Wipro Financial Statements

Wipro Nine Monthly Results

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2021 Mar-2020 Mar-2018 Mar-2017
Growth matrix (%)        
Revenue growth 1.30 12.20 (1.70) 8.20
Op profit growth 19.70 18.80 (8.20) 4.86
EBIT growth 10.90 19.90 (6.90) (3.50)
Net profit growth 11 21.50 (5.80) (4.70)
Profitability ratios (%)        
OPM 23.80 20.20 19.10 20.40
EBIT margin 23.20 21.20 19.90 21
Net profit margin 17.40 15.90 14.70 15.30
RoCE 21.30 19.70 16.10 17.60
RoNW 4.90 4.71 4.02 4.34
RoA 4 3.68 2.98 3.22
Per share ratios ()        
EPS 19.80 17.10 17.70 35.10
Dividend per share 1 1 1 2
Cash EPS 14.70 13.40 13 25.40
Book value per share 100 96.80 106 213
Valuation ratios        
P/E 20.90 11.50 11.90 5.51
P/CEPS 28.30 14.70 16.20 7.60
P/B 4.13 2.03 1.99 0.91
EV/EBIDTA 12.80 7.14 10.60 9.63
Payout (%)        
Dividend payout 5.06 5.88 5.62 5.64
Tax payout (22) (20) (22) (23)
Liquidity ratios        
Debtor days 58.60 61.30 65.60 64
Inventory days 0.86 1.56 2.44 3.06
Creditor days (44) (41) (41) (40)
Leverage ratios        
Interest coverage (28) (18) (19) (20)
Net debt / equity (0.10) (0.10) 0.20 0.17
Net debt / op. profit (0.40) (0.40) 0.91 0.79
Cost breakup ()        
Material costs (1.20) (1.90) (3.50) (4.90)
Employee costs (54) (53) (50) (48)
Other costs (21) (25) (27) (26)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Revenue 61,935 61,138 54,487 55,448
yoy growth (%) 1.30 12.20 (1.70) 8.20
Raw materials (727) (1,138) (1,894) (2,697)
As % of sales 1.17 1.86 3.48 4.86
Employee costs (33,237) (32,657) (27,222) (26,808)
As % of sales 53.70 53.40 50 48.30
Other costs (13,199) (15,000) (14,984) (14,622)
As % of sales 21.30 24.50 27.50 26.40
Operating profit 14,771 12,342 10,387 11,321
OPM 23.80 20.20 19.10 20.40
Depreciation (2,763) (2,086) (2,112) (2,310)
Interest expense (509) (733) (583) (594)
Other income 2,391 2,725 2,550 2,623
Profit before tax 13,890 12,249 10,242 11,039
Taxes (3,035) (2,480) (2,239) (2,521)
Tax rate (22) (20) (22) (23)
Minorities and other (72) (50) (0.30) (25)
Adj. profit 10,783 9,719 8,003 8,493
Exceptional items -- -- -- --
Net profit 10,796 9,722 8,003 8,493
yoy growth (%) 11 21.50 (5.80) (4.70)
NPM 17.40 15.90 14.70 15.30
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2018 Mar-2017
Profit before tax 13,890 12,249 10,242 11,039
Depreciation (2,763) (2,086) (2,112) (2,310)
Tax paid (3,035) (2,480) (2,239) (2,521)
Working capital 10,794 6,448 1,312 (3,222)
Other operating items -- -- -- --
Operating cashflow 18,886 14,132 7,203 2,986
Capital expenditure 21,009 16,727 12,137 13,021
Free cash flow 39,894 30,859 19,340 16,007
Equity raised 66,156 72,205 65,953 74,799
Investments 13,534 15,561 19,032 23,767
Debt financing/disposal 15,371 15,175 19,733 16,529
Dividends paid 546 571 450 479
Other items -- -- -- --
Net in cash 135,501 134,370 124,508 131,581
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2021 Mar-2020 Mar-2019 Mar-2018
Equity capital 1,096 1,143 1,207 905
Preference capital -- -- -- --
Reserves 53,805 54,179 55,216 47,022
Net worth 54,901 55,322 56,423 47,926
Minority interest
Debt 10,451 9,724 9,947 13,901
Deferred tax liabilities (net) 2,156 2,067 948 2,555
Total liabilities 67,658 67,301 67,581 64,623
Fixed assets 24,894 23,943 19,607 19,504
Intangible assets
Investments 18,775 20,032 22,887 25,797
Deferred tax asset (net) 1,862 2,389 1,170 2,943
Net working capital 5,149 6,487 8,065 11,887
Inventories 106 187 395 337
Inventory Days 0.63 1.11 -- 2.26
Sundry debtors 9,430 10,447 10,049 10,099
Debtor days 55.60 62.40 -- 67.70
Other current assets 12,382 11,619 13,574 14,773
Sundry creditors (5,417) (5,840) (6,266) (5,120)
Creditor days 31.90 34.90 -- 34.30
Other current liabilities (11,352) (9,926) (9,687) (8,202)
Cash 16,979 14,450 15,853 4,493
Total assets 67,658 67,301 67,581 64,623
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2020 Dec-2019 Dec-2018 Dec-2017 Dec-2016
Gross Sales 45,698 45,312 43,578 40,719 41,053
Excise Duty -- -- -- -- --
Net Sales 45,698 45,312 43,578 40,719 41,053
Other Operating Income (8.10) 74.90 280 -- --
Other Income 1,870 2,137 1,859 2,014 1,909
Total Income 47,560 47,524 45,717 42,733 42,961
Total Expenditure ** 34,946 36,164 35,504 32,784 32,958
PBIDT 12,614 11,360 10,214 9,948 10,003
Interest 397 568 485 427 413
PBDT 12,217 10,792 9,729 9,522 9,590
Depreciation 2,064 1,506 1,387 1,542 1,492
Minority Interest Before NP -- -- -- -- --
Tax 1,787 1,799 1,914 1,971 1,821
Deferred Tax 473 60.70 (96) (194) 26.70
Reported Profit After Tax 7,894 7,427 6,524 6,202 6,251
Minority Interest After NP 69.60 30.40 3.80 2.50 19
Net Profit after Minority Interest 7,824 7,396 6,520 6,200 6,232
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 7,824 7,396 6,520 6,200 6,232
EPS (Unit Curr.) 13.70 12.60 14.50 12.80 25.60
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 50 50 50 50 100
Equity 1,143 1,143 905 905 486
Public Shareholding (Number) -- -- -- -- --
Public Shareholding (%) -- -- -- -- --
Pledged/Encumbered - No. of Shares -- -- -- -- --
Pledged/Encumbered - % in Total Promoters Holding -- -- -- -- --
Pledged/Encumbered - % in Total Equity -- -- -- -- --
Non Encumbered - No. of Shares -- -- -- -- --
Non Encumbered - % in Total Promoters Holding -- -- -- -- --
Non Encumbered - % in Total Equity -- -- -- -- --
PBIDTM(%) 27.60 25.10 23.40 24.40 24.40
PBDTM(%) 26.70 23.80 22.30 23.40 23.40
PATM(%) 17.30 16.40 15 15.20 15.20
Open ZERO Brokerage Demat Account