Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 07 July, 2024|Author: Getaka | Social: X Twitter Profile
Stock Ticker - BSE: 500209 | NSE: INFY

Fundamental Analysis of Infosys Ltd

Basic Stock Data

Last Updated: July 6, 2024, 12:28 pm

Market Cap 6,84,026 Cr.
Current Price 1,647
High / Low1,733/1,305
Stock P/E26.3
Book Value 212
Dividend Yield2.31 %
ROCE40.0 %
ROE31.8 %
Face Value 5.00
PEG Ratio2.59

Competitors of Infosys Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Brightcom Group Ltd 1,798 Cr. 8.9131.1/8.591.27 34.70.00 %30.9 %22.3 % 2.00
Ceinsys Tech Ltd 855 Cr. 523699/18224.4 1430.38 %21.8 %16.2 % 10.0
Mindpool Technologies Ltd 36.0 Cr. 85.098.0/59.0180 42.70.00 %0.00 %0.00 % 10.0
Persistent Systems Ltd 73,501 Cr. 4,7714,846/2,31768.7 3220.54 %29.2 %24.0 % 5.00
AAA Technologies Ltd 132 Cr. 103147/51.141.2 21.80.48 %16.1 %12.0 % 10.0
Industry Average31,412.13 Cr725.8869.06116.910.64%19.58%19.13%6.85

Quarterly Result

MonthMar 2021Jun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Sales26,31127,89629,60231,86732,27634,47036,53838,31837,44137,93338,99438,82137,923
Expenses19,04020,46421,77123,48424,43026,60627,63628,95128,44328,86929,55429,68429,139
Operating Profit7,2717,4327,8318,3837,8467,8648,9029,3678,9989,0649,4409,1378,784
OPM %28%27%26%26%24%23%24%24%24%24%24%24%23%
Other Income5456225245126376765847696715616327892,729
Interest50494853505666808290138131110
Depreciation8318298598998909501,0291,1251,1211,1731,1661,1761,163
Profit before tax6,9357,1767,4487,9437,5437,5348,3918,9318,4668,3628,7688,61910,240
Tax %27%28%27%27%24%29%28%26%28%29%29%29%22%
Net Profit5,0785,2015,4285,8225,6955,3626,0266,5866,1345,9456,2156,1137,975
EPS in Rs11.9112.2012.8913.8113.5212.7414.3115.7014.7714.3214.9714.7119.20

Last Updated: July 5, 2024, 10:43 am

Quarterly Chart

HCL Technologies Ltd Profit & Loss

Last Updated: June 1, 2024, 9:57 am

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023TTM
Sales33,73440,35250,13353,31962,44168,48470,52282,67590,791100,472121,641146,767153,189
Expenses23,00728,81436,74338,43645,36249,88051,70062,50568,52472,58390,150111,637116,550
Operating Profit10,72711,53813,39014,88317,07918,60418,82220,17022,26727,88931,49135,13036,639
OPM %32%29%27%28%27%27%27%24%25%28%26%24%24%
Other Income1,9042,3652,6643,4303,1203,0503,3112,8822,8032,2012,2952,7012,653
Interest459120000170195200284441
Depreciation9281,0991,3171,0171,4591,7031,8632,0112,8933,2673,4764,2254,636
Profit before tax11,69912,79914,72817,28418,74019,95120,27021,04122,00726,62830,11033,32234,215
Tax %29%26%28%28%28%28%21%27%24%27%26%28%
Net Profit8,3329,42910,65612,37213,48914,35316,02915,41016,63919,42322,14624,10824,407
EPS in Rs18.1420.5223.3126.9329.3631.2436.6935.2638.9645.4252.5658.0858.77
Dividend Payout %32%25%34%55%41%41%59%60%45%59%59%58%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)13.01%16.10%9.03%6.41%11.68%-3.86%7.98%16.73%14.02%8.86%8.88%
Change in YoY Net Profit Growth (%)0.00%3.09%-7.08%-2.62%5.27%-15.54%11.84%8.76%-2.71%-5.16%0.02%

Growth

Compounded Sales Growth
10 Years:12%
5 Years:13%
3 Years:15%
TTM:5%
Compounded Profit Growth
10 Years:9%
5 Years:11%
3 Years:10%
TTM:8%
Stock Price CAGR
10 Years:15%
5 Years:17%
3 Years:0%
1 Year:19%
Return on Equity
10 Years:27%
5 Years:29%
3 Years:31%
Last Year:32%

Last Updated: June 29, 2024, 1:09 pm

Infosys Ltd Balance Sheet

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Sep 2023
Equity Capital2862862865721,1441,1441,0882,1702,1222,1242,0982,0692,070
Reserves31,04637,70844,24450,16460,60067,83863,83562,77863,32874,22773,25273,33878,698
Borrowings000000004,6335,3255,4748,2998,546
Other Liabilities7,0258,28112,43615,55313,35414,16614,42619,11821,71725,83535,90540,89040,985
Total Liabilities38,35746,27556,96666,28975,09883,14879,34984,06691,800107,511116,729124,596130,299
Fixed Assets5,5557,1398,37811,34613,38614,17912,57415,71023,78925,50525,80029,22528,279
CWIP5901,1409617769601,3651,6061,388954922416288497
Investments3722,1164,3312,2701,89216,42312,16311,2618,79214,20520,32419,47819,323
Other Assets31,84035,88043,29651,89758,86051,18153,00655,70758,26566,87970,18975,60582,200
Total Assets38,35746,27556,96666,28975,09883,14879,34984,06691,800107,511116,729124,596130,299

Reserves and Borrowings Chart

Infosys Ltd Cash Flow

MonthMar 2012Mar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023
Cash from Operating Activity 6,3947,3739,8258,35310,02811,53113,21814,84117,00323,22423,88522,467
Cash from Investing Activity -147-2,922-2,563999-885-14,6644,533-632-331-7,373-6,485-1,071
Cash from Financing Activity -2,322-3,210-3,144-4,935-6,813-6,939-20,505-14,512-17,591-9,786-24,642-26,695
Net Cash Flow3,9251,2414,1184,4172,330-10,072-2,754-303-9196,065-7,242-5,299

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow11.0013.0014.0017.0018.0018.0020.0018.0022.0026.0027.0028.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days646166666668657470686372
Inventory Days
Days Payable
Cash Conversion Cycle646166666668657470686372
Working Capital Days33153343850364438313459
ROCE %37%36%36%33%30%30%32%32%35%37%40%40%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024
Promoters12.95%13.12%13.12%13.11%13.11%15.16%15.11%15.14%14.94%14.89%14.78%14.71%
FIIs33.39%33.46%33.17%33.30%31.72%36.20%36.29%35.09%33.44%33.60%33.70%34.11%
DIIs21.98%15.66%16.31%17.10%18.88%32.13%32.50%33.59%34.58%35.19%35.51%35.62%
Government0.00%0.00%0.00%0.00%0.00%0.18%0.19%0.19%0.20%0.19%0.20%0.21%
Public31.32%37.41%37.06%36.16%35.98%15.93%15.53%15.67%16.52%15.83%15.52%15.06%
Others0.36%0.35%0.34%0.33%0.31%0.35%0.34%0.33%0.32%0.31%0.30%0.29%
No. of Shareholders16,42,81018,17,77918,97,18521,28,82726,64,56428,93,20927,36,97528,01,57431,44,61330,09,44828,97,03027,73,406

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Nifty 50 ETF64,422,0625.099151.4818,562,0032024-07-05247.06%
SBI S&P BSE Sensex ETF45,973,0565.956533.2318,562,0032024-07-05147.67%
ICICI Prudential Value Discovery Fund19,559,1946.512778.4818,562,0032024-07-055.37%
ICICI Prudential Technology Fund18,562,00322.362636.8318,562,0032024-07-050%
UTI Nifty 50 ETF18,416,9645.092616.2218,562,0032024-07-05-0.78%
ICICI Prudential Bluechip Fund17,020,7484.42417.8818,562,0032024-07-05-8.3%
UTI S&P BSE Sensex ETF16,485,4455.952342.7518,562,0032024-07-05-11.19%
Mirae Asset Large Cap Fund16,142,5096.022293.1218,562,0032024-07-05-13.03%
HDFC Balanced Advantage Fund - Regular Plan13,128,6982.23186518,562,0032024-07-05-29.27%
SBI Equity Hybrid Fund13,121,6052.721863.9918,562,0032024-07-05-29.31%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue5.005.005.005.005.00
Basic EPS (Rs.)63.3957.6352.5245.6138.97
Diluted EPS (Rs.)63.2957.5452.4145.5238.91
Cash EPS (Rs.)74.6668.4761.0653.4146.02
Book Value[Excl.RevalReserv]/Share (Rs.)213.57183.17180.50180.75155.15
Book Value[Incl.RevalReserv]/Share (Rs.)213.57183.17180.50180.75155.15
Revenue From Operations / Share (Rs.)371.00354.68289.90236.52213.93
PBDIT / Share (Rs.)99.3191.4280.5270.8359.07
PBIT / Share (Rs.)88.0281.2172.2363.1452.25
PBT / Share (Rs.)86.8980.5371.7662.6851.85
Net Profit / Share (Rs.)63.3758.2652.7845.7239.21
NP After MI And SOA / Share (Rs.)63.3358.2352.6945.5539.10
PBDIT Margin (%)26.7625.7727.7729.9427.61
PBIT Margin (%)23.7222.8924.9126.6924.42
PBT Margin (%)23.4122.7024.7526.5024.23
Net Profit Margin (%)17.0816.4218.2019.3318.32
NP After MI And SOA Margin (%)17.0716.4118.1719.2618.27
Return on Networth / Equity (%)29.7731.9529.3425.3425.35
Return on Capital Employeed (%)36.8138.7935.9631.7330.83
Return On Assets (%)19.0319.1518.7517.8517.88
Asset Turnover Ratio (%)1.171.201.080.920.95
Current Ratio (X)2.311.812.002.542.62
Quick Ratio (X)2.311.812.002.542.62
Dividend Payout Ratio (NP) (%)0.0056.5757.2347.1257.35
Dividend Payout Ratio (CP) (%)0.0048.1349.4640.3248.83
Earning Retention Ratio (%)0.0043.4342.7752.8842.65
Cash Earning Retention Ratio (%)0.0051.8750.5459.6851.17
Interest Coverage Ratio (X)87.52133.21168.93154.31147.47
Interest Coverage Ratio (Post Tax) (X)56.8585.89111.73100.6198.88
Enterprise Value (Cr.)606361.96578997.26783175.12556737.20253488.32
EV / Net Operating Revenue (X)3.953.946.445.542.79
EV / EBITDA (X)14.7415.3023.1818.5010.11
MarketCap / Net Operating Revenue (X)4.044.036.585.782.99
Retention Ratios (%)0.0043.4242.7652.8742.64
Price / BV (X)7.057.8310.627.614.15
Price / Net Operating Revenue (X)4.044.036.585.782.99
EarningsYield0.040.040.020.030.06

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value: 1,814.00

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

Undervalued: 10.14% compared to the current price 1647

Intrinsic Value: 1,998.28

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators along with EPS growth.

Undervalued: 21.33% compared to the current price ₹1647

Last 5 Year EPS CAGR: 10.16%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 34.83%, which is a positive sign.
  2. The company has higher reserves (63,113.08 cr) compared to borrowings (2,674.17 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (86.25 cr) and profit (22.25 cr) over the years.
  1. The stock has a high average Working Capital Days of 34.58, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 66.92, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Infosys Ltd:
    1. Net Profit Margin: 17.08%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 36.81% (Industry Average ROCE: %)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 29.77% (Industry Average ROE: %)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 56.85
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 2.31
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. ✗ Stock P/E: 26.3 (Industry average Stock P/E: )
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. ✗ Total Debt / Equity: N/A
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Infosys Ltd. is a Public Limited Listed company incorporated on 02/07/1981 and has its registered office in the State of Karnataka, India. Company’s Corporate Identification Number(CIN) is L85110KA1981PLC013115 and registration number is 013115. Currently Company is involved in the business activities of Computer programming, consultancy and related activities. Company’s Total Operating Revenue is Rs. 103940.00 Cr. and Equity Capital is Rs. 2103.00 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
IT Consulting & SoftwareNo. 44, Hosur Road, Electronics City, Bengaluru Karnataka 560100investors@infosys.com
http://www.infosys.com
Management
NamePosition Held
Mr. Nandan M NilekaniChairman
Mr. Salil ParekhManaging Director & CEO
Mr. D SundaramLead Independent Director
Mr. Michael GibbsIndependent Director
Mr. Govind IyerIndependent Director
Ms. Chitra NayakIndependent Director
Mr. Bobby ParikhIndependent Director
Ms. Helene Auriol PotierIndependent Director
Mr. Nitin ParanjpeIndependent Director

FAQ

What is the latest fair value of Infosys Ltd?

The latest fair value of Infosys Ltd is ₹1814.00.

What is the Market Cap of Infosys Ltd?

The Market Cap of Infosys Ltd is 6,84,026 Cr..

What is the current Stock Price of Infosys Ltd as on 06 July 2024?

The current stock price of Infosys Ltd as on 06 July 2024 is 1,647.

What is the High / Low of Infosys Ltd stocks in FY 2024?

In FY 2024, the High / Low of Infosys Ltd stocks is 1,733/1,305.

What is the Stock P/E of Infosys Ltd?

The Stock P/E of Infosys Ltd is 26.3.

What is the Book Value of Infosys Ltd?

The Book Value of Infosys Ltd is 212.

What is the Dividend Yield of Infosys Ltd?

The Dividend Yield of Infosys Ltd is 2.31 %.

What is the ROCE of Infosys Ltd?

The ROCE of Infosys Ltd is 40.0 %.

What is the ROE of Infosys Ltd?

The ROE of Infosys Ltd is 31.8 %.

What is the Face Value of Infosys Ltd?

The Face Value of Infosys Ltd is 5.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Infosys Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE