Financiën Infosys Limited

Aandelen

INFY

INE009A01021

IT Diensten & Consulting

Beurs gesloten - NSE India S.E. Andere beurzen 13:49:42 18-07-2025			Variatie 5 dagen	Verschil t.o.v. 1 jan (%)
1.586,10 ^INR	+0,16%		-0,55%	-15,63%

07:15	Wipro-aandelen stijgen na beter dan verwachte kwartaalcijfers	RE
07:15	Wipro-aandelen stijgen na beter dan verwachte kwartaalresultaten	RE

Voorlopige winst- en verliesrekening: Infosys Limited

Fiscaal tijdperk: Maart	2021	2022	2023	2024	2025	2026	2027	2028
Omzet ¹	1.004.720	1.216.410	1.467.670	1.536.700	1.629.900	1.704.593	1.823.212	1.956.906
Variatie	-	21,07%	20,66%	4,7%	6,06%	4,58%	6,96%	7,33%
EBITDA ¹	278.890	314.910	351.300	364.250	392.360	413.035	446.446	478.287
Variatie	-	12,92%	11,56%	3,69%	7,72%	5,27%	8,09%	7,13%
Bedrijfsresultaat (EBIT) ¹	246.220	280.150	309.050	317.470	344.240	361.735	391.456	421.170
Variatie	-	13,78%	10,32%	2,72%	8,43%	5,08%	8,22%	7,59%
Betaalde rente ¹	-1.950	-2.000	-2.840	-4.700	-4.160	-4.122	-4.291	-4.006
Resultaat voor belastingen (EBT) ¹	266.280	301.100	333.220	359.880	376.080	394.901	428.100	467.534
Variatie	-	13,08%	10,67%	8%	4,5%	5%	8,41%	9,21%
Nettowinst (verlies) ¹	193.510	221.100	240.950	262.330	267.130	280.985	305.046	328.942
Variatie	-	14,26%	8,98%	8,87%	1,83%	5,19%	8,56%	7,83%
Datum van publicatie	14-04-21	13-04-22	13-04-23	18-04-24	17-04-25	-	-	-

¹INR in Miljoen

Geschatte gegevens

Fiscaal tijdperk: Maart	2021 Q1	2021 Q2	2021 Q3	2021 Q4	2022 Q1	2022 Q2	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	2026 Q2	2026 Q3	2026 Q4	2027 Q1	2027 Q2	2027 Q3	2027 Q4
Omzet ¹	236.650	243.190	257.573	263.110	278.960	296.020	318.670	322.760	344.700	365.380	383.180	374.410	379.330	389.940	388.210	379.230	393.150	409.860	417.640	409.250	417.201	428.084	429.524	424.326	447.854	459.255	450.803	449.782
Variatie	-	2,76%	5,91%	2,15%	6,02%	6,12%	7,65%	1,28%	6,8%	6%	4,87%	-2,29%	1,31%	2,8%	-0,44%	-2,31%	3,67%	4,25%	1,9%	-2,01%	1,94%	2,61%	0,34%	-1,21%	5,54%	2,55%	-1,84%	-0,23%
EBITDA ¹	61.210	70.123	73.452	72.710	74.320	78.310	83.820	78.460	78.640	89.020	93.670	89.980	90.640	94.400	91.370	87.840	94.370	98.090	101.150	98.740	99.816	104.225	104.986	103.349	109.240	113.282	114.195	115.739
Variatie	-	14,56%	4,75%	-1,01%	2,21%	5,37%	7,04%	-6,39%	0,23%	13,2%	5,22%	-3,94%	0,73%	4,15%	-3,21%	-3,86%	7,43%	3,94%	3,12%	-2,38%	1,09%	4,42%	0,73%	-1,56%	5,7%	3,7%	0,81%	1,35%
Bedrijfsresultaat (EBIT) ¹	53.650	61.679	65.419	64.400	66.030	69.720	74.840	69.560	69.140	78.730	82.420	78.770	78.910	82.740	79.610	76.210	82.880	86.490	89.120	85.750	87.766	92.016	92.422	90.213	95.346	99.763	98.019	96.251
Variatie	-	14,96%	6,06%	-1,56%	2,53%	5,59%	7,34%	-7,06%	-0,6%	13,87%	4,69%	-4,43%	0,18%	4,85%	-3,78%	-4,27%	8,75%	4,36%	3,04%	-3,78%	2,35%	4,84%	0,44%	-2,39%	5,69%	4,63%	-1,75%	-1,8%
Charge d'intérêts ¹	-480	-440,6	-438,5	-500	-490	-480	-530	-500	-560	-660	-800	-820	-900	-1.380	-1.310	-1.100	-1.050	-1.080	-1.010	-1.020	-1.030	-1.059	-1.077	-1.071	-	-	-	-
Resultaat voor belastingen (EBT) ¹	57.920	66.818	71.060	69.350	71.760	74.480	79.430	75.430	75.340	83.910	89.310	84.660	83.620	87.680	86.190	102.400	90.210	92.530	96.700	96.630	95.534	99.518	100.125	97.885	103.404	108.806	106.517	106.532
Variatie	-	15,36%	6,35%	-2,41%	3,48%	3,79%	6,65%	-5,04%	-0,12%	11,38%	6,44%	-5,21%	-1,23%	4,86%	-1,7%	18,81%	-11,9%	2,57%	4,51%	-0,07%	-1,13%	4,17%	0,61%	-2,24%	5,64%	5,22%	-2,1%	0,01%
Nettowinst (verlies) ¹	42.330	47.948	51.646	50.760	51.950	54.210	58.090	56.860	53.600	60.210	65.860	61.280	59.450	62.120	61.060	79.690	63.680	65.060	68.060	70.330	67.937	71.241	71.338	70.438	74.209	78.065	76.422	76.432
Variatie	-	13,27%	7,71%	-1,72%	2,34%	4,35%	7,16%	-2,12%	-5,73%	12,33%	9,38%	-6,95%	-2,99%	4,49%	-1,71%	30,51%	-20,09%	2,17%	4,61%	3,34%	-3,4%	4,86%	0,14%	-1,26%	5,35%	5,2%	-2,11%	0,01%
Datum van publicatie	15-07-20	14-10-20	13-01-21	14-04-21	14-07-21	13-10-21	12-01-22	13-04-22	24-07-22	13-10-22	12-01-23	13-04-23	20-07-23	12-10-23	11-01-24	18-04-24	18-07-24	17-10-24	16-01-25	17-04-25	-	-	-	-	-	-	-	-

¹INR in Miljoen

Geschatte gegevens

Balansprognose: Infosys Limited

Fiscaal tijdperk: Maart	2021	2022	2023	2024	2025	2026	2027	2028
Nettoschuld ¹	-223.125	-174.720	-121.730	-147.860	-244.550	-435.978	-481.395	-534.179
Variatie	-	21,69%	30,33%	-21,47%	-65,39%	-78,28%	-10,42%	-10,96%
Datum van publicatie	14-04-21	13-04-22	13-04-23	18-04-24	17-04-25	-	-	-

¹INR in Miljoen

Geschatte gegevens

Verwachte kasstroom: Infosys Limited

Fiscaal tijdperk: Maart	2021	2022	2023	2024	2025	2026	2027	2028
CAPEX ¹	21.070	21.610	25.790	22.010	22.370	35.105	36.513	37.133
Variatie	-	2,56%	19,34%	-14,66%	1,64%	56,93%	4,01%	1,7%
Vrije kasstroom (FCF) ¹	211.170	239.104	198.880	240.837	334.570	281.109	287.657	316.862
Variatie	-	13,23%	-16,82%	21,1%	38,92%	-15,98%	2,33%	10,15%
Datum van publicatie	14-04-21	13-04-22	13-04-23	18-04-24	17-04-25	-	-	-

¹INR in Miljoen

Geschatte gegevens

Verwachte financiële ratio's: Infosys Limited

Fiscaal tijdperk: Maart	2021	2022	2023	2024	2025	2026	2027	2028
Winstgevendheid
EBITDA-marge (%)	27,76%	25,89%	23,94%	23,7%	24,07%	24,23%	24,49%	24,44%
EBIT-marge (%)	24,51%	23,03%	21,06%	20,66%	21,12%	21,22%	21,47%	21,52%
EBT-marge (%)	26,5%	24,75%	22,7%	23,42%	23,07%	23,17%	23,48%	23,89%
Nettomarge (%)	19,26%	18,18%	16,42%	17,07%	16,39%	16,48%	16,73%	16,81%
FCF-marge (%)	21,02%	19,66%	13,55%	15,67%	20,53%	16,49%	15,78%	16,19%
Vrije kasstroom/nettoresultaat (%)	109,13%	108,14%	82,54%	91,81%	125,25%	100,04%	94,3%	96,33%
Winstgevendheid
ROA	22,12%	19,54%	24,01%	24,26%	22,27%	17,84%	18,35%	19,01%
ROE	27,38%	29,15%	35,16%	32,08%	29,05%	28,21%	28,83%	29,37%
Financiële gezondheid
Hefboom (schuld/ebitda)	-	-	-	-	-	-	-	-
Schuld/vrije kasstroom	-	-	-	-	-	-	-	-
Kapitaalintensiteit
Kapitaaluitgaven/omzet (%)	2,1%	1,78%	1,76%	1,43%	1,37%	2,06%	2%	1,9%
CAPEX / EBITDA (%)	7,55%	6,86%	7,34%	6,04%	5,7%	8,5%	8,18%	7,76%
CAPEX / FCF (%)	9,98%	9,04%	12,97%	9,14%	6,69%	12,49%	12,69%	11,72%
Bestanddelen per aandeel
Kasstroom per aandeel ¹	54,64	56,62	53,65	60,82	86,01	79,05	85,68	85,52
Variatie	-	3,63%	-5,25%	13,37%	41,41%	-8,09%	8,38%	-0,18%
Dividend per aandeel ¹	27	31	34	38	43	52,1	57,63	66,62
Variatie	-	14,81%	9,68%	11,76%	13,16%	21,17%	10,61%	15,6%
Nettoactief per aandeel ¹	167,9	179,7	181,7	212,6	230,9	249,3	266,6	277,2
Variatie	-	7,02%	1,12%	16,99%	8,6%	7,99%	6,91%	3,98%
WPA ¹	45,52	52,41	57,54	63,29	64,34	67,89	74,16	79,84
Variatie	-	15,14%	9,79%	9,99%	1,66%	5,52%	9,24%	7,65%
Aantal aandelen (in duizend)	4.244.364	4.192.284	4.104.700	4.139.618	4.142.547	4.144.617	4.144.617	4.144.617
Datum van publicatie	14-04-21	13-04-22	13-04-23	18-04-24	17-04-25	-	-	-