Scribd
Upload
34 views5 pages

WIPRO AFM Data

Wipro

Uploaded by

mahak20044
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
34 views5 pages

WIPRO AFM Data

Wipro

Uploaded by

mahak20044
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

WIPRO

Particular 2021-22 (in million) 2022-23(in million) 2023-24 (in million)

Sales / Revenue ₹ 790,934 ₹ 904,876 ₹ 897,603

(VC) ₹0 ₹0 ₹0
Contribution ₹ 790,934 ₹ 904,876 ₹ 897,603
(FC) ₹ 626,278 ₹ 736,429 ₹ 729,845
EBITDA ₹ 164,656 ₹ 168,447 ₹ 167,758
(DA) ₹ 14,857 ₹ 33,042 ₹ 34,071
EBIT ₹ 149,799 ₹ 135,405 ₹ 133,687
(Int) ₹ 3,674 ₹ 10,077 ₹ 12,552
EBT ₹ 146,125 ₹ 125,328 ₹ 121,135
(Tax) ₹ 31,289 ₹ 33,992 ₹ 36,089
PAT (Profit After Tax) ₹ 114,836 ₹ 91,336 ₹ 85,046

PAT (Profit After Tax) ₹ 114,836,000,000 ₹ 91,336,000,000 ₹ 85,046,000,000

Number of Shares (Basic) 5,466,705,840 5,477,466,573 5,288,285,555

EPS (Earnings Per Share) 21.01 16.67 16.08

Dividend Payout 6.00 1.00 1.00

Current assets (as per balance


sheet) ₹ 620,752 ₹ 661,096 ₹ 650,662
Current Liabilites (as per balance
sheet) ₹ 308,329 ₹ 267,753 ₹ 252,458

risk premium 3%
Ke using Capm 18.1736%
Rf 7%

Degree of Operating Leverage -0.84 1.58


Degree of Financial Leverage 2.44 2.80
Degree of Combined Leverage -2.06 4.42

2022 2023 2024


EBIT- EPS Analysis 0.01 0.01 0.01
Financial Break even point ₹ 644,809 ₹ 779,548 ₹ 776,468
Dividend percentage 28.56% 6.00% 6.22%
Growth rate 10.579867629119800%
Working capital Requirements
(Current assets - Current
Liabilites) 312,423 393,343 398,204
Price of Share as per gordon ₹ 14.56
Retention ratio 71.44%
Return on Equity 14.81%
Percentage change Sensex WIPRO

-12.59% -0.80% Year Price Return Price

2022 ₹ 60,840.74 ₹ 392.80


2023 ₹ 72,240.26 18.74% ₹ 471.70
2024 $ 73,651.35 1.95% ₹ 302.00
Average Return 10.34%
Beta
11% -1%

26% -4%
WIPRO

Return

20.09%
-35.98%
-7.94%
3.340387
CASH FLOW

You might also like