Wipro Financial Statements

Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar Mar-2020 Mar-2018 Mar-2017 Mar-2016
Growth matrix (%)        
Revenue growth 12.20 (1.70) 8.20 9.14
Op profit growth 18.80 (8.20) 4.86 4.82
EBIT growth 19.90 (6.90) (3.50) 4.13
Net profit growth 21.50 (5.80) (4.70) 2.85
Profitability ratios (%)        
OPM 20.20 19.10 20.40 21.10
EBIT margin 21.20 19.90 21 23.50
Net profit margin 15.90 14.70 15.30 17.40
RoCE 19.80 16.10 17.60 22.30
RoNW 4.71 4.02 4.34 5.35
RoA 3.70 2.98 3.22 4.11
Per share ratios ()        
EPS 17.10 17.70 35.10 36.30
Dividend per share 1 1 2 6
Cash EPS 13.40 13 25.40 30
Book value per share 96.80 106 213 187
Valuation ratios        
P/E 11.50 11.90 5.51 5.83
P/CEPS 14.70 16.20 7.60 7.04
P/B 2.03 1.99 0.91 1.13
EV/EBIDTA 7.10 10.60 9.63 10.50
Payout (%)        
Dividend payout 6.20 5.62 5.64 39.80
Tax payout (20) (22) (23) (22)
Liquidity ratios        
Debtor days 61.30 65.60 64 68.10
Inventory days 1.56 2.44 3.06 3.65
Creditor days (41) (41) (40) (49)
Leverage ratios        
Interest coverage (18) (19) (20) (22)
Net debt / equity (0.10) 0.20 0.17 0.06
Net debt / op. profit (0.40) 0.91 0.79 0.24
Cost breakup ()        
Material costs (1.90) (3.50) (4.90) (5.80)
Employee costs (53) (50) (48) (48)
Other costs (25) (27) (26) (25)
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Revenue 61,138 54,487 55,448 51,244
yoy growth (%) 12.20 (1.70) 8.20 9.14
Raw materials (1,138) (1,894) (2,697) (2,995)
As % of sales 1.86 3.48 4.86 5.84
Employee costs (32,657) (27,222) (26,808) (24,553)
As % of sales 53.40 50 48.30 47.90
Other costs (15,000) (14,984) (14,622) (12,900)
As % of sales 24.50 27.50 26.40 25.20
Operating profit 12,342 10,387 11,321 10,796
OPM 20.20 19.10 20.40 21.10
Depreciation (2,086) (2,112) (2,310) (1,496)
Interest expense (733) (583) (594) (558)
Other income 2,725 2,550 2,623 2,752
Profit before tax 12,249 10,242 11,039 11,494
Taxes (2,480) (2,239) (2,521) (2,537)
Tax rate (20) (22) (23) (22)
Minorities and other (50) (0.30) (25) (49)
Adj. profit 9,719 8,003 8,493 8,908
Exceptional items -- -- -- --
Net profit 9,722 8,003 8,493 8,908
yoy growth (%) 21.50 (5.80) (4.70) 2.85
NPM 15.90 14.70 15.30 17.40
Switch to
Tabular Data
Graph
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2018 Mar-2017 Mar-2016
Profit before tax 12,249 10,242 11,039 11,494
Depreciation (2,086) (2,112) (2,310) (1,496)
Tax paid (2,480) (2,239) (2,521) (2,537)
Working capital 9,399 1,441 979 1,553
Other operating items -- -- -- --
Operating cashflow 17,082 7,332 7,187 9,014
Capital expenditure 19,645 9,695 14,690 8,799
Free cash flow 36,727 17,027 21,876 17,813
Equity raised 67,708 66,408 69,236 71,929
Investments 14,791 21,325 23,149 14,769
Debt financing/disposal 13,987 19,352 20,073 14,810
Dividends paid 602 450 479 3,549
Other items -- -- -- --
Net in cash 133,816 124,562 134,813 122,870
Switch to
Tabular Data
Graph
Switch to
Consolidated
Standalone
Y/e 31 Mar ( In .Cr) Mar-2020 Mar-2019 Mar-2018 Mar-2017
Equity capital 1,143 1,207 905 486
Preference capital -- -- -- --
Reserves 54,179 55,216 47,022 51,184
Net worth 55,322 56,423 47,926 51,670
Minority interest
Debt 9,068 9,947 13,901 14,241
Deferred tax liabilities (net) 2,067 1,558 2,555 3,625
Total liabilities 66,645 68,191 64,623 69,775
Fixed assets 23,943 19,607 19,504 20,624
Intangible assets
Investments 20,032 22,887 25,797 29,913
Deferred tax asset (net) 2,389 1,780 2,943 3,277
Net working capital 5,831 8,065 11,887 10,690
Inventories 187 395 337 392
Inventory Days 1.11 -- 2.26 2.58
Sundry debtors 10,447 10,049 10,099 9,485
Debtor days 62.40 -- 67.70 62.40
Other current assets 11,619 13,574 14,773 12,988
Sundry creditors (5,840) (6,266) (5,120) (4,867)
Creditor days 34.90 -- 34.30 32
Other current liabilities (10,582) (9,687) (8,202) (7,306)
Cash 14,450 15,853 4,493 5,271
Total assets 66,645 68,191 64,623 69,775
Switch to
Consolidated
Standalone


Particulars ( Rupees In Crores.) Dec-2019 Dec-2018 Dec-2017 Dec-2016 Dec-2015
Gross Sales 45,312 43,578 40,719 41,053 37,889
Excise Duty -- -- -- -- --
Net Sales 45,312 43,578 40,719 41,053 37,889
Other Operating Income 74.90 280 -- -- --
Other Income 2,137 1,859 2,014 1,909 1,795
Total Income 47,524 45,717 42,733 42,961 39,684
Total Expenditure ** 36,164 35,504 32,784 32,958 29,616
PBIDT 11,360 10,214 9,948 10,003 10,067
Interest 568 485 427 413 430
PBDT 10,792 9,729 9,522 9,590 9,637
Depreciation 1,506 1,387 1,542 1,492 1,066
Minority Interest Before NP -- -- -- -- --
Tax 1,799 1,914 1,971 1,821 1,872
Deferred Tax 60.70 (96) (194) 26.70 --
Reported Profit After Tax 7,427 6,524 6,202 6,251 6,699
Minority Interest After NP 30.40 3.80 2.50 19 29.90
Net Profit after Minority Interest 7,396 6,520 6,200 6,232 6,670
Extra-ordinary Items -- -- -- -- --
Adjusted Profit After Extra-ordinary item 7,396 6,520 6,200 6,232 6,670
EPS (Unit Curr.) 12.60 14.50 12.80 25.60 27.20
Book Value (Unit Curr.) -- -- -- -- --
Dividend (%) 50 50 50 100 250
Equity 1,143 905 905 486 494
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(%) 25.10 23.40 24.40 24.40 26.60
PBDTM(%) 23.80 22.30 23.40 23.40 25.40
PATM(%) 16.40 15 15.20 15.20 17.70