Valuation we value indian it service firms on a pe

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 1.5 7.2 8.2 158,539 50,668 27,176 4,990 0 22,186 0 -2 0 -1,125 21,061 4,648 0 0 16,411 210,312 69,754 40,251 5,640 0 34,611 0 -4 0 -1,170 33,441 8,180 0 0 25,257 257,336 92,557 58,356 6,726 0 51,630 0 0 0 1,571 53,201 12,217 0 0 40,984 326,011 119,963 78,401 8,357 0 70,044 0 0 0 513 70,557 14,900 0 0 55,657 359,208 126,279 80,663 9,307 0 71,356 0 0 0 2,927 74,282 15,910 0 0 58,372 404,031 137,602 86,845 10,479 0 76,366 0 0 0 3,104 79,470 17,021 0 0 62,449 0 16,411 0 25,257 0 40,984 0 55,657 0 58,372 0 62,449 15,314 -7,425 7,889 0 -2,968 -5,392 0 -471 -4,836 23,286 -15,776 7,510 0 -2,968 -2,018 0 2,524 -6,410 49,021 -9,412 39,609 0 -2,968 -12,262 0 24,379 3,843 80,545 -7,075 73,471 0 -2,968 -2,967 0 67,536 14,494 72,649 -8,521 64,128 0 -2,968 0 0 61,160 4,970 81,971 -10,139 71,833 0 -2,968 0 0 68,865 9,043 24,009 22,165 41,878 1,180 57,003 146,235 21,240 40,650 61,890 84,345 0 84,345 -2,769 27,996 24,775 49,404 397 86,704 189,276 19,222 62,740 81,962 107,314 0 107,314 -8,774 49,889 27,283 49,582 500 103,227 230,481 6,960 80,574 87,534 142,945 0 142,945 -42,929 115,954 30,959 44,624 500 111,965 304,002 3,993 105,844 109,838 194,164 0 194,164 -111,960 175,645 34,635 40,161 500 119,370 370,311 3,993 118,218 122,212 248,099 0 248,099 -171,651 243,040 38,311 36,145 500 125,783 443,780 3,993 133,675 137,668 306,111 0 306,111 -239,047 nm na 17.1 14.0 34.1 21.2 4.7 1.5 -3.3 nm 32.7 53.9 19.1 16.5 22.1 26.4 7.5 2.8 -8.2 nm 22.4 59.5 22.7 20.1 13.6 32.8 3.7 1.4 -30.0 nm 26.7 34.7 24.0 21.5 10.1 33.0 2.2 0.8 -57.7 nm 10.2 4.2 22.5 19.9 9.6 26.4 2.4 0.9 -69.2 nm 12.5 7.0 21.5 18.9 9.0 22.5 2.5 1.0 -78.1 nm Financial Summary DB EPS (INR) Reported EPS (INR) DPS (INR) BVPS (INR) Asia India Software & Services HCL Tech Reuters: HCLT.BO Bloomberg: HCLT IN Weighted average shares (m) Average market cap (INRm) Enterprise value (INRm) Valuation Metrics Sell Price (6 Jan 14) INR 1,251.30 Target Price INR 1,040.00 52 Week range INR 624.87 - 1,263.10 Market Cap (m) INRm 864,648 USDm 1...
View Full Document

Ask a homework question - tutors are online