Value 5
52W High ₹1918.5
Dividend Yield 2.26%
52W Low ₹ 1355.5
Infosys Limited together with its subsidiaries engaged in consulting, generation, outsourcing, and next-technology digital offerings. Its segments are Financial Services and Insurance, Manufacturing, Retail, Consumer Packaged Goods and Logistics, Energy, Utilities, Resources and Services, Communication, Telecom OEM and Media, Hi-Tech, Life Sciences and Healthcare, and all other segments. All other segments represent the working segments of businesses in India, Japan, China. Its primary services consist of software control offerings, proprietary software development services, unbiased validation solutions, product engineering and control, infrastructure control offerings, traditional employer application implementation, and support and integration offerings. Its merchandise and systems include Finacle, Panaya, Skava, and LEAP.
₹ | |
#(Fig in Cr.) | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 24570 | 25927 | 26311 | 27896 | 29602 | 31867 | 32276 | 34470 | 36538 | 38318 |
Other Income | 570 | 611 | 545 | 622 | 524 | 512 | 637 | 676 | 584 | 769 |
Total Income | 25140 | 26538 | 26856 | 28518 | 30126 | 32379 | 32913 | 35146 | 37122 | 39087 |
Total Expenditure | 17487 | 18512 | 19040 | 20464 | 21771 | 23484 | 24430 | 26606 | 27636 | 28951 |
Operating Profit | 7653 | 8026 | 7816 | 8054 | 8355 | 8895 | 8483 | 8540 | 9486 | 10136 |
Interest | 48 | 49 | 50 | 49 | 48 | 53 | 50 | 56 | 66 | 80 |
Depreciation | 855 | 826 | 831 | 829 | 859 | 899 | 890 | 950 | 1029 | 1125 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 6750 | 7151 | 6935 | 7176 | 7448 | 7943 | 7543 | 7534 | 8391 | 8931 |
Provision for Tax | 1892 | 1936 | 1857 | 1975 | 2020 | 2121 | 1848 | 2172 | 2365 | 2345 |
Profit After Tax | 4858 | 5215 | 5078 | 5201 | 5428 | 5822 | 5695 | 5362 | 6026 | 6586 |
Adjustments | -13 | -18 | -2 | -6 | -7 | -13 | -9 | -2 | -5 | 0 |
Profit After Adjustments | 4845 | 5197 | 5076 | 5195 | 5421 | 5809 | 5686 | 5360 | 6021 | 6586 |
Adjusted Earnings Per Share | 11.4 | 12.2 | 11.9 | 12.2 | 12.9 | 13.9 | 13.6 | 12.8 | 14.3 | 15.8 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 | TTM |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Sales | 33734 | 40352 | 50133 | 53319 | 62441 | 68484 | 70522 | 82675 | 90791 | 100472 | 121641 | 141602 |
Other Income | 1904 | 2365 | 2664 | 3430 | 3169 | 3439 | 3311 | 2882 | 3314 | 2547 | 2295 | 2666 |
Total Income | 35638 | 42717 | 52797 | 56749 | 65610 | 71923 | 73833 | 85557 | 94105 | 103019 | 123936 | 144268 |
Total Expenditure | 23007 | 28814 | 36743 | 38436 | 45408 | 50239 | 51629 | 62505 | 69035 | 72929 | 90150 | 107623 |
Operating Profit | 12631 | 13903 | 16054 | 18313 | 20202 | 21684 | 22204 | 23052 | 25070 | 30090 | 33786 | 36645 |
Interest | 4 | 5 | 9 | 12 | 0 | 0 | 0 | 0 | 170 | 195 | 200 | 252 |
Depreciation | 928 | 1099 | 1317 | 1017 | 1459 | 1703 | 1863 | 2011 | 2893 | 3267 | 3476 | 3994 |
Exceptional Income / Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Profit Before Tax | 11699 | 12799 | 14728 | 17284 | 18740 | 19981 | 20341 | 21041 | 22007 | 26628 | 30110 | 32399 |
Provision for Tax | 3367 | 3370 | 4072 | 4911 | 5251 | 5598 | 4241 | 5631 | 5368 | 7205 | 7964 | 8730 |
Profit After Tax | 8332 | 9429 | 10656 | 12373 | 13489 | 14383 | 16100 | 15410 | 16639 | 19423 | 22146 | 23669 |
Adjustments | 0 | 0 | 0 | -1 | 0 | -30 | -71 | -6 | -45 | -72 | -36 | -16 |
Profit After Adjustments | 8332 | 9429 | 10656 | 12372 | 13489 | 14353 | 16029 | 15404 | 16594 | 19351 | 22110 | 23653 |
Adjusted Earnings Per Share | 18.2 | 20.6 | 23.3 | 27 | 29.5 | 31.4 | 36.8 | 35.5 | 39.1 | 45.6 | 52.7 | 56.5 |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Sales CAGR | 21% | 14% | 12% | 14% |
Operating Profit CAGR | 12% | 14% | 9% | 10% |
PAT CAGR | 14% | 13% | 9% | 10% |
# | 1 Year | 3 Year | 5 Year | 10 Year |
---|---|---|---|---|
Share Price CAGR | -27% | 38% | 19% | 14% |
ROE Average | 29% | 28% | 26% | 26% |
ROCE Average | 40% | 37% | 35% | 35% |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Shareholder's Funds | 31332 | 37994 | 44530 | 50736 | 61744 | 68982 | 64923 | 64948 | 65450 | 76351 | 75350 |
Minority's Interest | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 58 | 394 | 431 | 386 |
Borrowings | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | -142 | -231 | -224 | -486 | -169 | -180 | -421 | -278 | 4324 | 6641 | 7334 |
Total Current Liabilities | 6902 | 8099 | 12031 | 15503 | 13239 | 14013 | 14105 | 18638 | 20856 | 23865 | 33603 |
Total Liabilities | 38092 | 45862 | 56337 | 65753 | 74814 | 82815 | 78608 | 83366 | 91024 | 107288 | 116673 |
Fixed Assets | 5555 | 7139 | 8378 | 11346 | 13386 | 14179 | 12574 | 15710 | 23789 | 25505 | 25800 |
Other Non-Current Assets | 2276 | 3380 | 4881 | 7165 | 9675 | 14931 | 16017 | 14778 | 12659 | 21050 | 23688 |
Total Current Assets | 30261 | 35343 | 43078 | 47242 | 51753 | 53705 | 50017 | 52878 | 54576 | 60733 | 67185 |
Total Assets | 38092 | 45862 | 56337 | 65753 | 74814 | 82815 | 78608 | 83366 | 91024 | 107288 | 116673 |
#(Fig in Cr.) | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Opening Cash & Cash Equivalents | 16666 | 20591 | 21832 | 25950 | 30367 | 32697 | 22625 | 19871 | 19568 | 18649 | 24714 |
Cash Flow from Operating Activities | 6308 | 7373 | 9825 | 8353 | 10028 | 11531 | 13218 | 14841 | 17003 | 23224 | 23885 |
Cash Flow from Investing Activities | -147 | -3020 | -2577 | 1088 | -901 | -14542 | 4452 | -575 | -239 | -7456 | -6416 |
Cash Flow from Financing Activities | -2322 | -3210 | -3144 | -4935 | -6813 | -6939 | -20505 | -14512 | -17591 | -9786 | -24642 |
Net Cash Inflow / Outflow | 3839 | 1143 | 4104 | 4506 | 2314 | -9950 | -2835 | -246 | -827 | 5982 | -7173 |
Closing Cash & Cash Equivalent | 20591 | 21832 | 25950 | 30367 | 32697 | 22625 | 19871 | 19568 | 18649 | 24714 | 17472 |
# | Mar 2012 | Mar 2013 | Mar 2014 | Mar 2015 | Mar 2016 | Mar 2017 | Mar 2018 | Mar 2019 | Mar 2020 | Mar 2021 | Mar 2022 |
---|---|---|---|---|---|---|---|---|---|---|---|
Earnings Per Share (Rs) | 18.21 | 20.61 | 23.29 | 27.04 | 29.48 | 31.37 | 36.83 | 35.53 | 39.14 | 45.55 | 52.74 |
CEPS(Rs) | 20.24 | 23.01 | 26.16 | 29.26 | 32.67 | 35.15 | 41.28 | 40.18 | 46.07 | 53.41 | 61.12 |
DPS(Rs) | 47 | 42 | 63 | 59.5 | 24.25 | 25.75 | 43.5 | 21.5 | 17.5 | 27 | 31 |
Book NAV/Share(Rs) | 68.47 | 83.03 | 97.31 | 110.87 | 134.91 | 150.49 | 148.88 | 149.26 | 153.66 | 178.86 | 178.3 |
Core EBITDA Margin(%) | 31.8 | 28.59 | 26.71 | 27.91 | 27.28 | 26.64 | 26.79 | 24.4 | 23.96 | 27.41 | 25.89 |
EBIT Margin(%) | 34.69 | 31.73 | 29.4 | 32.44 | 30.01 | 29.18 | 28.84 | 25.45 | 24.43 | 26.7 | 24.92 |
Pre Tax Margin(%) | 34.68 | 31.72 | 29.38 | 32.42 | 30.01 | 29.18 | 28.84 | 25.45 | 24.24 | 26.5 | 24.75 |
PAT Margin (%) | 24.7 | 23.37 | 21.26 | 23.21 | 21.6 | 21 | 22.83 | 18.64 | 18.33 | 19.33 | 18.21 |
Cash Profit Margin (%) | 27.45 | 26.09 | 23.88 | 25.11 | 23.94 | 23.49 | 25.47 | 21.07 | 21.51 | 22.58 | 21.06 |
ROA(%) | 24.13 | 22.46 | 20.85 | 20.27 | 19.19 | 18.25 | 19.95 | 19.03 | 19.08 | 19.59 | 19.78 |
ROE(%) | 29.08 | 27.2 | 25.83 | 25.98 | 23.99 | 22.03 | 24.09 | 23.8 | 25.62 | 27.52 | 29.39 |
ROCE(%) | 40.84 | 36.94 | 35.72 | 36.31 | 33.32 | 30.57 | 30.38 | 32.4 | 34.01 | 37.83 | 39.96 |
Receivable days | 56.99 | 58.64 | 56.18 | 61.83 | 61.5 | 63.03 | 65.9 | 61.74 | 66.96 | 68.63 | 63 |
Inventory Days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Payable days | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
PER(x) | 19.67 | 17.53 | 17.6 | 20.5 | 20.66 | 16.27 | 15.4 | 20.89 | 16.36 | 30.03 | 36.16 |
Price/Book(x) | 5.23 | 4.35 | 4.21 | 5 | 4.51 | 3.39 | 3.81 | 4.97 | 4.17 | 7.65 | 10.7 |
Dividend Yield(%) | 1.64 | 1.45 | 1.92 | 2.68 | 1.99 | 2.52 | 3.83 | 2.9 | 2.73 | 1.97 | 1.63 |
EV/Net Sales(x) | 4.25 | 3.56 | 3.22 | 4.19 | 3.94 | 3.08 | 3.22 | 3.66 | 2.78 | 5.54 | 6.43 |
EV/Core EBITDA(x) | 11.34 | 10.32 | 10.07 | 12.19 | 12.18 | 9.73 | 10.22 | 13.11 | 10.09 | 18.49 | 23.15 |
Net Sales Growth(%) | 22.66 | 19.62 | 24.24 | 6.36 | 17.11 | 9.68 | 2.98 | 17.23 | 9.82 | 10.66 | 21.07 |
EBIT Growth(%) | 25.47 | 9.41 | 15.1 | 17.36 | 8.35 | 6.62 | 1.8 | 3.44 | 5.4 | 20.95 | 13 |
PAT Growth(%) | 21.9 | 13.17 | 13.01 | 16.11 | 9.02 | 6.63 | 11.94 | -4.29 | 7.98 | 16.73 | 14.02 |
EPS Growth(%) | 21.9 | 13.17 | 13.01 | 16.1 | 9.03 | 6.41 | 17.43 | -3.54 | 10.16 | 16.39 | 15.78 |
Debt/Equity(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Current Ratio(x) | 4.38 | 4.36 | 3.58 | 3.05 | 3.91 | 3.83 | 3.55 | 2.84 | 2.62 | 2.54 | 2 |
Quick Ratio(x) | 4.38 | 4.36 | 3.58 | 3.05 | 3.91 | 3.83 | 3.55 | 2.84 | 2.62 | 2.54 | 2 |
Interest Cover(x) | 2925.75 | 2560.8 | 1637.44 | 1441.33 | 0 | 0 | 0 | 0 | 130.45 | 137.55 | 151.55 |
Total Debt/Mcap(x) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
# | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 12.95 | 12.95 | 12.95 | 12.95 | 13.12 | 13.12 | 13.11 | 13.11 | 13.11 | 13.18 |
FII | 31.31 | 32.26 | 32.67 | 33.39 | 33.46 | 33.17 | 33.3 | 31.72 | 31.29 | 31.63 |
DII | 24.97 | 23.75 | 23.1 | 21.98 | 15.66 | 16.3 | 17.1 | 18.87 | 27.96 | 28.52 |
Public | 13.47 | 13.78 | 14.09 | 14.32 | 20.02 | 20.2 | 20.65 | 22.09 | 14.1 | 13.86 |
Others | 17.3 | 17.26 | 17.19 | 17.36 | 17.74 | 17.2 | 15.84 | 14.2 | 13.53 | 12.81 |
Total | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
# | Sep 2020 | Dec 2020 | Mar 2021 | Jun 2021 | Sep 2021 | Dec 2021 | Mar 2022 | Jun 2022 | Sep 2022 | Dec 2022 |
---|---|---|---|---|---|---|---|---|---|---|
Promoter | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 | 55.17 |
FII | 133.37 | 137.43 | 139.19 | 142.21 | 140.72 | 139.52 | 140.08 | 133.48 | 131.68 | 132.4 |
DII | 106.34 | 101.15 | 98.42 | 93.6 | 65.86 | 68.56 | 71.93 | 79.41 | 117.67 | 119.39 |
Public | 57.36 | 58.68 | 60.03 | 60.99 | 84.19 | 84.96 | 86.85 | 92.96 | 59.35 | 58.03 |
Others | 73.71 | 73.54 | 73.25 | 73.94 | 74.61 | 72.35 | 66.64 | 59.74 | 56.92 | 53.62 |
Total | 425.94 | 425.96 | 426.07 | 425.91 | 420.55 | 420.56 | 420.67 | 420.76 | 420.78 | 418.61 |
Sell or Purchase Share (Tentative Price)
See More Unlisted Share Articles
You May Also Know About