Financials WNS (Holdings) Limited Nyse

Equities

WNS

US92932M1018

Business Support Services

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
40.17 USD -4.36% Intraday chart for WNS (Holdings) Limited -16.05% -36.44%

Valuation

Fiscal Period: März 2024 2025 2026 2027
Capitalization 1 2,365 1,835 - -
Enterprise Value (EV) 1 2,365 1,630 1,470 1,318
P/E ratio - 13.1 x 11.1 x 8.83 x
Yield - - - -
Capitalization / Revenue 1.84 x 1.38 x 1.27 x 1.14 x
EV / Revenue 1.84 x 1.23 x 1.01 x 0.82 x
EV / EBITDA - 5.68 x 4.43 x 3.51 x
EV / FCF - 8.69 x 7.12 x 5.86 x
FCF Yield - 11.5% 14% 17.1%
Price to Book - 1.64 x 1.41 x 1.23 x
Nbr of stocks (in thousands) 46,810 45,684 - -
Reference price 2 50.53 40.17 40.17 40.17
Announcement Date 4/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net sales 1 896.2 868.7 1,027 1,162 1,284 1,330 1,451 1,605
EBITDA 1 209.5 197.7 225.6 241.1 - 287 331.8 376
EBIT 1 146.6 135.1 164.1 167.3 153.3 194.1 224.2 277
Operating Margin 16.36% 15.55% 15.98% 14.4% 11.94% 14.6% 15.45% 17.26%
Earnings before Tax (EBT) 1 144 132.7 164.5 164.5 163.6 188.8 212.1 247.8
Net income 1 116.8 102.6 132.1 137.3 140.1 147.4 163 -
Net margin 13.03% 11.81% 12.87% 11.82% 10.91% 11.08% 11.24% -
EPS 2 - - - - - 3.070 3.633 4.550
Free Cash Flow 1 200.8 187.2 159.1 160 - 187.4 206.6 225
FCF margin 22.4% 21.55% 15.5% 13.77% - 14.09% 14.24% 14.02%
FCF Conversion (EBITDA) 95.85% 94.67% 70.53% 66.37% - 65.31% 62.25% 59.84%
FCF Conversion (Net income) 171.88% 182.45% 120.46% 116.54% - 127.15% 126.71% -
Dividend per Share 2 - - - - - - - -
Announcement Date 4/23/20 4/22/21 4/21/22 4/27/23 4/25/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 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
Net sales 1 261.2 275 274.8 289.3 292.9 305 317.5 325 315.9 325.9 314.9 322.5 333.9 349.3 342.8
EBITDA 1 58.5 62.1 56.75 58.67 62.69 62.97 63.18 72.47 65.01 - 56.77 70.84 77.01 83.58 -
EBIT 1 43.2 46.4 41.3 41.3 43.9 40.8 40.8 49.7 42.3 20.5 36.26 48.19 55.3 59.74 -
Operating Margin 16.54% 16.87% 15.03% 14.28% 14.99% 13.38% 12.85% 15.29% 13.39% 6.29% 11.51% 14.94% 16.57% 17.1% -
Earnings before Tax (EBT) 1 43.2 47.4 41.4 40.4 42.6 40.1 38.4 67.9 39.3 18 32.38 48.37 49.73 57.28 36.87
Net income 1 34.3 38.9 33.1 33.2 34.7 36.4 30.1 57.8 39.6 12.6 25.38 35.39 39.5 43.65 28.49
Net margin 13.13% 14.15% 12.05% 11.48% 11.85% 11.93% 9.48% 17.78% 12.54% 3.87% 8.06% 10.97% 11.83% 12.5% 8.31%
EPS 2 - - - - - - - - - - 0.5300 0.7450 0.8800 0.9850 -
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 1/20/22 4/21/22 7/21/22 10/20/22 1/19/23 4/27/23 7/20/23 10/19/23 1/18/24 4/25/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: March 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - 45.5 - - - -
Net Cash position 1 189 293 108 - - 205 365 517
Leverage (Debt/EBITDA) - - - 0.1888 x - - - -
Free Cash Flow 1 201 187 159 160 - 187 207 225
ROE (net income / shareholders' equity) 28.3% 22.3% 24.3% 25.2% - 21.1% 19% 19.9%
ROA (Net income/ Total Assets) 18% 13.4% 15.4% 14.7% - 11.1% 11% 11.3%
Assets 1 650.5 766.9 858 934.3 - 1,332 1,477 -
Book Value Per Share 2 - - - - - 24.40 28.40 32.70
Cash Flow per Share 2 - - - - - 5.640 6.330 -
Capex 1 27.9 26.5 28.3 45 - 56.2 60.3 61.9
Capex / Sales 3.11% 3.05% 2.76% 3.87% - 4.23% 4.16% 3.86%
Announcement Date 4/23/20 4/22/21 4/21/22 4/27/23 4/25/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
40.17 USD
Average target price
57.6 USD
Spread / Average Target
+43.39%
Consensus
  1. Stock Market
  2. Equities
  3. WNS Stock
  4. WNS Stock
  5. Financials WNS (Holdings) Limited