You are on page 1of 12

Wipro

Previous
Years

Mar '11

Mar '10

Mar '09

------------------ in Rs. Cr.


-----------------Mar '08
Mar '07

12 mths

12 mths

12 mths

12 mths

12 mths

26,401.20

23,006.30

21,612.80

17,658.10

13,758.50

100.7

84.3

105.5

165.5

74.6

Net Sales
26,300.50
Other
603.3
Income
Stock
Adjustment
31.6
s
Total
26,935.40
Income
Expenditure

22,922.00

21,507.30

17,492.60

13,683.90

866.7

-480.4

326.9

288.7

111

-3.8

187

86.3

23,899.70

21,023.10

18,006.50

14,058.90

3,805.60

3,768.80

3,438.80

3,139.30

1,975.30

Profit &
Loss
account

Income
Sales
Turnover
Excise Duty

Raw
Materials
Power &
Fuel Cost
Employee
Cost
Other
Manufacturi
ng
Expenses

199.7

141.4

154

10,937.40

9,062.80

9,249.80

7,409.10

5,768.20

2,780.20

2,145.30

1,687.80

299.8

120.5

Selling and
Admin
Expenses

1,703.30

1,491.40

1,523.00

557.8

27.6

Miscellaneo
us
Expenses

1,145.00

921.8

691.4

2,558.00

2,624.10

Preoperativ
e Exp
Capitalised

20,571.20

17,531.50

16,744.80

13,964.00

10,515.70

Mar '11

Mar '10

Mar '09

Mar '08

Mar '07

12 mths

12 mths

12 mths

12 mths

12 mths

5,760.90

5,501.50

4,758.70

3,715.60

3,254.50

6,364.20

6,368.20

4,278.30

4,042.50

3,543.20

58.6

99.8

196.8

116.8

7.2

6,305.60

6,268.40

4,081.50

3,925.70

3,536.00

600.1

579.6

533.6

456

359.8

Total
Expenses

Operating
Profit
PBDIT
Interest
PBDT
Depreciatio
n

Other
Written Off

Profit
Before Tax

5,705.50

5,688.80

3,547.90

3,469.70

3,176.20

Extraordinary
items
PBT (Post
Extra-ord
Items)
Tax
Reported
Net Profit

5,705.50

5,688.80

3,547.90

3,469.70

3,176.20

861.8

790.8

574.1

406.4

334.1

4,843.70

4,898.00

2,973.80

3,063.30

2,842.10

Total Value
Addition

16,765.60

13,762.70

13,306.00

10,824.70

8,540.40

Preference
Dividend

490.8

880.9

586

876.5

873.7

128.3

99.6

148.9

126.8

14,682.11

14,649.81

14,615.00

14,590.00

33.36

20.3

20.96

19.48

300

200

300

300

120.49

85.42

79.05

63.86

Equity
981.8
Dividend
Corporate
Dividend
220.4
Tax
Per share data
(annualised)
Shares in
issue
24,544.09
(lakhs)
Earning
17.74
Per Share
(Rs)
Equity
Dividend
200
(%)
Book Value
(Rs)

86.86

Source : Dion Global Solutions Limited

------------------ in Rs.
Cash Flow
Cr. -----------------Mar '11

Mar '10

Mar '09

Mar '08

Mar '07

12 mths

12 mths

12 mths

12 mths

12 mths

5705.5

5688.8

3547.9

3469.7

3176.2

Net Profit
Before Tax

Net Cash
From
Operating
Activities
Net Cash
(used
in)/from
Investing
Activities
Net Cash
(used
in)/from
Financing
Activities
Net
(decrease)/
increase In
Cash and
Cash
Equivalent
s

3710.5

4477.4

4344.5

715.9

2674.6

-1474

-3064.6

-3662.7

-1127.5

-1881.9

-2732.6

-96.2

-70.7

2290.9

238.5

-496.1

1316.6

611.1

1879.3

1031.2

Opening
Cash &
Cash
Equivalents

5699.4

4347.7

3798.1

1852.8

818

Closing
Cash &
Cash
Equivalents

5203.3

5664.3

4409.2

3732.1

1849.2

Mar '10

Mar '09

Mar '08

Mar '07

Wipro

Previous
Years

Key
Financial
Ratios

Mar '11
Investment Valuation
Ratios
Face Value

Dividend
Per Share

Operating
Profit Per
Share (Rs)

23.47

37.47

32.48

25.42

22.31

Net
Operating
Profit Per
Share (Rs)

107.16

156.12

146.81

119.69

93.79

Free
Reserves
84.28
Per Share
(Rs)
Bonus in
Equity
96.94
Capital
Profitability Ratios

116.54

81.06

--

--

95.32

95.51

95.68

95.84

21.9

24

22.12

21.24

23.78

19.14

21.07

19.22

18.29

20.71

Gross Profit
Margin(%)

19.62

21.47

19.64

18.63

21.15

Cash Profit
Margin(%)

20.4

21.6

20.27

19.74

22.91

20.4

21.6

20.27

19.74

22.91

17.96

20.97

13.53

17.19

20.34

17.96

20.97

13.53

17.19

20.34

22.34

23.06

26.77

23.23

33.3

20.41

27.68

23.76

26.51

30.5

20.69

25.24

31.34

26.51

30.5

86.86

120.49

85.42

79.05

63.86

86.86

120.49

85.42

79.05

63.86

27.2

30.12

37.17

23.32

33.31

1.33

1.1

2.54

1.68

2.26

1.76

2.44

1.61

Operating
Profit
Margin(%)
Profit
Before
Interest And
Tax
Margin(%)

Adjusted
Cash
Margin(%)
Net Profit
Margin(%)
Adjusted
Net Profit
Margin(%)
Return On
Capital
Employed(
%)
Return On
Net
Worth(%)
Adjusted
Return on
Net
Worth(%)
Return on
Assets
Excluding
Revaluation
s
Return on
Assets
Including
Revaluation
s
Return on
Long Term
Funds(%)

Liquidity And Solvency


Ratios
Current
1.45
Ratio
Quick Ratio

2.2

Debt Equity
Ratio

0.22

0.31

0.4

0.33

0.03

Long Term
Debt Equity
Ratio

--

0.01

0.01

0.33

0.03

53.67

23.85

30.71

442.14

0.31

0.4

0.33

0.03

59.48

26.56

34.61

492.11

55.89

18.82

31.13

445.71

45.4

56.15

39.41

57.23

4.84

5.32

5.62

6.01

43.12

45.4

56.15

39.41

57.23

3.45

3.47

3.85

7.81

8.31

1.02

0.99

1.24

1.14

1.43

3.45

3.47

3.85

7.81

8.31

73.15

53.39

66.55

--

--

5.34

6.2

4.13

--

--

150.91

102.81

150.56

67.73

Debt Coverage Ratios


Interest
99.37
Cover
Total Debt
to Owners
0.22
Fund
Financial
Charges
109.61
Coverage
Ratio
Financial
Charges
Coverage
93.9
Ratio Post
Tax
Management
Efficiency Ratios
Inventory
Turnover
43.12
Ratio
Debtors
Turnover
4.87
Ratio
Investment
s Turnover
Ratio
Fixed
Assets
Turnover
Ratio
Total
Assets
Turnover
Ratio
Asset
Turnover
Ratio
Average
Raw
Material
Holding
Average
Finished
Goods Held

Number of
Days In
142.51
Working
Capital
Profit & Loss Account
Ratios

Material
Cost
Compositio
n

14.46

16.44

15.98

17.94

14.43

Imported
Compositio
n of Raw
Materials
Consumed

35.34

36.83

45

--

--

1.64

1.43

3.04

--

73.26

77.28

73.66

80.05

20.6

23.05

33.47

35.2

24.27

18.42

19.54

29.13

31.24

72.76

77.41

82.53

66.53

64.8

76.02

80

84.62

70.87

68.76

0.86

1.1

1.13

1.09

0.07

Mar '11

Mar '10

Mar '09

Mar '08

Mar '07

Earnings
Per Share

17.74

33.36

20.3

20.96

19.48

Book Value

86.86

120.49

85.42

79.05

63.86

Selling
Distribution
Cost
1.56
Compositio
n
Expenses
as
Compositio
69.87
n of Total
Sales
Cash Flow Indicator
Ratios
Dividend
Payout
27.61
Ratio Net
Profit
Dividend
Payout
Ratio Cash
Profit
Earning
Retention
Ratio
Cash
Earning
Retention
Ratio
AdjustedCa
sh Flow
Times

You might also like