Mphasis Ltd
NSE:MPHASIS

Watchlist Manager
Mphasis Ltd Logo
Mphasis Ltd
NSE:MPHASIS
Watchlist
Price: 2 977.65 INR 0.92% Market Closed
Market Cap: 564B INR
Have any thoughts about
Mphasis Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

137.1B
+2%
Revenue
Growth Rates:
1 Year
+2%
3 Years
+30%
5 Years
+67%
7 Years
+122%
10 Years
+203%
20.6B
+2%
Operating Income
Growth Rates:
1 Year
+0%
3 Years
+24%
5 Years
+59%
7 Years
+139%
10 Years
+224%
15.9B
+2%
Net Income
Growth Rates:
1 Year
-1%
3 Years
+20%
5 Years
+47%
7 Years
+111%
10 Years
+209%

Earnings Waterfall
Mphasis Ltd

Revenue
137.1B INR
Operating Expenses
-116.5B INR
Operating Income
20.6B INR
Other Expenses
-4.7B INR
Net Income
15.9B INR

Income Statement
Mphasis Ltd

Rotate your device to view
Income Statement
Currency: INR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
45 191
N/A
43 659
-3%
57 948
+33%
57 991
+0%
58 896
+2%
59 939
+2%
60 808
+1%
61 031
+0%
60 653
-1%
60 863
+0%
60 764
0%
60 956
+0%
61 827
+1%
63 073
+2%
65 458
+4%
68 301
+4%
71 402
+5%
74 505
+4%
77 310
+4%
79 734
+3%
82 167
+3%
85 224
+4%
88 435
+4%
90 692
+3%
93 465
+3%
95 442
+2%
96 920
+2%
101 249
+4%
105 587
+4%
112 081
+6%
118 611
+6%
126 819
+7%
133 324
+5%
137 149
+3%
138 430
+1%
136 393
-1%
133 959
-2%
132 277
-1%
133 340
+1%
134 490
+1%
137 086
+2%
Gross Profit
Cost of Revenue
0
0
(1 144)
0
(125)
(303)
(1 864)
(422)
(297)
(119)
(1 342)
0
0
0
(1 322)
0
0
0
(1 673)
0
0
0
(2 014)
0
0
0
(2 265)
0
0
0
(3 588)
0
0
0
(5 013)
0
0
0
(4 954)
0
0
Gross Profit
0
N/A
0
N/A
56 804
N/A
14 944
-74%
30 373
+103%
45 346
+49%
58 944
+30%
60 609
+3%
60 356
0%
60 744
+1%
59 422
-2%
60 956
+3%
61 827
+1%
63 073
+2%
64 137
+2%
0
N/A
0
N/A
0
N/A
75 637
N/A
0
N/A
0
N/A
0
N/A
86 421
N/A
0
N/A
0
N/A
0
N/A
94 655
N/A
0
N/A
0
N/A
0
N/A
115 023
N/A
0
N/A
0
N/A
0
N/A
133 417
N/A
0
N/A
0
N/A
0
N/A
128 386
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(38 828)
(37 720)
(49 084)
(50 586)
(51 119)
(51 802)
(51 168)
(52 485)
(52 122)
(52 323)
(50 525)
(52 387)
(53 202)
(54 080)
(54 221)
(57 478)
(59 746)
(62 305)
(63 157)
(67 081)
(69 190)
(71 664)
(72 234)
(76 115)
(78 433)
(80 055)
(79 347)
(84 953)
(88 895)
(94 731)
(97 758)
(107 616)
(113 065)
(116 241)
(111 885)
(115 515)
(113 391)
(112 091)
(107 717)
(114 236)
(116 456)
Selling, General & Administrative
(27 945)
(26 895)
(42 971)
(35 978)
(36 417)
(36 855)
(44 846)
(37 314)
(37 164)
(37 106)
(44 839)
(37 021)
(37 144)
(37 470)
(46 132)
(39 416)
(40 735)
(41 987)
(52 278)
(44 155)
(45 435)
(47 138)
(69 097)
(50 712)
(53 179)
(54 969)
(76 051)
(58 908)
(61 343)
(65 363)
(94 095)
(74 771)
(78 375)
(80 474)
(107 663)
(80 009)
(79 216)
(78 413)
(101 914)
(80 278)
(80 821)
Research & Development
0
(988)
(3 474)
0
0
0
(3 611)
0
0
0
(3 702)
0
0
0
(6 171)
0
0
0
(9 216)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
(803)
(748)
(981)
(935)
(867)
(797)
(1 211)
(1 197)
(1 224)
(1 254)
(791)
(968)
(942)
(920)
(708)
(706)
(710)
(730)
(758)
(1 129)
(1 528)
(1 908)
(2 316)
(2 362)
(2 379)
(2 410)
(2 418)
(2 447)
(2 507)
(2 726)
(2 908)
(3 080)
(3 222)
(3 216)
(3 252)
(3 330)
(3 419)
(3 632)
(4 105)
(4 282)
(4 427)
Other Operating Expenses
(10 080)
(9 089)
(1 658)
(13 673)
(13 835)
(14 150)
(1 500)
(13 975)
(13 734)
(13 963)
(1 192)
(14 397)
(15 114)
(15 688)
(1 210)
(17 356)
(18 303)
(19 590)
(905)
(21 798)
(22 227)
(22 618)
(820)
(23 040)
(22 874)
(22 675)
(878)
(23 597)
(25 045)
(26 642)
(755)
(29 765)
(31 469)
(32 551)
(969)
(32 176)
(30 756)
(30 046)
(1 698)
(29 676)
(31 207)
Operating Income
6 362
N/A
5 937
-7%
7 721
+30%
7 403
-4%
7 650
+3%
7 833
+2%
7 776
-1%
8 123
+4%
8 235
+1%
8 422
+2%
8 897
+6%
8 570
-4%
8 625
+1%
8 993
+4%
9 916
+10%
10 823
+9%
11 656
+8%
12 199
+5%
12 480
+2%
12 651
+1%
12 975
+3%
13 559
+5%
14 188
+5%
14 577
+3%
15 032
+3%
15 387
+2%
15 308
-1%
16 296
+6%
16 692
+2%
17 350
+4%
17 265
0%
19 203
+11%
20 259
+6%
20 908
+3%
21 532
+3%
20 878
-3%
20 568
-1%
20 186
-2%
20 669
+2%
20 254
-2%
20 631
+2%
Pre-Tax Income
Interest Income Expense
(236)
(229)
1 585
(270)
(254)
(246)
1 752
(228)
(199)
(169)
1 798
(107)
(98)
(104)
1 476
(154)
(152)
(158)
1 542
(328)
(510)
(665)
848
(809)
(739)
(697)
889
(596)
(611)
(680)
1 852
(819)
(916)
(944)
119
(982)
(1 062)
(1 347)
(70)
(1 865)
(1 930)
Non-Reccuring Items
0
(32)
(32)
(211)
(264)
(232)
(548)
(369)
(375)
(375)
(152)
(152)
(93)
(93)
(131)
(131)
(131)
(131)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
86
0
0
0
7
0
0
0
29
0
0
0
5
0
0
0
27
0
0
0
16
0
0
0
4
0
0
0
5
0
0
0
18
0
0
0
18
0
0
Total Other Income
1 100
1 291
17
2 051
2 219
2 092
(87)
2 046
2 151
2 399
420
2 283
1 947
1 684
11
1 606
1 706
1 858
24
1 855
1 732
1 585
102
1 614
1 525
1 529
105
1 420
1 598
1 539
7
1 494
1 488
1 582
62
1 763
1 820
1 962
67
2 410
2 507
Pre-Tax Income
7 226
N/A
6 969
-4%
9 377
+35%
8 975
-4%
9 352
+4%
9 447
+1%
8 899
-6%
9 572
+8%
9 812
+3%
10 278
+5%
10 992
+7%
10 595
-4%
10 381
-2%
10 479
+1%
11 276
+8%
12 142
+8%
13 078
+8%
13 768
+5%
14 073
+2%
14 180
+1%
14 197
+0%
14 481
+2%
15 154
+5%
15 384
+2%
15 819
+3%
16 220
+3%
16 306
+1%
17 121
+5%
17 679
+3%
18 209
+3%
19 129
+5%
19 877
+4%
20 831
+5%
21 545
+3%
21 731
+1%
21 660
0%
21 326
-2%
20 802
-2%
20 683
-1%
20 799
+1%
21 208
+2%
Net Income
Tax Provision
(2 070)
(1 999)
(2 630)
(2 497)
(2 568)
(2 595)
(2 584)
(2 732)
(2 812)
(2 962)
(3 076)
(2 930)
(2 807)
(2 759)
(2 901)
(3 056)
(3 260)
(3 321)
(3 340)
(3 383)
(3 376)
(3 503)
(3 305)
(3 432)
(3 608)
(3 690)
(4 138)
(4 308)
(4 444)
(4 651)
(4 820)
(4 946)
(5 130)
(5 299)
(5 351)
(5 339)
(5 270)
(5 133)
(5 135)
(5 166)
(5 261)
Income from Continuing Operations
5 156
4 970
6 746
6 477
6 783
6 851
6 315
6 841
7 000
7 316
7 916
7 665
7 575
7 720
8 375
9 086
9 818
10 449
10 734
10 797
10 821
10 977
11 848
11 952
12 211
12 530
12 168
12 813
13 236
13 558
14 309
14 931
15 701
16 247
16 379
16 321
16 056
15 669
15 548
15 633
15 947
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
5 156
N/A
4 970
-4%
6 746
+36%
6 477
-4%
6 783
+5%
6 851
+1%
6 315
-8%
6 841
+8%
7 000
+2%
7 316
+5%
7 916
+8%
7 665
-3%
7 575
-1%
7 720
+2%
8 375
+8%
9 086
+8%
9 818
+8%
10 449
+6%
10 734
+3%
10 797
+1%
10 821
+0%
10 977
+1%
11 848
+8%
11 952
+1%
12 211
+2%
12 530
+3%
12 168
-3%
12 813
+5%
13 236
+3%
13 558
+2%
14 309
+6%
14 931
+4%
15 701
+5%
16 247
+3%
16 379
+1%
16 321
0%
16 056
-2%
15 669
-2%
15 548
-1%
15 633
+1%
15 947
+2%
EPS (Diluted)
24.55
N/A
23.66
-4%
32.12
+36%
30.84
-4%
32.29
+5%
32.62
+1%
30.07
-8%
32.57
+8%
33.17
+2%
34.67
+5%
37.69
+9%
37.2
-1%
39.24
+5%
39.79
+1%
42.51
+7%
46.59
+10%
50.09
+8%
53.58
+7%
55.61
+4%
57.43
+3%
57.55
+0%
58.38
+1%
63.02
+8%
63.57
+1%
64.6
+2%
66.29
+3%
64.43
-3%
67.56
+5%
69.61
+3%
71.44
+3%
75.61
+6%
78.63
+4%
82.91
+5%
85.83
+4%
86.37
+1%
86.23
0%
84.46
-2%
82.39
-2%
81.83
-1%
82.12
+0%
83.55
+2%

See Also

Summary
MPHASIS intrinsic value, competitors valuation, and company profile.
DCF Valuation
MPHASIS stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MPHASIS stock valuation using valuation multiples.
Wall Street Estimates
MPHASIS price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MPHASIS stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 210,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.