← Back to Deal LibraryReconstructed Transaction · Locked
STOCK Consideration · Announced 2022-05-06 · Model as of 2022-05-05
Larsen & Toubro Infotech Limited / Mindtree Limited
Standing notice: Reconstructions are Accord's own work from public documents, are not the parties' analyses, and are not endorsed by them.
Disclosed transaction facts (Primary regulatory filings)
Every figure below is transcribed from the cited document. Click any calculated number to inspect its formula lineage.
| Metric | Disclosed value | Primary document | Filing reference |
|---|---|---|---|
| Exchange Ratio | 0.7300 | LTI_MINDTREE_SCHEME_2022 | Composite Scheme of Amalgamation, Part II, Clause 5.1 |
| Announcement Date | 2022-05-06 | LTI_MINDTREE_SCHEME_2022 | Joint Regulatory Filing to BSE and NSE, May 6, 2022 |
| Consideration Type | STOCK | LTI_MINDTREE_SCHEME_2022 | Clause 5.1 (all-stock share swap) |
| New Shares Per 100 Target Shares | 73 | LTI_MINDTREE_PRESENTATION_2022 | Joint Investor Presentation, Slide 4 (Transaction Structure) |
| Advisory Fees | 45.0 | LTI_MINDTREE_PRESENTATION_2022 | Transaction Summary Disclosures |
Reconstruction notes & modelling assumptions
All-stock merger of equals between Larsen & Toubro Infotech and Mindtree. Exchange ratio fixed at 73 LTI shares for every 100 Mindtree shares. Cost and revenue synergies were cited qualitatively at announcement without a disclosed target. Accord models zero initial synergy with standard standalone drivers. Rs 300 cr one-time merger integration cost is modeled. Funding is 100% equity: equity_funded equals offer (Rs 3350) x seeded Mindtree shares (16.48 cr) = Rs 55208 cr, with cash and debt legs at zero. With no debt funding, pro forma interest is nil and interest coverage is undefined; the engine reports coverage unresolved rather than a number. Mindtree is loaded with LIBRARY_ONLY status per 00 §5 (C-1) from its pre-announcement financial history. Market data: priced at 2022-05-05, the last trading day before the announcement, from the exchange's own published close for that date. The offer premium is therefore measured against the undisturbed price rather than against a later close. Company financials are dataset-generator seed figures whose archival PDFs are placeholder stubs pending primary-source verification per 15 §5.1. The disclosed facts above transcribe the transaction's public terms; the document-level verification trail (archived copies with SHA-256) is pending.
Validation
Sources − Uses
Engine convergenceConverged
Active diagnostics6 diagnostics · 0 errors
Interactive reconstructed model outputs
Click any calculated number to inspect its formula lineage and underlying filings.
Purchase EVEnterprise value at offer
Equity considerationPurchase consideration
Implied EV / EBITDANormalised trailing multiple
Year 1 pro forma accretionPre-synergy accretion rate