NSE: LTIM - LTIMindtree Limited

Yield per half year: -30.46%
Dividend yield: +1.70%
Sector: Technology

Reporting LTIMindtree Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд ₹	191.91	233.07	470.71	494.62	672.51	1 453.93	1 489.18	1 477.6		1 510
Выручка, млрд ₹	58.47	65.01	73.07	94.46	108.79	123.7	16 718.65	28 945.73	30 981.7	30 981.7
Чистая прибыль, млрд ₹	9.22	9.71	11.12	15.16	15.2	19.36	2 450.71	3 845.39	3 996.99	3 996.99
EV, млрд ₹				294.59	241.74	689.1	195 461.45	122 199.57	129 725.69	129 725.69
EBIT, млрд ₹	11.58	12.38	15.21	20.41	19.36	25.59	5 780.31	5 183.16	5 469.71	5 469.71
EBITDA, млрд ₹	13.32	14.16	16.78	21.88	22.09	28.92	6 417.42	5 813.57	6 184.04	6 184.04
Баланс стоимость, млрд ₹	20.23	31.44	38.6	38.66	47.53	61.57	9 405.26	14 473.39	17 461.13	17 461.13
FCF, млрд ₹	7.34	12.92	7.42	12.39	13.97	21.28	846.14	1 880.08	4 210.01	4 210.01
Операционный денежный поток, млрд ₹	8.63	13.72	8.44	13.95	16.44	24	1 762.7	2 699.44	4 945.54	4 945.54
Операционная прибыль, млрд ₹	13.32	12.38	15.21	20.41	19.36	25.59	3 157.5	5 183.16	4 857.44	4 857.44
Операционные расходы, млрд ₹	12.48	16.04	18.08	21.78	25.37	23.7	3 242.96	6 034.7	3 347.39	3 347.39
CAPEX, млрд ₹	1.29	0.795	1.02	1.57	2.47	2.72	916.56	819.36	735.53	735.53

	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд ₹	188.85	274.11	498.85	486.29	934.13	1 981.1				1 386.34				1 627.61
Выручка, млрд ₹									48.37	86.2	7 250.71	7 319.31	9 383.6	7 865.24	7 757.33	7 975.15	8 228.38	8 427.26
Чистая прибыль, млрд ₹									6.79	10.01	929.14	968.52	1 224.19	1 019.64	959.45	989.02	1 091.25	946.8
EV, млрд ₹									777.42	1 283.44	117 044.38	129 625.51	168 343.69	160 961.12	128 924.66	132 915.45	162 186.95	146 159.86
EBIT, млрд ₹									9.2	13.99	1 241.24	1 330.95	1 650.41	1 400.4	1 322.68	1 393.95	1 532.73	1 344.57
EBITDA, млрд ₹									10.51	15.77	1 497.61	1 486.3	1 869.79	1 573.99	1 520.69	1 599.11	1 743.04	1 575.21
Баланс стоимость, млрд ₹									7 522.77	148.43	13 842.43	15 293.51	19 034.62	16 346.84	17 461.13	17 410.18	18 383.68	18 564.94
FCF, млрд ₹									3.61	3.56	697.87	703.58	915.77	1 587.95	1 305.93	908.25	592.64	1 196.89
Операционный денежный поток, млрд ₹									3.61	6.59	862.89	869.95	1 128.09	1 587.95	1 573.73	1 119.78	809.59	1 196.89
Операционная прибыль, млрд ₹								8.68	9.2	13.99	1 241.24	1 330.95	1 650.41	1 400.4	1 141.59	1 195.84	1 272
Операционные расходы, млрд ₹									9.71	19.01	1 450.73	1 390	1 190.26	1 174.56	821.36	866.46	909.03	2 369.36
CAPEX, млрд ₹						2.85	2.65			3.03	165.02	166.37	212.32	119.42	267.8	211.53	216.94

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд ₹		2.01	3.76	3.55	4.02	5.04	7.52	410.69	2 040.24	1 575.65	1 575.65
Short Term Investments ₹		0.4292	9.41	12.65	1 446.82	1 844.6	3 021.66	3 756.94	4 813.3	6 773.81	6 773.81
Total Receivables ₹		16.77	18.99	24.59	29.01	2 651.14	2 927.42	3 498.3	6 301.98	7 244.24	7 244.24
Total Current Assets ₹		23.75	33.29	41.94	4 295.26	5 258.07	6 755.4	9 459.68	14 991.28	16 439.83	16 439.83
Чистые активы, млрд ₹					48.94	54.04	73.03	88.15	165.92		7 265.04
Активы, млрд ₹		34.57	44.34	53.83	66.69	88.25	107.09	13 304.86	20 495.79	24 043.37	24 043.37
Short Term Debt ₹		0.5448	2.03	0.272	128.85	128.61	133.59	274.75	308.8	299.55	299.55
Задолженность, млрд ₹		14.34	12.89	15.22	17.75	34.2	34.02	3 893.52	6 016.21	6 574.22	6 574.22
Чистый долг, млрд ₹		-1.46	-1.74	-3.55	-4.02	4.08	0.46	480.79	-695.84	230.55	230.55
Долг, млрд ₹					759.05	9.12	7.98	891.49	1 344.4	1 806.2	1 806.2
Расходы на обслуживание долга ₹		0.0319	0.003	0.153	0.105	0.807	0.778	71.81	131.19	193.39	193.39
Goodwill ₹	0.963	0.978	0.993	2.76	4.95	6.37	6.57	6.9	11.89
Амортизация, млрд ₹		1.74	1.78	1.56	122.74	227.64	277.26	637.11	630.42	714.33	714.33
Себестоимость, млрд ₹		37.3	38.43	44.03	55.29	65.77	75.94	10 582.71	18 213.67	22 776.87	22 776.87
Товарно материальные запасы ₹		-16.77	-18.99	0.372	-29.01	1.41	522.66	3.52	2.88	2.62	2.62

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд ₹					5.06	19.93	1 951.29	1 267.53	1 543.25	1 334.63	2 456.41	1 321.19	1 429.97	1 821.29
Short Term Investments ₹					2 451.58	4 617.44	4 603.46	5 984.24	6 983.8	6 644.62	5 891.03	6 695.56	7 432.83	7 519.1
Total Receivables ₹			37.37		41.54	5 719.65	6 027.24	6 248.43	8 367.83	6 244.93	5 539.84	5 981.75	6 385.98
Total Current Assets ₹					7 284.45	13 573.27	14 337.74	15 254.48	19 052.11	15 943.58	16 439.83	15 920.81	16 947.16	17 540.42
Чистые активы, млрд ₹			88.15	93.14	91.93	158.24	165.92	14 901.53
Активы, млрд ₹					128.53	227.63	19 602.28	20 792.77	26 424.73	22 232.99	24 043.37	23 996.53	25 088.48	25 639.96
Short Term Debt ₹					165.91	259.37	295.33	301.37	399.25	350.14	299.55	295.62	303.21	290.3
Задолженность, млрд ₹					36.54	69.32	5 753.93	5 493.04	7 381.57	5 878.65	6 574.22	6 576.84	6 694.08	7 063.85
Чистый долг, млрд ₹					3.18	-4.64	-665.5	60.22	292.4	124.13	-650.22	687.29	598.66	128.93
Долг, млрд ₹					8.24	15.29	1 285.79	1 327.76	1 835.65	1 458.76	1 806.2	2 008.48	2 028.64	1 950.21
Расходы на обслуживание долга ₹					0.189	0.379	36.37	38.69	49.52	52.95	59.32	63.15	61.32	60.1
Goodwill ₹	6.97	6.89	6.9	6.82	6.68	11.83	11.89	11.88	11.84	12.03
Амортизация, млрд ₹					109.07	148.51	256.37	155.35	219.38	173.59	198.01	205.17	210.31	230.64
Себестоимость, млрд ₹					30.85	54.72	55.81	4 709.05	6 693.82	5 481.75	5 794.38	5 912.84	6 047.35	6 057.9
Товарно материальные запасы ₹			0.041			2.91	2.75	3.28	3.69	3.23	2.62	2.7	2.79	2.53

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS		42.2	63.75	86.43	86.61	110.98	8279.42	12991.17	13475.75		13475.75
Цена акции ао		787.4	1590.25	1671.01	2271.99	4911.92	4365.4	6294.95	5585.9	4467.05	4467.05
Число акций ао, млн	296	296	296	14570.39	14581.19	14493.95	31583.49	25820.26	25873.47		25873.47
FCF/акцию	24.81	43.66	25.06	70.62	79.6	121.96	26.79	72.81	162.72		162.72

	2015Q4	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
EPS											38.7	33.78	3134.38	3267.66	4127.33	3444.73	3232.77	3334.83	3678.52	3191.77
Цена акции ао							4937.09	6692.92	6326.43	4632.2	4501.81	4680.7	4560.86	4746.21	5167.35	5498.68
Число акций ао, млн	296	296	296	296	296	296		296				296.18				296
FCF/акцию											20.55	12.02	28.22	28.22	29.3	61.5	50.44	35.11	22.9	46.25

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	45.59	30.87	28.81	30.98	29.52	30.47	28.5	34.7	25.03		25.03	17.34
ROA, %	26.68	21.89	20.66	22.73	19.62	19.82	19.82	24.51	17.95		17.95	11.91
ROIC, %					32.49	34.7	39.99	34.1			34.1	26.63
ROS, %		14.93	15.22	16.05	13.97	15.65	14.66	13.28	12.9	12.9	12.9	10.09
ROCE, %		39.36	39.4	40.63	29.81	31.69	56.72	32.99	28.74	31.31	31.31	21.97
Ebit margin, %					19.17	21.5	34.57	17.91	17.65	17.65	17.65
Рентаб EBITDA, %		21.78	22.96	23.16	20.31	23.38	38.38	20.08	19.96	19.96	19.96	18.80
Чистая рентаб, %	15.77	14.93	15.22	16.05	13.97	15.65	14.66	13.28	12.9		12.9	10.09
Operation Margin, %		19.04	20.82	18.38	16.14	20.69	18.89	17.91	15.68	15.68	15.68	19.98
Доходность FCF, %	3.83	5.54	1.58	2.5	2.08	1.46	0.5325	1.46

	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
ROE, %								7.75	10.17	9.32	6.33	7.24	6.67	6	5.98	6.39	5.36	17.34
ROA, %								5.29	5.62	4.74	4.66	4.67	4.62	4.15	4.12	4.45	3.73	11.91
ROIC, %												11.84	8.63	4.98	10.79	5.62	7.13	26.63
ROS, %								14.04	11.61	12.81	13.23	13.05	12.96	12.37	12.4	13.26	11.23	10.09
ROCE, %								9.55	11.91	10.61	8.7	8.42	8.33	7.49	7.66	8.07	6.82	21.97
Ebit margin, %												17.59	17.8	17.05	17.48	18.63	15.96
Рентаб EBITDA, %								21.73	18.29	20.65	20.31	19.93	20.01	19.6	20.05	21.18	18.69	18.80
Чистая рентаб, %								14.04	11.61	12.81	13.23	13.05	12.96	12.37	12.4	13.26	11.23	10.09
Operation Margin, %							19.2	19.03	16.22	17.12	18.18	17.59	17.8	14.72	14.99	15.46		19.98
Доходность FCF, %	2.97	0.5454	0.4965	0.678	0.2444	0.0732			0.2568				1.12

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	20.81	24.01	42.33	19.7	15.63	35.57	79.56	31.96	32.4		32.4	48.69
P/BV	9.49	7.41	12.2	6.1	4.4	9.42	20.72	8.49	7.41		7.41	8.58
P/S	3.28	3.59	6.44	3.16	2.18	5.57	11.66	4.25	4.18		4.18	5.66
P/FCF		18.04	63.45	39.94	48.14	68.33	187.79	0.8426	0.2932	0.3587	0.3587	-204.01
E/P		0.0416	0.0236	0.0306	0.0226	0.0133	0.0154	0.0298	3.24	2.65	2.65	0.20
EV/EBITDA				13.47	10.94	23.83	30.46	21.02	20.98		20.98	23.45
EV/EBIT					19.42	43.96	33.82	23.58	23.72	23.72	23.72
EV/S					3.72	9.45	11.69	4.22	4.19	4.19	4.19	5.72
EV/FCF					28.98	54.93	231	65	30.81	30.81	30.81	-244.41
Debt/EBITDA				0.4168	0.4128	0.2761	0.1389	0.2313	0.2921	0.2921	0.2921	0.84
Netdebt/Ebitda		-0.1226	-0.2118	-0.1836	0.1847	0.0159	0.0749	-0.1197	0.0373	0.0373	0.0373	0.56
Debt/Ratio					0.1033	0.0745	0.067	0.0656	0.0751	0.0751	0.0751	0.10
Debt/Equity					0.1687	0.1093	0.0948	0.0929	0.1034	0.2486	0.2486	0.25
Debt/Net Income					0.5999	0.4123	0.3638	0.3496	0.4519	0.4519	0.4519	-0.24
Бета								1.91	0.9569	3.94	3.94	1.55
Индекс Альтмана								-4.8	17.04	20.51	20.51	15.26

	2016Q4	2017Q4	2018Q4	2019Q4	2020Q4	2021Q4	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	Industry average	5 quarters average	CAGR 5
P/E							30.23	30.03	31.75	39.02	35.99	40.15	32.38	33.2	39.79	36.63		48.69
P/BV							8.42	8.14	8.5	8.47	8.82	9.83	7.42	7.59	8.78	7.86		8.58
P/S							4.35	4.07	4.25	4.99	4.56	5.23	4.18	4.21	5.07	4.51		5.66
P/FCF	33.7	183.35	201.39	147.49	409.17	1365.34		389.42				89.41						-204.01
E/P	0.0131	0.0103	0.0075	0.0078	0.0056	0.0031		0.0072				0.0072						0.20
EV/EBITDA							19.77	28.04	24.98	87.21	23.84	26.44	20.85	21.29	25.2	22.7		23.45
EV/EBIT											102	114.94	97.47	95.35	105.82	108.7
EV/S										17.71	17.94	20.46	16.62	16.67	19.71	17.34		5.72
EV/FCF										184.24	183.83	101.36	98.72	146.34	273.67	122.12		-244.41
Debt/EBITDA							0.7839	0.9696	0.8586	0.8933	0.9817	0.9268	1.19	1.26	1.16	1.24		0.84
Netdebt/Ebitda							0.3025	-0.2944	-0.4444	0.0405	0.1564	0.0789	-0.4276	0.4298	0.3435	0.0818		0.56
Debt/Ratio										0.0639	0.0695	0.0656	0.0751	0.0837	0.0809	0.0761		0.10
Debt/Equity										0.0868	0.0964	0.0892	0.1034	0.1154	0.1104	0.105		0.25
Debt/Net Income										1.37	1.5	1.43	1.88	2.03	1.86	2.06		-0.24
Бета																	3.94	1.55
Индекс Альтмана																	20.51	15.26

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	4.81	5.47	1.61	4.5	4.86	5.32	8.75	1667.42	1548.61		1483.52
Дивиденд		8.35	21.58	31.7	34.14	37.18	60.96	0.5925	0.6878	0.7452	0.7452
Див доход, ао, %		1.01	1.58	1.5	1.54	0.8245	0.6876	1.09	1.54	1.49	1.7	1.28
Дивиденды / прибыль, %		59.29	16.59	27.28	29.68	32	27.47	38.09	35.45	38.74	38.74	34.18

	2019Q3	2019Q4	2020Q3	2020Q4	2021Q3	2021Q4	2022Q1	2022Q2	2023Q1	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд					6.12	2.63	4.53		864.9	1246.95	516.23	0.0872	1106.78	55.39	516.58
Дивиденд	15.5	12.5	15.5	15	35	15		3	2	4	2
Див доход, ао, %	0.9742	0.7609	0.6471	0.4753	0.7089	0.2241		0.6476	0.4385	0.7741	0.3637					1.28
Дивиденды / прибыль, %					110.99	42.94	71.08		93.09	101.86	50.63	0.0091	111.91	5.08	54.56	34.18

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	86462	82471

	CAGR 5

	CAGR 5