Name of the Company Wipro

Name of the Analyst Karan Mehta

Sector IT

Current Market Price 522

Outstanding Shares 5225.00 mn

Market Capitalisation 2727.45 bn CMP * No. of Shares

Financial Statement Standalone

Product or Services IT Services

 WIPRO LTD
(STANDALONE) STATEMENT OF PROFIT & LOSS

(₹ in millions, except share and per share data, unless oth

Particulars FY21
Revenue from Operation 502,994
Add: Other Operating Income 23,829
Total Operating Income 526,823

Operating Expenses:
Purchases of Stock-In-Hand 5,879
Changes in Inventories of finished goods and stock-in-trade 345
Total Stock Expenses 6,224
Depreciation, amortisation and impairment expenses 13,493
Finance Costs 4,026
Employee benefits expenses 264,673
Sub-contracting and technical fees 80,352
Facility Expenses 14,318
Software license expense for internal use -
Travel 4,358
Communication 4,189
Legal and professional charges 3,537
Marketing and brand building 839
Other Expenses 3,966
Total Operating Expenses 399,975

Tax Expenses
Current Tax 22,430
Deferred Tax 3,809
Total Tax Expenses 26,239

Profit for the Year 100,609

Dividend Paid 5,478

Retained Earnings 95,131
are and per share data, unless otherwise stated)
FY22 FY23 FY24
595,744 677,534 667,924
47,061 23,542 30,458
642,805 701,076 698,382

4,888 3,782 2,642

(64) (35) 179
4,824 3,747 2,821
14,857 15,921 14,918
3,674 6,289 8,197
315,424 372,016 382,895
109,777 120,407 113,898
7,298 8,737 10,340
10,241 15,059 14,880
5,976 11,522 12,021
3,729 3,723 2,707
9,836 7,456 5,612
1,624 2,495 2,935
2,903 11,015 2,983
490,163 578,387 574,207

31,941 27,405 31,485

(652) 3,517 1,504
31,289 30,922 32,989

121,353 91,767 91,186

5,481 32,897 5,224

115,872 58,870 85,962
 WIPRO LTD
(STANDALONE) STATEMENT OF PROFIT & LOSS

(₹ in millions, except share and per share data,

Particulars FY21
Revenue from Operation 502,994
Add: Other Operating Income 23,829
Total Operating Income 526,823
Operating Income Growth YOY -

Operating Expenses:
Purchases of Stock-In-Hand 5,879
Changes in Inventories of finished goods and stock-in-trade 345
Total Stock Expenses 6,224
Employee benefits expenses 264,673
Sub-contracting and technical fees 80,352
Facility Expenses 14,318
Software license expense for internal use -
Travel 4,358
Communication 4,189
Legal and professional charges 3,537
Marketing and brand building 839
Other Expenses 3,966
Total Operating Expenses 382,456

EBITDA 144,367
EBITDA Growth -
EBITDA Margin 27.4%

Depreciation, amortisation and impairment expenses 13,493

EBIT 130,874
EBIT Growth -
EBIT Margin 24.8%

Finance Costs 4,026

PBT 126,848
PBT Growth
PBT Margin 24.1%

Tax Expenses
Current Tax 22,430
Deferred Tax 3,809
Total Tax Expenses 26,239

PAT 100,609
 PAT Growth -
PAT Margin 19.1%

FY 21
Dividend Paid 5,478
Retained Earnings 95,131
No. of Share 5,479
Market Price 414.20

Ratio Analysis FY 21
Per Share Data
EPS 18.36
DPS 1.00
BVPS 2.00
C-EPS 20.83
CPS 17.86

Ratio Analysis FY 21
Return Ratio
ROE 22.2%
ROCE 27.6%
DuPoint Analysis FY 21
ROE 22.2%
NPM 19.1%
Total Asset Turnover Ratio 80.1%
Equity Multiplier 1.45

Ratio Analysis FY 21
Profitability Ratio
EBITDA Margin 27.4%
EBIT Margin 24.8%
PAT Margin 19.1%
Income Growth YoY -
PAT Growth YoY -

Ratio Analysis FY 21
Operating Ratio
Receivables Days 2.13
Inventory Days 0.63
Payables Days 28.57
CCC - Cash Conversion Cycle (25.81)
Working Capital Turnover Days 188.78
Net Working Capital 272,471
Current Ratio 2.50
Quick Ratio 2.72
Ratio Analysis FY 21
Liquidity Ratio
Debt - Equity 0.05
Net Debt-Equity (0.17)
Interest Coverage Ratio 32.51

Payout Ratio 5.44%

Retension Ratio 94.56%
Dividend Yeild 0.24%

Ratio Analysis FY 21
Valuation Ratio
Market Capitalisaton 2,269,401.80
Enterprise Value 2,193,002.80
P/EPS
P/BV
P/C-EPS
Mcap/Sales
EV/EBITDA
s, except share and per share data, unless otherwise stated)
FY22 FY23 FY24
595,744 677,534 667,924
47,061 23,542 30,458
642,805 701,076 698,382
22.02% 9.07% -0.38% New/Old - 1 CAGR is used when degredation is there.

4,888 3,782 2,642

(64) (35) 179
4,824 3,747 2,821
315,424 372,016 382,895
109,777 120,407 113,898
7,298 8,737 10,340
10,241 15,059 14,880
5,976 11,522 12,021
3,729 3,723 2,707
9,836 7,456 5,612
1,624 2,495 2,935
2,903 11,015 2,983
471,632 556,177 551,092

171,173 144,899 147,290 Total Operating Income - Total Operating Expenses

18.6% -15.3% 1.7% New/Old-1
26.6% 20.7% 21.1% EBITDA/Total Operating Income

14,857 15,921 14,918

156,316 128,978 132,372 EBITDA - Depreciation
19.4% -17.5% 2.6% New/Old-1
24.3% 18.4% 19.0% EBIT/Total Operating Income

3,674 6,289 8,197

152,642 122,689 124,175 EBIT - Finance Cost - Other Income & Gains
20.3% -19.6% 1.2% New/Old-1
23.7% 17.5% 17.8% PBT/Total Operating Income

31,941 27,405 31,485

(652) 3,517 1,504
31,289 30,922 32,989

121,353 91,767 91,186 PBT - Total Taxes

 20.6% -24.4% -0.6% New/Old-1
18.9% 13.1% 13.1% PAT/Total Operating Income

FY 22 FY 23 FY 24
5,481 32,897 5,224
115,872 58,870 85,962 Undistributed Profit = PAT - Dividend Paid
5,482 5,488 5,225
592.00 365.30 480.05

FY 22 FY 23 FY 24

22.14 16.72 17.45 Earning Per Share PAT/No. of Shares

1.00 5.99 1.00 Dividend Per Share Dividend/No. of Shares
2.00 2.00 2.00 Book Value Per Share Total Equity/No. of Shares
24.85 19.62 20.31 Cash Earnings Per Share (PAT+Depreciation)/No. of Shares
8.93 8.25 7.25 Cash Per Share Cash & Cash Equivalent / No. of shares

FY 22 FY 23 FY 24

22.3% 14.6% 15.8% Return on Equity PAT/Total Shareholder's Fund

27.4% 19.5% 21.1% Return on Capital Employed EBIT/(Total Equity + Total Debt)
FY 22 FY 23 FY 24
22.3% 14.6% 15.8% Retun on Equity PAT/Total Shareholder's Fund
18.9% 13.1% 13.1% PAT/Total Operating Income
80.0% 82.2% 85.5% Total Operating Income/Total Assets
1.48 1.36 1.41 Total Assets/Total Equity

FY 22 FY 23 FY 24

26.6% 20.7% 21.1%

24.3% 18.4% 19.0%
18.9% 13.1% 13.1%
22.0% 9.1% -0.4%
20.6% -24.4% -0.6%

FY 22 FY 23 FY 24

- - - Trade Receivables/Sales*365
0.50 0.48 0.38 Inventory/Sales*365
26.60 27.59 30.52 Trade Payables/Sales*365
(26.11) (27.12) (30.14) Receivables Days + Inventory Days - Payables Days
162.39 182.92 167.86 Net Working Capital/Sales*365
285,985 351,350 321,184 Current Assets - Current Liabilities
2.23 2.86 2.74 Current Assets/Current Liabilities
2.37 3.08 2.95 Current Assets/Current Liabilities Excludes Inventory, Provisions, Ove
 FY 22 FY 23 FY 24

0.05 0.05 0.08 Total Non-Current Liabilities/Total Equity Excludes Provisions & De
(0.04) (0.02) 0.02 Total Non-Current Liabilities/Total Equity Excludes Cash, Provision
42.55 20.51 16.15 EBIT/Finance Cost

4.52% 35.85% 5.73% Dividend/PAT

95.48% 64.15% 94.27% Retained Earning/PAT OR (1-Payout Ratio)
0.17% 1.64% 0.21% Dividend Per Share/Market Price

FY 22 FY 23 FY 24

3,245,344.00 2,004,766.40 2,508,261.25 No. of shares * Market Price (In Millions)

3,224,306.00 1,993,441.40 2,518,919.25 Mcap+Debt-Cash
Market Price/Earning per share
Market Price/Book Value per Share
Market Price/ Cash Earning per share
Market Capitalisation/Sales
Enterprise Value/ EBITDA
degredation is there.

EBITDA
175,000 25.0% 180,000
171,173
160,000 156,316
170,000 20.0%
165,000 15.0% 140,000
160,000 10.0% 120,000
155,000 5.0% 100,000
150,000 147,290 0.0% 80,000
144,899
145,000 -5.0% 60,000
140,000 -10.0% 40,000
135,000 -15.0% 20,000
130,000 -20.0% -
FY22 FY23 FY24 FY22

EBITDA 144,367 EBITDA Growth - EBIT 13

PBT Chart P
180,000 0.25 140,000
160,000 152,642 0.2 121,353
120,000
140,000 0.15
126,848 122,689 124,175
0.1 100,000
120,000
0.05 80,000
100,000
0
80,000 60,000
-0.05
60,000
-0.1 40,000
40,000 -0.15
20,000
20,000 -0.2
- -0.25 -
FY21 FY22 FY23 FY24 FY22

PBT PBT Growth PAT 10

/No. of Shares
ent / No. of shares

al Equity + Total Debt)

nventory, Provisions, Overdraft etc.

Excludes Provisions & Deffered Tax Liabilities
Excludes Cash, Provisions & Deffered Tax Liabilities
 EBIT
25.0%
156,316 20.0%
128,978 132,372 15.0%
10.0%
5.0%
0.0%
-5.0%
-10.0%
-15.0%
-20.0%
FY22 FY23 FY24

EBIT 130,874 EBIT Growth -

PAT Chart
30.0%
121,353
20.0%
91,767 91,186
10.0%

0.0%

-10.0%

-20.0%

-30.0%
FY22 FY23 FY24

PAT 100,609 PAT Growth -

Shareholding Pattern - Wipro Shareholding Pattern - Wipro
No. of Shares Jun-24
Promotors ###
Government 11,034 B3 Shareholding Pattern - Wipro
DII 431,380,434 B1
FII 493,800,467 B2 Public
9%
Public 490,599,081 B4 FII
9%

DII
8%
Government
0%
 rn - Wipro
blic
%

Promotors
73%
Date WPRO BSE Sensex BSE IT WPRO BSE Sensex BSE IT
3-Apr-23 367.8 59106.44 28385.77 367.8 367.8 367.8
5-Apr-23 369.7 59689.31 28702.33 369.7 371.4 371.9
6-Apr-23 366.7 59832.97 28557.99 366.7 372.3 370.0
10-Apr-23 373.25 59846.51 28796.2 373.3 372.4 373.1
11-Apr-23 370.3 60157.72 28531.79 370.3 374.3 369.7
12-Apr-23 372.15 60392.77 28827.17 372.2 375.8 373.5
13-Apr-23 368.25 60431 28235.2 368.3 376.0 365.8
17-Apr-23 361.6 59910.75 26887.72 361.6 372.8 348.4
18-Apr-23 367.5 59727.01 27016.23 367.5 371.7 350.1
19-Apr-23 360.8 59567.8 26562.55 360.8 370.7 344.2
20-Apr-23 362.85 59632.35 26517 362.9 371.1 343.6
21-Apr-23 368 59655.06 26679.83 368.0 371.2 345.7
24-Apr-23 377.9 60056.1 26815.09 377.9 373.7 347.4
25-Apr-23 375.6 60130.71 26792.65 375.6 374.2 347.2
26-Apr-23 374.5 60300.58 26911.02 374.5 375.2 348.7
27-Apr-23 374.35 60649.38 27219.47 374.4 377.4 352.7
28-Apr-23 385.15 61112.44 27503.49 385.2 380.3 356.4
2-May-23 388.35 61354.71 27843.52 388.4 381.8 360.8
3-May-23 385.2 61193.3 27602.82 385.2 380.8 357.7
4-May-23 383.7 61749.25 27761.22 383.7 384.2 359.7
5-May-23 379.5 61054.29 27601.47 379.5 379.9 357.6
8-May-23 380.4 61764.25 27801.19 380.4 384.3 360.2
9-May-23 382.4 61761.33 27964.55 382.4 384.3 362.3
10-May-23 383.65 61940.2 27954.66 383.7 385.4 362.2
11-May-23 384.5 61904.52 27961.43 384.5 385.2 362.3
12-May-23 383.2 62027.9 27903.94 383.2 386.0 361.6
15-May-23 385.75 62345.71 28079.31 385.8 388.0 363.8
16-May-23 386.8 61932.47 28130.42 386.8 385.4 364.5
17-May-23 382.3 61560.64 27908.04 382.3 383.1 361.6
18-May-23 382.65 61431.74 27837.63 382.7 382.3 360.7
19-May-23 386 61729.68 28228.37 386.0 384.1 365.8
22-May-23 395.65 61963.68 28835.15 395.7 385.6 373.6
23-May-23 397.75 61981.79 28759.14 397.7 385.7 372.6
24-May-23 399.6 61773.78 28795.49 399.6 384.4 373.1
25-May-23 394.2 61872.62 28883.72 394.2 385.0 374.3
26-May-23 401.5 62501.69 29271.27 401.5 388.9 379.3
29-May-23 399.6 62846.38 29175.92 399.6 391.1 378.0
30-May-23 402.5 62969.13 29245.18 402.5 391.8 378.9
31-May-23 403.8 62622.24 29346.42 403.8 389.7 380.2
1-Jun-23 407.25 62428.54 29497.99 407.2 388.5 382.2
2-Jun-23 404.8 62547.11 29404 404.8 389.2 381.0
5-Jun-23 404.3 62787.47 29349.95 404.3 390.7 380.3
6-Jun-23 399.9 62792.88 28863.99 399.9 390.7 374.0
7-Jun-23 402.8 63142.96 29104.62 402.8 392.9 377.1
8-Jun-23 399.5 62848.64 28849.2 399.5 391.1 373.8
9-Jun-23 397.85 62625.63 28654.43 397.8 389.7 371.3
12-Jun-23 395.7 62724.71 29076.21 395.7 390.3 376.7
13-Jun-23 395.65 63143.16 29222.79 395.7 392.9 378.6
14-Jun-23 396.6 63228.51 29174.47 396.6 393.5 378.0
15-Jun-23 388.95 62917.63 29025.99 389.0 391.5 376.1
16-Jun-23 381.4 63384.58 28971.67 381.4 394.4 375.4
19-Jun-23 380.05 63168.3 29076.98 380.1 393.1 376.8
20-Jun-23 382.55 63327.7 29304.22 382.6 394.1 379.7
21-Jun-23 385.55 63523.15 29410.83 385.6 395.3 381.1
22-Jun-23 382.3 63238.89 29142.19 382.3 393.5 377.6
23-Jun-23 379.95 62979.37 28855 380.0 391.9 373.9
26-Jun-23 380.9 62970 28891.51 380.9 391.8 374.4
27-Jun-23 382.55 63416.03 29068.9 382.6 394.6 376.7
28-Jun-23 381.7 63915.42 29191.99 381.7 397.7 378.2
30-Jun-23 389.05 64718.56 29876.53 389.1 402.7 387.1
3-Jul-23 391.6 65205.05 29747.63 391.6 405.7 385.4
4-Jul-23 396.1 65479.05 29996.14 396.1 407.5 388.7
5-Jul-23 393.85 65446.04 30095.02 393.9 407.2 389.9
6-Jul-23 396.05 65785.64 30079.49 396.1 409.4 389.7
7-Jul-23 395.95 65280.45 29834.09 396.0 406.2 386.6
10-Jul-23 389.9 65344.17 29484.66 389.9 406.6 382.0
11-Jul-23 392.4 65617.84 29680.99 392.4 408.3 384.6
12-Jul-23 391.6 65393.9 29490.12 391.6 406.9 382.1
13-Jul-23 394.35 65558.89 30007 394.4 408.0 388.8
14-Jul-23 404.95 66060.9 31296.36 405.0 411.1 405.5
17-Jul-23 415.25 66589.93 31378.17 415.3 414.4 406.6
18-Jul-23 417.05 66795.14 31739.12 417.1 415.6 411.3
19-Jul-23 417.8 67097.44 31740.53 417.8 417.5 411.3
20-Jul-23 417.35 67571.9 31483.86 417.4 420.5 407.9
21-Jul-23 404.55 66684.26 30099.24 404.6 415.0 390.0
24-Jul-23 404.2 66384.78 30124.07 404.2 413.1 390.3
25-Jul-23 400.4 66355.71 30040.38 400.4 412.9 389.2
26-Jul-23 402.65 66707.2 30120.62 402.7 415.1 390.3
27-Jul-23 400.1 66266.82 30094.4 400.1 412.4 389.9
28-Jul-23 398.75 66160.2 29893.16 398.8 411.7 387.3
31-Jul-23 405 66527.67 30276.57 405.0 414.0 392.3
1-Aug-23 406.85 66459.31 30586.05 406.9 413.6 396.3
2-Aug-23 402.85 65782.78 30385.23 402.9 409.3 393.7
3-Aug-23 399.55 65240.68 30334.91 399.6 406.0 393.1
4-Aug-23 408.65 65721.25 30781.16 408.7 409.0 398.8
7-Aug-23 411.05 65953.48 31109.67 411.1 410.4 403.1
8-Aug-23 416.55 65846.5 31105.59 416.6 409.7 403.0
9-Aug-23 417.65 65995.81 31210.03 417.7 410.7 404.4
10-Aug-23 418.35 65688.18 31108.07 418.4 408.8 403.1
11-Aug-23 413 65322.65 31019.34 413.0 406.5 401.9
14-Aug-23 414.8 65401.92 31218.63 414.8 407.0 404.5
16-Aug-23 418.45 65539.42 31475.02 418.5 407.8 407.8
17-Aug-23 417.4 65151.02 31366.6 417.4 405.4 406.4
18-Aug-23 411.75 64948.66 30907.96 411.8 404.2 400.5
21-Aug-23 414.35 65216.09 31180.77 414.4 405.8 404.0
22-Aug-23 417.05 65220.03 31167.63 417.1 405.8 403.8
23-Aug-23 415.2 65433.3 31231.79 415.2 407.2 404.7
24-Aug-23 412.5 65252.34 31428.22 412.5 406.0 407.2
25-Aug-23 409.95 64886.51 31264.9 410.0 403.8 405.1
28-Aug-23 407.95 64996.6 31145.68 408.0 404.5 403.6
29-Aug-23 408.05 65075.82 31246.49 408.1 404.9 404.9
30-Aug-23 407.25 65087.25 31467.74 407.3 405.0 407.7
31-Aug-23 408.45 64831.41 31528.24 408.5 403.4 408.5
1-Sep-23 416 65387.16 31850.25 416.0 406.9 412.7
4-Sep-23 434.05 65628.14 32403.88 434.1 408.4 419.9
5-Sep-23 431.75 65780.26 32669.94 431.8 409.3 423.3
6-Sep-23 429.1 65880.52 32626.6 429.1 410.0 422.7
7-Sep-23 432.65 66265.56 32710.99 432.7 412.3 423.8
8-Sep-23 430.15 66598.91 32697.84 430.2 414.4 423.7
11-Sep-23 434.65 67127.08 32896.39 434.7 417.7 426.2
12-Sep-23 435 67221.13 33106.79 435.0 418.3 429.0
13-Sep-23 435.85 67466.99 33004.01 435.9 419.8 427.6
14-Sep-23 436.45 67519 33214.79 436.5 420.1 430.4
15-Sep-23 441.1 67838.63 33468.3 441.1 422.1 433.7
18-Sep-23 435.95 67596.84 33207.19 436.0 420.6 430.3
20-Sep-23 429.8 66800.84 33052.31 429.8 415.7 428.3
21-Sep-23 428.6 66230.24 33027.9 428.6 412.1 427.9
22-Sep-23 418.65 66009.15 32993.54 418.7 410.8 427.5
25-Sep-23 414.05 66023.69 32740.38 414.1 410.8 424.2
26-Sep-23 412.75 65945.47 32588.9 412.8 410.4 422.3
27-Sep-23 415.6 66118.69 32745.59 415.6 411.4 424.3
28-Sep-23 405.8 65508.32 32144.61 405.8 407.6 416.5
29-Sep-23 406.25 65828.41 32065.34 406.3 409.6 415.5
3-Oct-23 405.4 65512.1 31998.68 405.4 407.7 414.6
4-Oct-23 404.85 65226.04 32100.04 404.9 405.9 415.9
5-Oct-23 406.7 65631.57 32414.69 406.7 408.4 420.0
6-Oct-23 407.75 65995.63 32643.66 407.8 410.7 423.0
9-Oct-23 405.3 65512.39 32584.24 405.3 407.7 422.2
10-Oct-23 407.6 66079.36 32901.61 407.6 411.2 426.3
11-Oct-23 421 66473.05 32908.11 421.0 413.6 426.4
12-Oct-23 417 66408.39 32421.16 417.0 413.2 420.1
13-Oct-23 411.05 66282.74 32207.95 411.1 412.5 417.3
16-Oct-23 410.1 66166.93 32175.56 410.1 411.7 416.9
17-Oct-23 411.25 66428.09 32265.54 411.3 413.4 418.1
18-Oct-23 407.4 65877.02 32091.72 407.4 409.9 415.8
19-Oct-23 395.2 65629.24 32033.36 395.2 408.4 415.1
20-Oct-23 391.95 65397.62 31940.06 392.0 406.9 413.9
23-Oct-23 383.05 64571.88 31255.04 383.1 401.8 405.0
25-Oct-23 382.05 64049.06 30902.51 382.1 398.6 400.4
26-Oct-23 378.35 63148.15 30645.38 378.4 393.0 397.1
27-Oct-23 382.25 63782.8 31068.47 382.3 396.9 402.6
30-Oct-23 382 64112.65 31119.82 382.0 399.0 403.2
31-Oct-23 381.95 63874.93 31060.45 382.0 397.5 402.5
1-Nov-23 380.95 63591.33 30826.51 381.0 395.7 399.4
2-Nov-23 383.7 64080.9 31100.17 383.7 398.8 403.0
3-Nov-23 383.5 64363.78 31321.71 383.5 400.5 405.8
6-Nov-23 384.75 64958.69 31589.75 384.8 404.2 409.3
7-Nov-23 383.1 64942.4 31601.76 383.1 404.1 409.5
8-Nov-23 381.55 64975.61 31561.18 381.6 404.3 408.9
9-Nov-23 380.4 64832.2 31329.1 380.4 403.4 405.9
10-Nov-23 379.25 64904.68 31248.67 379.3 403.9 404.9
12-Nov-23 382.6 65259.45 31548.94 382.6 406.1 408.8
13-Nov-23 381.7 64933.87 31305.68 381.7 404.1 405.6
15-Nov-23 391.4 65675.93 32022.51 391.4 408.7 414.9
16-Nov-23 397.05 65982.48 32853.34 397.1 410.6 425.7
17-Nov-23 395.4 65794.73 32819.47 395.4 409.4 425.2
20-Nov-23 400 65655.15 33030.51 400.0 408.6 428.0
21-Nov-23 400.45 65930.77 32976.55 400.5 410.3 427.3
22-Nov-23 400.2 66023.24 33147.74 400.2 410.8 429.5
23-Nov-23 402.15 66017.81 32995.99 402.2 410.8 427.5
24-Nov-23 395.95 65970.04 32706.83 396.0 410.5 423.8
28-Nov-23 396.95 66174.2 32787.68 397.0 411.8 424.8
29-Nov-23 406.15 66901.91 33222.4 406.2 416.3 430.5
30-Nov-23 413.25 66988.44 33227.34 413.3 416.8 430.5
1-Dec-23 407.7 67481.19 33252.19 407.7 419.9 430.9
4-Dec-23 407.3 68865.12 33415.14 407.3 428.5 433.0
5-Dec-23 404.3 69296.14 33224.96 404.3 431.2 430.5
6-Dec-23 418.85 69653.73 33710.91 418.9 433.4 436.8
7-Dec-23 418.2 69521.69 33637.09 418.2 432.6 435.8
8-Dec-23 422 69825.6 34000.26 422.0 434.5 440.5
11-Dec-23 420.35 69928.53 34125.1 420.4 435.1 442.2
12-Dec-23 422.15 69551.03 34135.67 422.2 432.8 442.3
13-Dec-23 419.6 69584.6 33753.77 419.6 433.0 437.4
14-Dec-23 434.35 70514.2 34838.04 434.4 438.8 451.4
15-Dec-23 446.45 71483.75 36375.03 446.5 444.8 471.3
18-Dec-23 444.95 71315.09 36276.99 445.0 443.8 470.0
19-Dec-23 438.6 71437.19 35973.53 438.6 444.5 466.1
20-Dec-23 431.7 70506.31 35312.51 431.7 438.7 457.6
21-Dec-23 434.1 70865.1 35514.79 434.1 441.0 460.2
22-Dec-23 462.7 71106.96 36201.86 462.7 442.5 469.1
26-Dec-23 470.05 71336.8 36013.84 470.1 443.9 466.6
27-Dec-23 470.95 72038.43 36258.84 471.0 448.3 469.8
28-Dec-23 469.2 72410.38 36178.68 469.2 450.6 468.8
29-Dec-23 471.7 72240.26 36011.09 471.7 449.5 466.6
1-Jan-24 477.3 72271.94 36165.01 477.3 449.7 468.6
2-Jan-24 469.15 71892.48 35793.64 469.2 447.4 463.8
3-Jan-24 455.9 71356.6 34968.05 455.9 444.0 453.1
4-Jan-24 452.55 71847.57 35045.19 452.6 447.1 454.1
5-Jan-24 456.75 72026.15 35496.39 456.8 448.2 459.9
8-Jan-24 450.1 71355.22 35177.07 450.1 444.0 455.8
 9-Jan-24 450.75 71386.21 35337.28 450.8 444.2 457.9
10-Jan-24 453.85 71657.71 35477.44 453.9 445.9 459.7
11-Jan-24 448.05 71721.18 35332.37 448.1 446.3 457.8
12-Jan-24 465.45 72568.45 37120.45 465.5 451.6 481.0
15-Jan-24 494.55 73327.94 37785.92 494.6 456.3 489.6
16-Jan-24 485 73128.77 37332.11 485.0 455.1 483.7
17-Jan-24 482.3 71500.76 37534.05 482.3 444.9 486.3
18-Jan-24 482.25 71186.86 37423.44 482.3 443.0 484.9
19-Jan-24 485 71683.23 37820.91 485.0 446.1 490.1
20-Jan-24 478.1 71423.65 37466.38 478.1 444.4 485.5
23-Jan-24 469.9 70370.55 37185.06 469.9 437.9 481.8
24-Jan-24 478 71060.31 37663.74 478.0 442.2 488.0
25-Jan-24 469.95 70700.67 37199.97 470.0 439.9 482.0
29-Jan-24 472.95 71941.57 37157.98 473.0 447.7 481.5
30-Jan-24 472.4 71139.9 37035.13 472.4 442.7 479.9
31-Jan-24 477.8 71752.11 37358.72 477.8 446.5 484.1
1-Feb-24 471.15 71645.3 37235.59 471.2 445.8 482.5
2-Feb-24 483 72085.63 38045.1 483.0 448.6 493.0
5-Feb-24 482.3 71731.42 37916.48 482.3 446.4 491.3
6-Feb-24 499.6 72186.09 39031.61 499.6 449.2 505.7
7-Feb-24 495.1 72152 38570.21 495.1 449.0 499.8
8-Feb-24 488.9 71428.43 38680.57 488.9 444.5 501.2
9-Feb-24 490.3 71595.49 38456.83 490.3 445.5 498.3
12-Feb-24 501.4 71072.49 38552.31 501.4 442.3 499.5
13-Feb-24 512.15 71555.19 38699.09 512.2 445.3 501.4
14-Feb-24 514.05 71822.83 38357.64 514.1 446.9 497.0
15-Feb-24 518.25 72050.38 38605.47 518.3 448.3 500.2
16-Feb-24 543.1 72426.64 39040.82 543.1 450.7 505.9
19-Feb-24 535.25 72708.16 38941.2 535.3 452.4 504.6
20-Feb-24 531.8 73057.4 38583.16 531.8 454.6 499.9
21-Feb-24 521.15 72623.09 37990.34 521.2 451.9 492.2
22-Feb-24 531.25 73158.24 38685.69 531.3 455.2 501.3
23-Feb-24 536.05 73142.8 38628.31 536.1 455.1 500.5
26-Feb-24 532.2 72790.13 38218.82 532.2 452.9 495.2
27-Feb-24 531.35 73095.22 38508.41 531.4 454.8 499.0
28-Feb-24 517.1 72304.88 38345.31 517.1 449.9 496.8
29-Feb-24 519.15 72500.3 38412.09 519.2 451.1 497.7
1-Mar-24 519.15 73745.35 38201.59 519.2 458.9 495.0
2-Mar-24 522.65 73806.15 38288.61 522.7 459.3 496.1
4-Mar-24 520.25 73872.29 37981.85 520.3 459.7 492.1
5-Mar-24 513.3 73677.13 37370.45 513.3 458.5 484.2
6-Mar-24 513.05 74085.99 37617.54 513.1 461.0 487.4
7-Mar-24 515.85 74119.39 37744.24 515.9 461.2 489.1
11-Mar-24 514.4 73502.64 37524.07 514.4 457.4 486.2
12-Mar-24 510.65 73667.96 37692.48 510.7 458.4 488.4
13-Mar-24 504.35 72761.89 37304.93 504.4 452.8 483.4
14-Mar-24 517.6 73097.28 38135.44 517.6 454.9 494.1
15-Mar-24 516.8 72643.43 37926.76 516.8 452.0 491.4
18-Mar-24 510.35 72748.42 37348.63 510.4 452.7 483.9
19-Mar-24 494.8 72012.05 36356.04 494.8 448.1 471.1
20-Mar-24 493.6 72101.69 36249.45 493.6 448.7 469.7
21-Mar-24 500.7 72641.19 36554.34 500.7 452.0 473.6
22-Mar-24 487.05 72831.94 35824.73 487.1 453.2 464.2
26-Mar-24 479.75 72470.3 35620.29 479.8 451.0 461.5
27-Mar-24 472.2 72996.31 35449.23 472.2 454.2 459.3
28-Mar-24 480.05 73651.35 35644.77 480.1 458.3 461.9
1-Apr-24 485 74014.55 35810.23 485.0 460.6 464.0
2-Apr-24 481.2 73903.91 35615.55 481.2 459.9 461.5
3-Apr-24 483.35 73876.82 35891.94 483.4 459.7 465.1
4-Apr-24 487.5 74227.63 36224.16 487.5 461.9 469.4
5-Apr-24 485.2 74248.22 36064.58 485.2 462.0 467.3
8-Apr-24 479.9 74742.5 35867.91 479.9 465.1 464.7
9-Apr-24 475.8 74683.7 35896.15 475.8 464.7 465.1
10-Apr-24 477.25 75038.15 36085.71 477.3 466.9 467.6
12-Apr-24 470.9 74244.9 35781.66 470.9 462.0 463.6
15-Apr-24 459.25 73399.78 35217.1 459.3 456.7 456.3
16-Apr-24 448.6 72943.68 34400.21 448.6 453.9 445.7
18-Apr-24 444.3 72488.99 34333.25 444.3 451.1 444.9
19-Apr-24 452.85 73088.33 34139.78 452.9 454.8 442.4
22-Apr-24 461.95 73648.62 34341.14 462.0 458.3 445.0
23-Apr-24 462 73738.45 34487.08 462.0 458.9 446.9
24-Apr-24 460.2 73852.94 34274.42 460.2 459.6 444.1
25-Apr-24 461 74339.44 34385.72 461.0 462.6 445.5
26-Apr-24 464.65 73730.16 34420.81 464.7 458.8 446.0
29-Apr-24 462.95 74671.28 34432.89 463.0 464.7 446.2
30-Apr-24 462.3 74482.78 34094.78 462.3 463.5 441.8
2-May-24 457.25 74611.11 34118.9 457.3 464.3 442.1
3-May-24 456.85 73878.15 33901.7 456.9 459.7 439.3
6-May-24 458.25 73895.54 34121.09 458.3 459.8 442.1
7-May-24 463.45 73511.85 34310.38 463.5 457.4 444.6
8-May-24 462.9 73466.39 34114.35 462.9 457.2 442.0
9-May-24 454.95 72404.17 33997.85 455.0 450.5 440.5
10-May-24 451.7 72664.47 33700.95 451.7 452.2 436.7
13-May-24 452.1 72776.13 33787.86 452.1 452.9 437.8
14-May-24 456.35 73104.61 33878.22 456.4 454.9 439.0
15-May-24 458.1 72987.03 33908.71 458.1 454.2 439.4
16-May-24 464.35 73663.72 34433.14 464.4 458.4 446.2
17-May-24 461.05 73917.03 34178.26 461.1 460.0 442.9
18-May-24 462.35 74005.94 34244.91 462.4 460.5 443.7
21-May-24 460.85 73953.31 34088.18 460.9 460.2 441.7
22-May-24 461.25 74221.06 34303.22 461.3 461.9 444.5
23-May-24 465.9 75418.04 34707.09 465.9 469.3 449.7
24-May-24 463.5 75410.39 34517.19 463.5 469.3 447.2
27-May-24 452.55 75390.5 34681.87 452.6 469.1 449.4
28-May-24 456 75170.45 34520.97 456.0 467.8 447.3
29-May-24 450.9 74502.9 34204.08 450.9 463.6 443.2
30-May-24 436.95 73885.6 33531.45 437.0 459.8 434.5
31-May-24 437.75 73961.31 33198.71 437.8 460.2 430.2
3-Jun-24 443.95 76468.78 33305.98 444.0 475.8 431.6
4-Jun-24 437.8 72079.05 32946.15 437.8 448.5 426.9
5-Jun-24 451.55 74382.24 33768.94 451.6 462.9 437.6
6-Jun-24 461 75074.51 34734.42 461.0 467.2 450.1
7-Jun-24 484.45 76693.36 35909.41 484.5 477.2 465.3
10-Jun-24 475 76490.08 35371.78 475.0 476.0 458.3
11-Jun-24 475.95 76456.59 35372.18 476.0 475.8 458.3
12-Jun-24 476.9 76606.57 35385.23 476.9 476.7 458.5
13-Jun-24 482.4 76810.9 35766.4 482.4 478.0 463.4
14-Jun-24 477.35 76992.77 35506.07 477.4 479.1 460.1
18-Jun-24 491.85 77301.14 35708.07 491.9 481.0 462.7
19-Jun-24 495.6 77337.59 35844.6 495.6 481.2 464.4
20-Jun-24 490.5 77478.93 35905.69 490.5 482.1 465.2
21-Jun-24 490.55 77209.9 36172.71 490.6 480.5 468.7
24-Jun-24 490.45 77341.08 36158.57 490.5 481.3 468.5
25-Jun-24 497.05 78053.52 36350.22 497.1 485.7 471.0
26-Jun-24 495.15 78674.25 36325.61 495.2 489.6 470.7
27-Jun-24 510.7 79243.18 36926.6 510.7 493.1 478.5
28-Jun-24 514.9 79032.73 36951.36 514.9 491.8 478.8
1-Jul-24 527.25 79476.19 37629.97 527.3 494.6 487.6
2-Jul-24 538.1 79441.45 38041.44 538.1 494.3 492.9
3-Jul-24 539.05 79986.8 38107.27 539.1 497.7 493.8
4-Jul-24 530.45 80049.67 38535.11 530.5 498.1 499.3
5-Jul-24 535 79996.6 38483.33 535.0 497.8 498.6
8-Jul-24 541.25 79960.38 38501.03 541.3 497.6 498.9
9-Jul-24 540.8 80351.64 38499.9 540.8 500.0 498.9
10-Jul-24 535.25 79924.77 38120 535.3 497.3 493.9
11-Jul-24 534.35 79897.34 38180.6 534.4 497.2 494.7
12-Jul-24 560.05 80519.34 39828.91 560.1 501.0 516.1
15-Jul-24 559.35 80664.86 39750.31 559.4 502.0 515.1
16-Jul-24 559.6 80716.55 39971.94 559.6 502.3 517.9
18-Jul-24 573.2 81343.46 40707.77 573.2 506.2 527.5
19-Jul-24 557.25 80604.65 40620.28 557.3 501.6 526.3
22-Jul-24 505.75 80502.08 40593.28 505.8 500.9 526.0
23-Jul-24 500.55 80429.04 40926.89 500.6 500.5 530.3
24-Jul-24 500.05 80148.88 41028.44 500.1 498.7 531.6
25-Jul-24 506.8 80039.8 40954.35 506.8 498.1 530.7
26-Jul-24 525 81332.72 41836.85 525.0 506.1 542.1
29-Jul-24 524.2 81355.84 41708.38 524.2 506.3 540.4
30-Jul-24 521.5 81455.4 41704.82 521.5 506.9 540.4
31-Jul-24 522.05 81741.34 41706.91 522.1 508.6 540.4
1-Aug-24 521.55 81867.55 41482.17 521.6 509.4 537.5
2-Aug-24 502 80981.95 40630.67 502.0 503.9 526.5
5-Aug-24 485.2 78759.4 39200.69 485.2 490.1 507.9
6-Aug-24 489.45 78593.07 39296.96 489.5 489.1 509.2
7-Aug-24 497.5 79468.01 39948.45 497.5 494.5 517.6
 8-Aug-24 487.05 78886.22 39222.31 487.1 490.9 508.2
9-Aug-24 491.3 79705.91 39847.58 491.3 496.0 516.3
12-Aug-24 488.95 79648.92 39991.12 489.0 495.6 518.2
13-Aug-24 490.4 78956.03 39887.14 490.4 491.3 516.8
14-Aug-24 495.1 79105.88 40450.84 495.1 492.2 524.1
16-Aug-24 516.4 80436.84 41549.12 516.4 500.5 538.4
19-Aug-24 519.5 80424.68 41900.25 519.5 500.5 542.9
20-Aug-24 524.6 80802.86 42217.06 524.6 502.8 547.0
21-Aug-24 525.65 80905.3 42260.56 525.7 503.4 547.6
22-Aug-24 518.75 81053.19 42201.23 518.8 504.4 546.8
23-Aug-24 512.35 81086.21 41868.12 512.4 504.6 542.5
26-Aug-24 519.9 81698.11 42439.63 519.9 508.4 549.9
27-Aug-24 517.1 81711.76 42688.14 517.1 508.5 553.1
28-Aug-24 534.6 81785.56 43218.64 534.6 508.9 560.0
29-Aug-24 538.6 82134.61 43294.91 538.6 511.1 561.0
30-Aug-24 538.2 82365.77 43486.56 538.2 512.5 563.5
2-Sep-24 532.15 82559.84 43648.03 532.2 513.7 565.6
3-Sep-24 536.15 82555.44 43512.26 536.2 513.7 563.8
4-Sep-24 519.15 82352.64 43116.09 519.2 512.5 558.7
5-Sep-24 524.9 82201.16 43300.98 524.9 511.5 561.1
6-Sep-24 520.5 81183.93 42845.88 520.5 505.2 555.2
9-Sep-24 514.85 81559.54 42583.73 514.9 507.5 551.8
10-Sep-24 525.6 81921.29 43231.01 525.6 509.8 560.2
11-Sep-24 514.55 81523.16 43106.97 514.6 507.3 558.5
 WPRO
Date Days Stock Price Price Period Abs Rel Rel
11-Sep-24 514.55 81523.16
12-Aug-24 30 488.95 79648.92 1M 5.24 2.88 2.35
13-Mar-24 182 504.35 72761.89 6M 2.02 -10.02 12.04
12-Sep-23 365 435 67221.13 12M 18.29 -2.99 21.28
 WPRO
WPRO BSE Sensex BSE IT

630

580

530

480

430

380

330
3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 3 4 4 4 4 4 4 4 4 4 4 4 4 4
pr-2 pr-2 pr-2 ay-2 ay-2 un-2 un-2 ul-2 ul-2 ul-2 ug-2 ug-2 ep-2 ep-2 ct-2 ct-2 ct-2 ov-2 ov-2 ec-2 ec-2 an-2 an-2 an-2 eb-2 eb-2 ar-2 ar-2 pr-2 pr-2 pr-2 ay-2 ay-2 un-2 un-2
A A A J J -J -J -J S S O O O J J J F F A A A J J
3- 16- 29- 2-M 5-M 7- 20- 3 16 29 11-A 24-A 6- 19- 2- 15- 28- 0-N 3-N 6-D 19-D 1- 14- 27- 9- 22- 6-M 9-M 1- 14- 27- 0-M 3-M 5- 18- 1
1 2 1 2 1 1 2
E IT

4 4 4 4 4 4 4 4 4 4 4 4 4 4 4
- 2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2 -2
ar ar Apr Apr Apr ay ay Jun Jun -Jul -Jul -Jul ug ug Sep
-M 1- 4- 7- 0-M 3-M 5- 18- 1 14 27 9-A 2-A 4-
19 1 2 1 2 2
 WIPRO LTD
(STANDALONE) BALANCE SHEET

(₹ in millions, except share and per sh

Particulars
ASSETS
NON-CURRENT ASSETS
Property, Plant and equipment
Right-of-Use assets
Capital work-in-progress
Goodwill
Other intangible assets
Financial Assets
Investments
Derrivative Assets
Trade Receivables
Other financial assets
Deferred Tax assets (Net)
Non-current tax assets (Net)
Other non-current assets
Total non-current assets
CURRENT ASSETS
Inventories
Financial Assets
Investments
Derivative assets
Trade recievables
Unbilled recievables
Loans to Subsidiaries
Cash and Cash equivalents
Other financial assets
Current tax assets (Net)
Contract assets
Other current assets
Total Current Assets
TOTAL ASSETS

EQUITY AND LIABILITIES

EQUITY
Equity share capital (Face Value = 2/-)
Other equity
TOTAL EQUITY
LIABILITIES
Non-current liabilities
Financial liabilities
Borrowings
Lease liabilities
Derivative liabilities
Other financial liabilities
Provisions
Deferred tax liabilities (Net)
Non-current tax liabilities (Net)
Other non-current liabilities
Total non-current liabilities
Current liabilities
Financial liabilities
Borrowings
Lease liabilities
Derivative liabilities
Trade payables
(a) Total outstanding dues of micro enterprises and small enterprises
(b) Total outstanding dues of creditors other than micro enterprises and small
enterprises
Other financial liabilities
Contract liabilities
Other current liabilities
Provisions
Current tax liabilities (Net)
Total current liabilities
TOTAL LIABILITIES
TOTAL EQUITY AND LIABILITIES
LTD

millions, except share and per share data, unless otherwise stated)
FY21 FY22 FY23 FY24

56,758 65,167 73,803 66,563

9,029 8,699 8,535 6,415
18,480 15,845 6,038 6,697
4,571 4,604 4,604 4,604
2,523 1,907 1,305 1,013

82,067 165,572 193,728 206,806

16 6 3 -
3,079 - - -
4,469 3,188 3,819 3,342
474 533 668 251
13,829 9,747 11,487 8,313
8,273 10,838 9,308 6,844
203,568 286,106 313,298 310,848

910 875 913 729

174,952 240,737 297,126 301,437

4,049 2,995 1,596 1,105
80,462 92,954 99,617 85,153
15,823 35,127 33,115 31,331
42,015 19,130 12,326 -
97,832 48,981 45,270 37,906
5,187 39,431 6,049 7,790
973 529 2,096 4,875
10,809 13,979 16,366 12,941
20,783 22,984 25,304 22,371
453,795 517,722 539,778 505,638
657,363 803,828 853,076 816,486

10,958 10,964 10,976 10,450

441,458 532,543 616,647 567,369
452,416 543,507 627,623 577,819
 141 57 - -
7073 6,939 7,758 5,651
0 48 68 -
130 2 - -
885 641 549 1,161
1305 - 2,531 4,488
9110 16,052 19,740 34,191
4979 4,845 6,379 8,722
23623 28,584 37,025 54,213

58,011 76,734 51,807 41,750

4,021 4,311 4,029 3,594
1,021 585 2,823 532

184 1,117 1,145 1,560

41,055 45,734 51,857 56,834

22,049 51,171 21,820 22,403
18,063 21,095 19,032 14,265
6,965 8,969 8,776 10,220
15,120 13,683 13,580 13,307
14,835 8,338 13,559 19,989
181,324 231,737 188,428 184,454
204,947 260,321 225,453 238,667
657,363 803,828 853,076 816,486 - - - -
 WIPRO LTD
(STANDALONE) BALANCE SHEET

(₹ in millions, except share and per share data, unless otherwise

Particulars FY21 FY22
ASSETS
NON-CURRENT ASSETS
Property, Plant and equipment 56,758 65,167
Right-of-Use assets 9,029 8,699
Capital work-in-progress 18,480 15,845
Goodwill 4,571 4,604
Other intangible assets 2,523 1,907
Total Tangible & Intangible Assets 91,361 96,222

Financial Assets
Investments 82,067 165,572
Derrivative Assets 16 6
Trade Receivables 3,079 -
Other financial assets 4,469 3,188
Deferred Tax assets (Net) 474 533
Non-current tax assets (Net) 13,829 9,747
Other non-current assets 8,273 10,838
Total Financial Assets 112,207 189,884

CURRENT ASSETS
Inventories 910 875
Financial Assets
Investments 174,952 240,737
Derivative assets 4,049 2,995
Trade recievables 80,462 92,954
Unbilled recievables 15,823 35,127
Loans to Subsidiaries 42,015 19,130
Cash and Cash equivalents 97,832 48,981
Other financial assets 5,187 39,431
Current tax assets (Net) 973 529
Contract assets 10,809 13,979
Other current assets 20,783 22,984
Total Current Assets 453,795 517,722
TOTAL ASSETS 657,363 803,828

EQUITY AND LIABILITIES

EQUITY
Equity share capital (Face Value = 2/-) 10,958 10,964
 Other equity (Reserves & Surplus) 441,458 532,543
TOTAL EQUITY 452,416 543,507

LIABILITIES
Non-current liabilities
Financial liabilities
Borrowings 141 57
Lease liabilities 7073 6,939
Derivative liabilities 0 48
Other financial liabilities 130 2
Provisions 885 641
Deferred tax liabilities (Net) 1305 -
Non-current tax liabilities (Net) 9110 16,052
Other non-current liabilities 4979 4,845
Total non-current liabilities 23623 28,584

Current liabilities
Financial liabilities
Borrowings 58,011 76,734
Lease liabilities 4,021 4,311
Derivative liabilities 1,021 585
Trade payables
(a) Total outstanding dues of micro enterprises and small enterprises 184 1,117
(b) Total outstanding dues of creditors other than micro enterprises and small
enterprises 41,055 45,734
Other financial liabilities 22,049 51,171
Contract liabilities 18,063 21,095
Other current liabilities 6,965 8,969
Provisions 15,120 13,683
Current tax liabilities (Net) 14,835 8,338
Total current liabilities 181,324 231,737

TOTAL LIABILITIES 204,947 260,321

TOTAL EQUITY AND LIABILITIES 657,363 803,828

Face Value 2 2
No. of Share 5479 mn 5482 mn
hare data, unless otherwise stated)
FY23 FY24

73,803 66,563
8,535 6,415
6,038 6,697
4,604 4,604
1,305 1,013
94,285 85,292

193,728 206,806
3 -
- -
3,819 3,342
668 251
11,487 8,313
9,308 6,844
219,013 225,556

913 729

297,126 301,437
1,596 1,105
99,617 85,153
33,115 31,331
12,326 -
45,270 37,906
6,049 7,790
2,096 4,875
16,366 12,941
25,304 22,371
539,778 505,638
853,076 816,486

10,976 10,450
616,647 567,369
627,623 577,819 Shareholders Fund

- -
7,758 5,651
68 -
- -
549 1,161
2,531 4,488
19,740 34,191
6,379 8,722
37,025 54,213

51,807 41,750
4,029 3,594
2,823 532

1,145 1,560

51,857 56,834
21,820 22,403
19,032 14,265
8,776 10,220
13,580 13,307
13,559 19,989
188,428 184,454

225,453 238,667
853,076 816,486 - - - -

2 2
5488 mn 5225 mn
Coments WIPRO LTD Formula

Particulars FY23 FY24

Net Sales 904,876 897,603
Add: Other Operating Income - -
Total Operating Income 904,876 897,603 Net Sales+Other Operating Income

Operating Expenses:
Salaries and Wages - -
Other Expenses - -
Total Operating Expenses 736,340 728,035 Sum of all Expenses

EBITDA 168,536 169,568 Total Operating Income - Total Operati

EBITDA Growth 1% New/Old-1
EBITDA Margin 18.6% 18.9% EBITDA/Total Operating Income
Less Depreciation 33,402 34,071

EBIT 135,134 135,497 EBITDA - Depreciation

EBIT Growth 0.0027 New/Old-1
EBIT Margin 14.9% 15.1% EBIT/Total Operating Income
Less Finance Cost - -
Add: Non-Operating Other Income 12,523 11,451
Add: Extra Ordinary Gain (Losses) - -
Add: Share in profit of associates - -
PBT 147,657 146,948 EBIT - Finance Cost - Other Income & G
PBT Growth 0% New/Old-1
PBT Margin 16.3% 16.4% PBT/Total Operating Income

Less: Taxes 33,992 36,089

Current Tax 33,992 36,089
Deffered Tax - -
Previous Year Tax Adjustment - -

PAT 113,665 110,859 PBT - Total Taxes

PAT Growth -2% New/Old-1
PAT Margin 12.6% 12.4% PAT/Total Operating Income
ther Operating Income

ting Income - Total Operating Expenses

al Operating Income

Operating Income

ce Cost - Other Income & Gains

perating Income

perating Income
 Return on Equity FY 2023-24

Net Profit Margin Total Asset turnover Equity Multiplier

PAT = PAT x Sales x Total Assets

Total Equity Sales Total Assets Total Equity

PAT = 91186 x 698382 x 816486

Total Equity 698382 816486 577819

15.8% 13.1% 85.5% 1.41

2.50

Able to extract Using debt to

profits from sales- Effective using assets create bigger base
combined leverage to produce sales of assets
Month Open Price High Price Low Price Close Price
Mar-20 225 233.9 159.6 196.6
Apr-20 197 202.35 174 190.5
May-20 185 214.75 178.2 212.55 60
Jun-20 214 229.9 206.4 219.7
50
Jul-20 220.1 290.65 218.35 280.6
Aug-20 283 287.25 269 271.4 40
Sep-20 270 324.55 269.1 313.6
30
Oct-20 315.25 381.7 312.05 340.65
Nov-20 342.4 361.3 332.7 350.5 20
Dec-20 353 390.4 346.35 386.25
10
Jan-21 385.85 467.2 384.95 418.05
Feb-21 416.7 457.05 408 410.2 0
0 0 0 20 20 21 r-21 21
Mar-21 411 444.25 398 414.2 -2 -2 -2 p- v- n- y-
ar ay J ul e o J a a a
M M S N M M
Apr-21 419.1 511.95 412.75 492.4
May-21 492.4 545 477.8 538.9
Jun-21 539.9 564 533.05 545.65
Jul-21 545.65 601.5 522.55 586.6
Aug-21 588.5 642.7 582.3 641.25
Sep-21 642 698.95 627.3 634.35
Oct-21 634 739.8 630.15 646.45
Nov-21 652.7 668.4 603.9 637
Dec-21 644.8 719.8 623.2 715.2
Jan-22 718.3 726.7 537.45 572.65
Feb-22 579.95 589.8 530.5 555.85
Mar-22 556.25 615.9 550.3 592
Apr-22 591.6 609.4 507.25 509
May-22 512.1 519 443.15 478.25
Jun-22 478.3 488 402.1 416.05
Jul-22 411.5 424.4 391 423.7
Aug-22 427 444.65 399.05 413.45
Sep-22 410.85 425.95 384.6 394.3
Oct-22 394 417.9 372.4 386.4
Nov-22 388 409.45 384.75 406.95
Dec-22 412 416.35 376.3 392.8
Jan-23 392.75 410.35 381.5 398.8
Feb-23 400.05 413 385.4 387.05
Mar-23 388.15 396.5 355 365.3
Apr-23 367.1 388 351.85 385.15
May-23 389 405.95 379 403.8
Jun-23 404.05 409.7 377.1 389.05
Jul-23 395.4 425 387.6 405
Aug-23 405.05 421.85 397.05 408.45
Sep-23 406.05 443.6 401.55 406.25
Oct-23 406.25 423.8 375 381.95
Nov-23 382.05 414.5 376.9 413.25
Dec-23 414 477.65 402.05 471.7
Jan-24 472.25 526.45 446.5 477.8
Feb-24 477.65 546.1 470.55 519.15
Mar-24 523.95 526.25 471.4 480.05
Apr-24 482.9 491.5 437 462.3
May-24 462.95 470.5 435.15 437.75
Jun-24 448.25 516.5 416.8 514.9
Jul-24 515.5 580 486.65 522.05
Aug-24 522.5 542.4 480.3 538.2
Sep-24 538.2 542 516.85 519.15
 Chart Title

0 0 21 r-21 21 l-21 21 21 22 r-22 22 l-22 22 22 23 r-23 23 l-23 23 23 24 r-24 24 l-24 24

-2 -2 n- y- p- v- n- y- p- v- n- y- p- v- n- y- p-
ep Nov J a M
a a J u
S e N o J a M
a a J u
S e N o J a M
a a J u
S e N o J a M
a a J u
S e
M M M M

Low Price
 4 4 4 24
-2 -2 -2 p-
ar ay J ul e
M M S