ESOP Annual Report
ESOP Annual Report
Where the company opts for expensing of the options using the
intrinsic value of the options, the difference between the employee
compensation cost so computed and the employee compensation
9. Not applicable as the Company has calculated employee compensation cost using fair value method.
cost that shall have been recognized if it had used the fair value of
the options shall be disclosed. The impact of this difference on profits
and on EPS of the company shall also be disclosed.
Weighted average exercise price under Employee Stock Option Plan 2014 (ESOP-2014) – Rs. 2,159
Weighted average exercise price under Employee Stock Option Plan 2016 (ESOP-2016) – Rs. 2,469
Weighted average exercise price under Employee Stock Option Plan 2017 (ESOP-2017) – Rs. 2,818
Weighted average exercise price under Employee Stock Option Plan 2018 (ESOP-2018) – Rs. 2,033
Weighted average exercise price under Employee Stock Option Plan 2019 (ESOP-2019) – Rs. 1,745
Weighted average exercise price under Employee Stock Option Plan 2020 (ESOP-2020) – Rs. 2,085
Weighted average exercise price under Employee Stock Option Plan 2023 (ESOP-2023) – Rs. 1,974
Weighted average exercise price under Restricted Stock Unit Plan 2016 (RSU 2016) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2017 (RSU 2017) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2018 (RSU 2018) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2019 (RSU 2019) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2020 (RSU 2020) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2021 (RSU 2021) – Rs. 2 (Face value of share)
Weighted average exercise price under Performance Restricted Stock Unit Plan 2021 (PRSU 2021) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2022 (RSU 2022) – Rs. 2 (Face value of share)
Weighted average exercise price under Performance Restricted Stock Unit Plan 2022 (PRSU 2022) – Rs. 2 (Face value of share)
Weighted average exercise price under Restricted Stock Unit Plan 2023 (RSU 2023) – Rs. 2 (Face value of share)
Weighted average exercise price under Performance Restricted Stock Unit Plan 2023 (PRSU 2023) – Rs. 2 (Face value of share)
Weighted- average exercise prices and weighted-average fair
Weighted average exercise price under Restricted Stock Unit Plan 2023-1 (RSU 2023 (1)) – Rs. 2 (Face value of share)
values of options shall be disclosed separately for options whose
Weighted average exercise price under Performance Restricted Stock Unit Plan 2023-1(PRSU 2023 (1)) – Rs. 2 (Face value of share)
10 exercise price either equals or exceeds or is less than the market price
of the stock
Weighted average option fair value under ESOP Plan 2014 – Rs. 1,228.39
Weighted average option fair value under ESOP Plan 2016 – Rs. 1,324.00
Weighted average option fair value under ESOP Plan 2017 – Rs. 1,615.00
Weighted average option fair value under ESOP Plan 2018 – Rs. 1,138.00
Weighted average option fair value under ESOP Plan 2019 – Rs. 1,067.00
Weighted average option fair value under ESOP Plan 2020 – Rs. 1,200.00
Weighted average option fair value under ESOP Plan 2023 – Rs. 1,318.00
Weighted average option fair value under RSU Plan 2016 – Rs. 3,290.00
Weighted average option fair value under RSU Plan 2017 – Rs. 3,663.00
Weighted average option fair value under RSU Plan 2018 – Rs. 2,672.00
Weighted average option fair value under RSU Plan 2019 – Rs. 2,308.00
Weighted average option fair value under RSU Plan 2020 – Rs. 2,686.00
Weighted average option fair value under RSU Plan 2021 – Rs. 2,699.00
Weighted average option fair value under PRSU Plan 2021 – Rs. 2,439.00
Weighted average option fair value under RSU Plan 2022 – Rs. 2,447.00
Weighted average option fair value under PRSU Plan 2022 – Rs. 2,328.00
Weighted average option fair value under RSU Plan 2023 – Rs. 2,584.00
Weighted average option fair value under PRSU Plan 2023 – Rs. 2,321.00
Weighted average option fair value under RSU Plan 2023(1) – Rs. 2,773.00
Weighted average option fair value under PRSU Plan 2023(1) – Rs. 2,511.00
The fair value of options/RSU’s granted under various plans is estimated using the Black Scholes option pricing model after applying the following key assumption.
ESOP ESOP ESOP ESOP ESOP ESOP ESOP RSU RSU RSU RSU RSU RSU PRSU RSU PRSU RSU PRSU RSU PRSU
2014 2016 2017 2018 2019 2020 2023 2016 2017 2018 2019 2020 2021 2021 2022 2022 2023 2023 2023(1) 2023 (1)
A description of the method and significant assumptions Share Price 2996 3292 3757 2711 2637 3210 3060 3292 3757 2865 2637 3210 2999 2797 2760 2756 2851 2851 3060 3060
used during the year to estimate the fair value of options
including the following information: (a) the weighted- Exercise Price 2159 2469 2818 2033 1745 2085 1974 2 2 2 2 2 2 2 2 2 2 2 2 2
average values of share price, exercise price, expected
volatility, expected option life, expected dividends, the risk- Risk Free Interest
free interest rate and any other inputs to the model; (b) the 8.45% 7.08% 6.42% 7.00% 6.57% 5.88% 7.29% 7.06% 6.42% 7.23% 6.57% 5.88% 6.27% 5.16% 7.49% 7.23% 7.09% 7.14% 7.25% 7.28%
Rate
method used and the assumptions made to incorporate the
Expected Life (In
11 effects of expected early exercise; (c) how expected volatility
Years)
4.85 4.85 4.85 4.85 4.85 4.85 7 4.55 4.55 4.55 4.55 4.55 3.37 3.37 4.5 4.5 4.5 4.5 4.5 4.5
was determined, including an explanation of the extent to
which expected volatility was based on historical volatility;
Expected annual
and (d) whether and how any other features of the option
volatility of 26.87% 27.39% 23.98% 22.96% 22.54% 26.42% 31.50% 113.60% 107.90% 23.20% 22.49% 26.61% 36.11% 33.30% 32.86% 34.0% 27.1% 38.2% 27.6% 38.5%
grant were incorporated into the measurement of fair value,
shares
such as a market condition
Expected
3.17% 2.87% 2.56% 2.78% 2.92% 3.91% 3.58% 2.87% 2.56% 2.78% 2.92% 3.91% 4.22% 3.16% 4.38% 3.42% 3.58% 3.58% 3.58% 3.58%
dividend yield
The expected volatility has been calculated using the daily stock returns on NSE, based on expected life options of each vest.
The expected life of the share option is based on historical data and current expectation and not necessarily indicative of exercise pattern that may occur.
3 Number of options/ RSU’s forfeited / lapsed during the year 7749 2253 8760 1080 7800 0 0 3096 4446 7968 16984 5392 11065 525 1051
4 Number of options/ RSU’s vested during the year 0 0 0 12630 14528 624 8322 0 20673 0 0 0 0 0
5 Number of options/ RSU’s exercised during the year 850 2103 18500 20840 10570 0 624 10562 0 17974 0 0 0 0 0
Number of shares arising as a result of exercise of options/
6 850 2103 18500 20840 10570 0 624 10562 0 17974 0 0 0 0 0
RSU’s
Money realized by exercise of options/ RSU’s (INR), if scheme
7 2098650 5926254 37610500 36365800 22038450 0 1248 21124 0 35948 0 0 0 0 0
is implemented directly by the company
Loan repaid by the Trust during the year from exercise price Not Not Not Not Not Not Not Not Not Not Not Not Not
8 Not Applicable Not Applicable
received Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable Applicable
9 Number of options/ RSU’s outstanding at the end of the year 0 6523 19400 5050 31545 30000 0 8442 21374 40714 117737 66777 125316 9116 34992
10 Number of options/ RSU’s exercisable at the end of the year 0 6523 19400 5050 18788 0 0 953 0 2699 0 0 0 0 0