+ All Categories
Home > Economy & Finance > Indian IT industry analysis: wipro, tcs,infosys

Indian IT industry analysis: wipro, tcs,infosys

Date post: 22-Jan-2018
Category:
Upload: neelutpal-saha
View: 2,543 times
Download: 2 times
Share this document with a friend
33
Indian IT Industry Analysis- Wipro, TCS, Infosys Neelutpal Pankaj Akshay
Transcript
Page 1: Indian IT industry analysis: wipro, tcs,infosys

Indian IT Industry Analysis-Wipro, TCS, Infosys

Neelutpal

Pankaj

Akshay

Page 2: Indian IT industry analysis: wipro, tcs,infosys

Background

• India is the world's largest sourcing destination for the information technology (IT) industry, accounting for approximately 52 per cent of the US$ 124-130 billion market.

• The industry employs about 10 million Indians and continues to contribute significantly to the social and economic transformation in the country.

• The IT industry has not only transformed India's image on the global platform, but has also fuelled economic growth by energizing the higher education sector especially in engineering and computer science.

• India's cost competitiveness in providing IT services, which is approximately 3-4 times cheaper than the US, continues to be its unique selling proposition (USP) in the global sourcing market.

Page 3: Indian IT industry analysis: wipro, tcs,infosys

Macroeconomic Factors• Labour arbitrage has been the competitive edge of the Indian

software sector over the last few years. However, the focus has now shifted to providing value to clients beyond cost savings.

• The new Indian government is emphasizing on better technology enabled delivery mechanisms for a multitude of government projects.

• Government Initiatives: The adoption of key technologies across sectors spurred by the 'Digital India Initiative' could help boost India's gross domestic product (GDP) by US$ 550 billion to US$ 1 trillion by 2025.

• Policy and Promotion: In the electronics and IT sector, 100% FDI is permitted under the automatic route. The major fiscal incentives provided by the Government of India in this sector have been for export-oriented units (EOU), software technology parks (STP) and special economic zones (SEZ).

Page 4: Indian IT industry analysis: wipro, tcs,infosys

• Exchange Rate: Recent changes in global economy such as recession and looming threat of deflation in the US and Europe has contributed to the weakening of the USD against major other currencies including the rupee. This has affected India’s export sector, especially information technology sector because sixty seven percent of their revenues come from US and about ninety percent of exports are invoiced in USD.

• Business Cycle: While the business model has enabled Indian software companies to transit smoothly from software "body-shopping" services to off-shore software development in India, it has also made them vulnerable to the business cycles in client countries.

• Inflation: The nature of inflation in India is mainly cost push inflation, which leads to rise in rise in factor costs such as land, labor and capital. Since the Indian IT industry is more dependent on Manpower, the cost of HR increases significantly in the form of salaries. This rise in cost in the IT industry is compensated by the depreciation in the value of rupee. Therefore, Indian IT industry is largely unaffected by inflation unless there is an external factor like global economic slowdown etc.

Page 5: Indian IT industry analysis: wipro, tcs,infosys

Wipro

• The company was established in 1945 by Mohamed Hasham Premjias Western India Products Limited listed on the New York Stock Exchange. Wipro was initially set up as a vegetable oil manufacturer in 1945 in Amalner, Maharashtra, producing sunflower Vanaspati oil and soaps. At that time, the company was called Western India Vegetable Products Limited (later abbreviated down to Wipro).

• Wipro marketed the first indigenous homemade PC from India in 1985. In 1966 Azim Premji, still the majority shareholder as the chairman of the company at the age of 21 and with the passage of time transformed it into one of the largest IT outsourcing services provider of the world. By 2000, Wipro Technologies emerged as the largest publicly listed software exporter in India and the first software services provider to be assessed at SEI Level 5 in the world.

Page 6: Indian IT industry analysis: wipro, tcs,infosys

Technical AnalysisTrend

Page 7: Indian IT industry analysis: wipro, tcs,infosys

Relative Strength Index

Page 8: Indian IT industry analysis: wipro, tcs,infosys

Simple Moving Averages

Page 9: Indian IT industry analysis: wipro, tcs,infosys

Fundamental Analysis of Ratiosin million rupees

Items 2014-15 2013-14 2012-13

Book Value 166 140 116

Market Price of Share 628.85 543.2 473.15

EPS 35.25 31.76 25.01

DPS 12 8 7

Book Value

Items 2014-15 2013-14 2012-13

EPS 35.25 31.76 25.01

DPS 12 8 7

Pay-out Ratio 0.340426 0.251889 0.279888

Average 0.290734248

Payout Ratio

in million rupees

Items 2014-15 2013-14 2012-13

Share Capital 4937 4932 4926

Reserves and Surplus 341279 288627 237369

Net Worth 409628 344886 284983

PAT 86528 77967 61362

ROE 0.211236 0.226066 0.215318

Average ROE 0.21753989

Return on Equity

Items 2014-15 2013-14 2012-13

EPS 35.25 31.76 25.01

Market Price of Share 628.85 543.2 473.15

P/E Ratio 17.83972 17.10327 18.91843

Price-Earnings Ratio

Page 10: Indian IT industry analysis: wipro, tcs,infosys

Items 2014-15 2013-14 2012-13

Sales(in million rupees) 412100 387651 332296

PAT(in million rupees) 86528 77967 61362

Profit Margin 20.99685 20.11268 18.46607

EPS (in Rupees) 35.25 31.76 25.01

DPS (in Rupees) 12 8 7

Rate of Growth

Items 2014-15 2013-14 2012-13

Current Assets 398555 326042 283848

Current Liabilities 173653 148852 161246

Current Ratio 2.295123 2.190377 1.760341

PBT 105570 96082 72051

Interest/Finance Cost 3629 3747 3524

EBIT 109199 99829 75575

Interest Coverage Ratio 30.09066 26.64238 21.4458

Shareholder Funds 346216 293559 242295

Debt 78913 51592 63816

Debit Equity Ratio 0.22793 0.175747 0.263381

Ratios

Items 2014-15 2013-14 2012-13

PAT 86528 77967 61362

Total Assets 534085 457369 407066

ROA 0.162012 0.170468 0.150742

Return on Assets

Page 11: Indian IT industry analysis: wipro, tcs,infosys

Intrinsic Value CalculationKe= Rf+β(Rm-Rf)= 0.1212Average Dividend Payout Ratio=0.2907

Average Retention Ratio=1-0.2907=0.7093

Average ROE=0.2175

Growth(g)=(Reinvestment value*ROE)

=0.7093*0.2175

=0.15427275

Current Dividend Per Share =12 million

Future Dividend = 12*(1+0.1542)

=13.8504

=14 (approx)

WACC=Weight1*Cost of debt+Weight2*Cost of EquityNow taking Cost of debt as benchmark prime lending rate=14.6%

WACC=0.18*0.146+0.82*0.1212 =0.1256

For Intrinsic Value calculation, we will use a multi-stage model

Let us assume this high growth slowly declines to about 7% in steps of 2 and becomes constant after thatSo growth rate for next 5 years ia 15.4%, 13%, 11%, 9%, 7%

Page 12: Indian IT industry analysis: wipro, tcs,infosys

FCFF=EBIT(1-tax rate) +Depreciation-Capital Expenditure-Increase in Net Working Capital

=109199(1-0.22)+7784-0-(331518-307602)

69043.22 million rupees

1585737.139 million rupees or 158573.7 crores

33973.4 million rupees or 3397.34 crores4

847868.2283 million rupees or 84786.8 crores

Page 13: Indian IT industry analysis: wipro, tcs,infosys

Now, after year 5, we will find the Share Price using Dividend Growth Model as growth will become constant after that

Year DividendDividend Growth

Dividend(Rounding off)

Terminal Value

2015 12 0.1542 122016 13.8504 0.13 142017 15.65095 0.11 162018 17.37256 0.09 182019 18.93609 0.07 19

2020 20.26161 21410.156

3

Present Value of Share is NPV (Dividend Pay in each year)+NPV of Terminal Value=12+14/(1.08)+16/(1.08)^2+18/(1.08)^3+19/(1.08)^4+(21+410.16)/(1.08)^5

360.3751829

Page 14: Indian IT industry analysis: wipro, tcs,infosys

Analysis• Market Firm value(Projected)=1585.7 billion rupees• Actual Book Value (Net Worth)= 409.628 billion rupees• Therefore Book to Market Ratio(Projected)= 409.628/1585.7 = 0.26• Calculated Share Price=360.375• Actual Share Price trading = 565.60 (less than March closing of 628.85)• No of shares= 1,812,022,464• Therefore Current Market value is (No. of shares*Share trading price)• =1024.88 billion rupees• And Book to Market Ratio= 0.399• Share Prices are overvalued according To Dividend Growth Model. It is partly due

to the high growth rate of Software Industry. Wipro has the same case. Long term investors should look at a time period of about 3 years for capital growth and then constant growth of dividend payment.

• According to FCFF model, share prices should go higher as current Book to market ratio is lower than the projected Book to market ratio (keeping Book value constant)

• Investors looking for short time gains should not invest in Wipro in general due to high volatility of stocks. Though the year 2014-15 saw very high growth, but same is not reflected by current share prices. It is impossible to maintain so high growth rates always

Page 15: Indian IT industry analysis: wipro, tcs,infosys

TCS

• Tata Consultancy Services Limited (TCS) is an Indian multinational information technology (IT) service, consulting and business solutions company headquartered in Mumbai, Maharashtra. TCS operates in 46 countries.

• It is a subsidiary of the Tata Group and is listed on the Bombay Stock Exchange and the National Stock Exchange of India. TCS is one of the largest Indian companies by market capitalization ($80 billion) and is the largest India-based IT services company by 2013 revenues.

• TCS is now placed among the ‘Big 4’ most valuable IT services brands worldwide. In 2013, TCS is ranked 57th overall in the ForbesWorld's Most Innovative Companies ranking, making it both the highest-ranked IT services company and the first Indian company. It is the world's 10th largest IT services provider, measured by the revenues.

Page 16: Indian IT industry analysis: wipro, tcs,infosys

Technical AnalysisTrend

0

500

1000

1500

2000

2500

3000

31

-03

-20

15

23

-03

-20

15

13

-03

-20

15

04

-03

-20

15

25

-02

-20

15

16

-02

-20

15

06

-02

-20

15

29

-01

-20

15

20

-01

-20

15

12

-01

-20

15

02

-01

-20

15

24

-12

-20

14

16

-12

-20

14

08

-12

-20

14

28

-11

-20

14

20

-11

-20

14

12

-11

-20

14

31

-10

-20

14

22

-10

-20

14

13

-10

-20

14

30

-09

-20

14

22

-09

-20

14

12

-09

-20

14

04

-09

-20

14

26

-08

-20

14

18

-08

-20

14

07

-08

-20

14

30

-07

-20

14

21

-07

-20

14

11

-07

-20

14

03

-07

-20

14

25

-06

-20

14

17

-06

-20

14

09

-06

-20

14

30

-05

-20

14

22

-05

-20

14

14

-05

-20

14

06

-05

-20

14

25

-04

-20

14

15

-04

-20

14

03

-04

-20

14

1 year Momentum

TCS

Page 17: Indian IT industry analysis: wipro, tcs,infosys

Relative Strength Index

10

20

30

40

50

60

70

03

-04

-20

12

28

-04

-20

12

23

-05

-20

12

15

-06

-20

12

10

-07

-20

12

02

-08

-20

12

29

-08

-20

12

21

-09

-20

12

17

-10

-20

12

12

-11

-20

12

07

-12

-20

12

02

-01

-20

13

25

-01

-20

13

19

-02

-20

13

14

-03

-20

13

10

-04

-20

13

08

-05

-20

13

30

-05

-20

13

24

-06

-20

13

17

-07

-20

13

12

-08

-20

13

05

-09

-20

13

01

-10

-20

13

28

-10

-20

13

21

-11

-20

13

16

-12

-20

13

09

-01

-20

14

03

-02

-20

14

26

-02

-20

14

24

-03

-20

14

21

-04

-20

14

16

-05

-20

14

10

-06

-20

14

03

-07

-20

14

28

-07

-20

14

22

-08

-20

14

17

-09

-20

14

16

-10

-20

14

13

-11

-20

14

08

-12

-20

14

01

-01

-20

15

27

-01

-20

15

20

-02

-20

15

17

-03

-20

15

RSI

TCS

0

500

1000

1500

2000

2500

3000

03

-04

-20

12

30

-04

-20

12

25

-05

-20

12

20

-06

-20

12

16

-07

-20

12

09

-08

-20

12

06

-09

-20

12

03

-10

-20

12

30

-10

-20

12

26

-11

-20

12

21

-12

-20

12

17

-01

-20

13

12

-02

-20

13

08

-03

-20

13

05

-04

-20

13

06

-05

-20

13

29

-05

-20

13

24

-06

-20

13

18

-07

-20

13

14

-08

-20

13

11

-09

-20

13

08

-10

-20

13

03

-11

-20

13

29

-11

-20

13

26

-12

-20

13

21

-01

-20

14

14

-02

-20

14

13

-03

-20

14

09

-04

-20

14

09

-05

-20

14

04

-06

-20

14

30

-06

-20

14

24

-07

-20

14

21

-08

-20

14

17

-09

-20

14

17

-10

-20

14

17

-11

-20

14

11

-12

-20

14

07

-01

-20

15

03

-02

-20

15

28

-02

-20

15

26

-03

-20

15

Close

Close

Page 18: Indian IT industry analysis: wipro, tcs,infosys

Simple Moving Averages

0

500

1000

1500

2000

2500

3000

17

-01

-20

13

06

-02

-20

13

26

-02

-20

13

18

-03

-20

13

09

-04

-20

13

02

-05

-20

13

21

-05

-20

13

10

-06

-20

13

28

-06

-20

13

18

-07

-20

13

07

-08

-20

13

29

-08

-20

13

19

-09

-20

13

10

-10

-20

13

31

-10

-20

13

21

-11

-20

13

11

-12

-20

13

01

-01

-20

14

21

-01

-20

14

10

-02

-20

14

03

-03

-20

14

22

-03

-20

14

11

-04

-20

14

07

-05

-20

14

27

-05

-20

14

16

-06

-20

14

04

-07

-20

14

24

-07

-20

14

14

-08

-20

14

05

-09

-20

14

25

-09

-20

14

21

-10

-20

14

13

-11

-20

14

03

-12

-20

14

23

-12

-20

14

13

-01

-20

15

03

-02

-20

15

24

-02

-20

15

16

-03

-20

15

Shar

e P

rice

TCS

20 day Avg

50 day Avg

200 day Avg

0500

10001500200025003000

17

-01

-20

13

06

-02

-20

13

26

-02

-20

13

18

-03

-20

13

09

-04

-20

13

02

-05

-20

13

21

-05

-20

13

10

-06

-20

13

28

-06

-20

13

18

-07

-20

13

07

-08

-20

13

29

-08

-20

13

19

-09

-20

13

10

-10

-20

13

31

-10

-20

13

21

-11

-20

13

11

-12

-20

13

01

-01

-20

14

21

-01

-20

14

10

-02

-20

14

03

-03

-20

14

22

-03

-20

14

11

-04

-20

14

07

-05

-20

14

27

-05

-20

14

16

-06

-20

14

04

-07

-20

14

24

-07

-20

14

14

-08

-20

14

05

-09

-20

14

25

-09

-20

14

21

-10

-20

14

13

-11

-20

14

03

-12

-20

14

23

-12

-20

14

13

-01

-20

15

03

-02

-20

15

24

-02

-20

15

16

-03

-20

15

TCS

Close

Page 19: Indian IT industry analysis: wipro, tcs,infosys

Fundamental Analysis of RatiosBook Value

Items 2014-15 2013-14 2012-13

Book Value of share 9376.12 7034.81 8141.87

Market Price of Share 2,553.95 2,251.90 1,589.90

EPS 101.35 97.67 70.99

DPS 79 32 22

Payout Ratio

Items 2014-15 2013-14 2012-13

EPS 101.35 97.67 70.99

DPS 79 32 22

Pay-out Ratio 0.779477 0.327634 0.309903

Average 0.318768336

Price-Earnings Ratio

Items 2014-15 2013-14 2012-13

EPS 101.35 97.67 70.99

Market Price of Share 2,553.95 2,251.90 1,589.90

P/E Ratio 25.19931 23.05621 22.39611

Return on Equity

Share Capital 195.87 195.87 295.72

Reserves and Surplus 50438.89 48998.89 38350.01

Net Worth 50634.76 49194.76 284983

PAT 19852.18 19,163.87 38,645.73

ROE 0.392066 0.389551 0.135607

Average ROE 0.305741475

Page 20: Indian IT industry analysis: wipro, tcs,infosys

Rate of Growth

Items 2014-15 2013-14 2012-13

Sales(in million rupees) 97878.32 83,446.10 64,167.71

PAT(in million rupees) 19852.18 19,163.87 13,917.31

Profit Margin 20.28251 22.96557 21.68896

EPS (in Rupees) 101.35 97.67 70.99

DPS (in Rupees) 79 32 22

RatiosItems 2014-15 2013-14 2012-13

Current Assets 48813 42897.69 31398.46

Current Liabilities 20318.24 15670.31 11664.71

Current Ratio 2.402423 2.737514 2.691748

PBT 26298.49 25401.86 18089.73

Interest/Finance Cost 2890.06 2891.02 1945.9

EBIT 29188.55 28292.88 20035.63

Interest Coverage Ratio 10.09963 9.78647 10.29633

Shareholder Funds 50634.76 49194.76 284983

Debt 299.83 254.35 211

Debit Equity Ratio 0.005921 0.00517 0.00074

Return on Assets

Items 2014-15 2013-14 2012-13

PAT 19852.18 19,163.87 13,917.31

Total Assets 73660.88 57604.19 52267.22

ROA 0.269508 0.332682 0.266272

Page 21: Indian IT industry analysis: wipro, tcs,infosys

Intrinsic Value Calculation

For Intrinsic Value calculation, we will use a multi-stage model

Let us assume this high growth slowly declines to about 7% in steps of 2 and becomes constant after thatSo growth rate for next 5 years are 20%, 16%, 12%, 9%, 7%

Ke= Rf+β(Rm-Rf)

=0.08+0.1903(0.1690-0.08)=0.0969

Average Dividend Payout Ratio=0.32Average Retention Ratio=1-0.32=0.68Average ROE=0.3057

Growth(g)=(Reinvestment value*ROE)

=0.68*0.3057

=0.207876Current Dividend Per Share =12 millionFuture Dividend = 12*(1+0.207876)

=14.4=14 (approx)

WACC=Weight1*Cost of debt+Weight2*Cost of Equity

Now taking Cost of debt as benchmark prime lending rate=14.6%WACC=0.004*0.146+0.996*0.0969 =0.0971

Page 22: Indian IT industry analysis: wipro, tcs,infosys

FCFF=EBIT(1-tax rate) +Depreciation-Capital Expenditure-Increase in Net Working Capital

=29188.55(1-0.22)+1,798.69-136.56-22,633.58-21,495.39)

23291.009 crore rupees

1185932.939 crores

18922.825 crores

970713.7116 crores

Page 23: Indian IT industry analysis: wipro, tcs,infosys

Now, after year 5, we will find the Share Price using Dividend Growth Model as growth will become constant after that

Year DividendDividend Growth

Dividend(Rounding off) Terminal Value

2015 39 0.2 39

2016 46.8 0.16 47

2017 54.288 0.12 54

2018 60.80256 0.09 61

2019 66.27479 0.07 66

2020 70.91403 711386.718

75

Present Value of Share is NPV (Dividend Pay in each

year)+NPV of Terminal Value

=79+47/(1.08)+54/(1.08)^2+61/(1.08)^3+66/(

1.08)^4+(71+1386.72)/(1.08)^51257.85029

Page 24: Indian IT industry analysis: wipro, tcs,infosys

Analysis• Market Firm value(Projected)= 1185932.939 cr rupees • Actual Book Value (Net Worth)= 50634.76 cr rupees• Therefore Book to Market Ratio(Projected)= 50634.76 /1185932.94 = 0.04• Calculated Share Price=1257.85• Actual Share Price trading = 2550 • No of shares= 1,958,727,979• Therefore Current Market value is (No. of shares*Share trading price)• =49947.56 Cr• And Book to Market Ratio= 50634.76/49947.56 = 1.013• The projected share price according to the Dividend growth model is

almost half of the present value, but the current Book to Market ratio is more than 1 showing that the shares are undervalued. Again from the FCFF model, we can see the projected Book to market ratio is 0.04 and the shares are undervalued. Thus the two models give same results. The fact is TCS with its current growth rate is undervalued in the market and investors should buy shares. But after a while the share prices will dip and reach equilibrium. According to our analysis, it is an attractive proposition for short time till the growth curve dips.

Page 25: Indian IT industry analysis: wipro, tcs,infosys

Infosys

• Infosys Limited is an Indian multinational corporation that provides business consulting, information technology, software engineering and outsourcing services.

• It is headquartered in Bangalore• The Company also offers products, platforms and

solutions to clients in different industries. Its business solutions include business IT services, consulting and systems integration services, products, business platforms and solutions, and cloud computing and enterprise mobility

Page 26: Indian IT industry analysis: wipro, tcs,infosys

Technical Analysis

0.00

10.00

20.00

30.00

40.00

50.00

60.00

70.00

80.00

90.00

100.00

Infosys

Nifty

Page 27: Indian IT industry analysis: wipro, tcs,infosys

Relative Strength Index

10

20

30

40

50

60

70

3-A

pr-

12

3-M

ay-1

2

3-J

un

-12

3-J

ul-

12

3-A

ug-

12

3-S

ep

-12

3-O

ct-1

2

3-N

ov-

12

3-D

ec-1

2

3-J

an-1

3

3-F

eb

-13

3-M

ar-1

3

3-A

pr-

13

3-M

ay-1

3

3-J

un

-13

3-J

ul-

13

3-A

ug-

13

3-S

ep

-13

3-O

ct-1

3

3-N

ov-

13

3-D

ec-1

3

3-J

an-1

4

3-F

eb

-14

3-M

ar-1

4

3-A

pr-

14

3-M

ay-1

4

3-J

un

-14

3-J

ul-

14

3-A

ug-

14

3-S

ep

-14

3-O

ct-1

4

3-N

ov-

14

3-D

ec-1

4

3-J

an-1

5

3-F

eb

-15

3-M

ar-1

5

RSI

INFOSYS

Page 28: Indian IT industry analysis: wipro, tcs,infosys

Simple-Moving Averages

1500

2000

2500

3000

3500

4000

4500

11

-Jan

-13

11

-Fe

b-1

3

11

-Mar

-13

11

-Ap

r-1

3

11

-May

-13

11

-Ju

n-1

3

11

-Ju

l-1

3

11

-Au

g-1

3

11

-Se

p-1

3

11

-Oct

-13

11

-No

v-1

3

11

-De

c-1

3

11

-Jan

-14

11

-Fe

b-1

4

11

-Mar

-14

11

-Ap

r-1

4

11

-May

-14

11

-Ju

n-1

4

11

-Ju

l-1

4

11

-Au

g-1

4

11

-Se

p-1

4

11

-Oct

-14

11

-No

v-1

4

11

-De

c-1

4

11

-Jan

-15

11

-Fe

b-1

5

11

-Mar

-15

Infosys

20 day Avg

50 day Avg

200 day Avg

Page 29: Indian IT industry analysis: wipro, tcs,infosys

Analysis of ratios Book Value

Items 2014-15 2013-14 2012-13

Book Value 418.54 736.64 627.95

Market Price of Share 1963.5 3119.10 2811

EPS 105.91 178.4 158.75

DPS 59.5 63 42

Payout Ratio

Items 2014-15 2013-14 2012-13

EPS 105.91 178.4 158.75

DPS 59.5 63 42

Pay-out Ratio 0.562 0.353 0.265

Average 0.39

Return on Equity

Items 2014-15 2013-14 2012-13

Share Capital 574 286 287

Reserves and Surplus 47494 41806 35772

Net Worth 48068 42092 36059

PAT 12164 10194 9116

ROE 0.25 0.24 0.25

Average ROE 0.25

Page 30: Indian IT industry analysis: wipro, tcs,infosys

Analysis of ratios

Rate of Growth

Items 2014-15 2013-14 2012-13

Sales(in Cr rupees) 412100 44341 36765

PAT(in Cr rupees) 12164 10194 9116

EPS (in Rupees) 105.91 178.4 158.75

DPS (in Rupees) 59.5 63 42

RatiosItems 2014-15 2013-14 2012-13

Current Assets 33095 28689 26127

Current Liabilities 5700 4503 3181

Current Ratio 5.81 6.37 8.21

PBT 16798 14002 12357

Dividend/Interest

Income 5111 3618 2412

EBIT 21909 17620 14769

Shareholder Funds 574 286 287

Weight (Equity) 1 1 1

Price-Earnings Ratio

Items 2014-15 2013-14 2012-13

EPS 105.91 178.4 158.75

Market Price of Share 5.3 4.46 4.6

P/E Ratio 19.98 40 34.51

Return on Assets

Items 2014-15 2013-14 2012-13

PAT 12164 10194 9116

Total Assets 48068 42092 36059

ROA 0.253 0.242 0.253

Page 31: Indian IT industry analysis: wipro, tcs,infosys

Intrinsic Value CalculationKe= Rf+β(Rm-Rf)

=0.08+0.7581(0.1690-0.08)

0.1474709

Average Dividend Payout Ratio=0.39

Average Retention Ratio=1-0.39=0.61

Average ROE=0.25

Growth(g)=(Reinvestment value*ROE)

=0.61*0.25

0.1525

Current Dividend Per Share =59.5

Future Dividend = 59.5*(1+0.1525)

68.57375

=69 (approx)

For Intrinsic Value calculation, we will use a multi-stage model

Let us assume this high growth slowly declines to about 7% in steps of 2 and becomes constant after that

So growth rate for next 5 years ia 15.25%, 13%, 11%, 9%, 7%

FCFF=EBIT(1-tax rate) +Depreciation-Capital Expenditure-Increase in Net Working Capital

=21909(1-0.22)+913+0-0 Taking Corporate Tax rate =22%

18002.02

Now

1087223.69

Now, after year 5, we will find the Share Price using Dividend Growth Model as growth will become constant after that

Year Dividend Dividend Growth Dividend(Rounding off)Terminal Value

2015 59.5 0.1522 59.5

2016 68.5559 0.13 69

2017 77.46817 0.11 77

2018 85.98967 0.09 86

2019 93.72874 0.07 94

2020 100.2897 100 1953.125

Present Value of Share is NPV (Dividend Pay in each year)+NPV of Terminal Value

=59.5+69/(1.08)+77/(1.08)^2+86/(1.08)^3+94/(1.08)^4+(100+1953.125)/(1.08)^5

1724.088733

=18002.02(1+0.152)/(1+.1474)+18002.02(1+0.13)(1.152)/(1+.1474)^2 + 18002.02(1+0.11)(1.13)(1.152)/(1+.1474)^3+18002.02(1+0.09)(1.11)(1.13)(1.152)/(1+.1474)^4 + 18002.02(1.07)(1+0.09)(1.11)(1.13)(1.152)/(1+.1474)^5 +18002.02(1+0.07)^2(1.09)(1.11)(1.13)(1.152)/((.1474-.07)(1+.1474)^5)

Page 32: Indian IT industry analysis: wipro, tcs,infosys

Analysis

• Market Firm value(Projected)= 1087223.69 cr rupees • Actual Book Value (Net Worth)= 48068 cr rupees• Therefore Book to Market Ratio(Projected)= 48068 /1087223.69 = 0.04• Calculated Share Price= Rs 1724.08• Actual Share Price trading = Rs 1090.70 • No of shares= 1,14,84,72,332• Therefore Current Market value is (No. of shares*Share trading price)• =125263.88 Cr• And Book to Market Ratio= 48068/125263.88 = 0.38• The projected share price according to the Dividend growth model and

discounted cash flow model shows that the current market price of the share is undervalued and it will continue to rise in future.

• Also according to FCFF model, it is undervalued as well, since so we advise investors to buy the stock at current period and hold for a while.

Page 33: Indian IT industry analysis: wipro, tcs,infosys

Thanks


Recommended