BSE: WIPRO - Wipro Limited

Yield per half year: +15.5%
Sector: High Tech

Reporting Wipro Limited

Capitalization

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Капитализация, млрд ₹					2 109.31	3 625.3	2 220	2 140	2 150
Выручка, млрд ₹	550.4	544.87	585.85	610.23	619.43	790.93	904.88	897.6	897.6
Чистая прибыль, млрд ₹	84.9	80.08	90.03	97.22	107.95	122.19	113.5	110.45	110.45
EV, млрд ₹					1 852.16	3 958.13	1 134.1	2 459.43	2 459.43
EBIT, млрд ₹	89.08	83.45	99.81	101.42	120.96	133.75	135.13
EBITDA, млрд ₹			140.51	148.51	170.96	187.51	157.73	176.78	157.73
Баланс стоимость, млрд ₹	520.3	482.94	568.12	557.46	553.1	658.16	781.16	749.88	749.88
FCF, млрд ₹			93.54	77.15	127.97	90.64	115.77	165.71	165.71
Операционный денежный поток, млрд ₹	92.77	84.23	116.32	100.64	147.55	110.8	130.6	176.22	176.22
Операционная прибыль, млрд ₹	93.88	84.29	99.91	105.73	123.05	140.29	139.61	133.73	133.73
Операционные расходы, млрд ₹			489.15	507.67	499.37	655	769.74	763.87	763.87
CAPEX, млрд ₹	20.85	21.87	22.78	23.5	19.58	20.15	14.83	10.51	10.51

	2019Q4	2020Q1	2020Q2	2020Q3	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
Выручка, млрд ₹							196.67	203.14	208.6	215.29	225.4	232.29	231.9	228.31	225.16		219.64
Чистая прибыль, млрд ₹								29.69	30.87	25.64	26.59	30.53	30.75	28.7	26.46	26.94	30.03
EV, млрд ₹									3 328.83	2 415.42	2 255.85	2 221.99	2 059.33	1 132.34	1 117.33		1 327.4
EBIT, млрд ₹	26.51	25	25.64	27.98								36.25	36.59		34.29
EBITDA, млрд ₹					37.83	39.35	39.02	39.19	46.39	43.3	44.44	42.65	43.04	41.06
Баланс стоимость, млрд ₹							621.66	653.93	658.16	686.89	717.56	754.87	781.16	669.03	698.91		780.09
FCF, млрд ₹						28.9	18.18	24.44	19.13	-3.08	44.13	40.43	34.28	35.3
Операционный денежный поток, млрд ₹						33.53	57.42	87.48	110.8	1.78	49.79	43.51	37.3	38.63	38.63
Операционная прибыль, млрд ₹							34.92	35.54	35.11	31.89	32.5	37.64	37.58	34.52	33.35		36.28
Операционные расходы, млрд ₹							162.69	168.79	174.56	184.43	193.95	196.05	195.32	193.73	192.08		183.36
CAPEX, млрд ₹						4.63	10.34	15.97	20.15	4.86	8.74	3.08	3.02	1.98	1.98

	5 quarters average	CAGR 5

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	LTM	5 year average	CAGR 5
Наличность, млрд ₹	24.9	21.63	116.56	110.41	68.84	61.88	60.42	96.95	96.95
Short Term Investments ₹	293.77	251.37	222.51	188.84	175.09	241	309.33	313.54	313.54
Long term investments ₹			8.93	11.49	13.18	20.31	27.83	22.67
Total Receivables ₹	153.95	153.2	150.86	104.47	94.3	115.22	126.35	115.48	115.48
Total Current Assets ₹	538.9	506.16	571.91	519.85	523.19	620.75	661.1	650.66	650.66
Чистые активы, млрд ₹	69.79	64.44	70.6	97.87	101.61	109.77	107.36	754.87	107.36
Активы, млрд ₹	793.52	760.64	833.17	817.06	831.43	1 079.18	1 175.82	1 152.46	1 152.46
Short Term Debt ₹	116.74	79.6	68.09	54.02	60.36	95.15	88.76	79.17	79.17
Long Term Debt ₹	14.95	43.55	27.87	4.84	7.46	56.46	77.23	62.3	62.3
Задолженность, млрд ₹	273.21	277.7	265.06	259.6	278.34	421.02	394.66	401.24	401.24
Чистый долг, млрд ₹				-38.91	12.49	47.86	58.21	44.51	44.51
Долг, млрд ₹	131.7	123.14	95.96	58.86	67.82	151.61	165.99	141.47	141.47
Interest income ₹	16.48	18.18	15.51	16.78	15.95	10.99	8.05	19.48
Расходы на обслуживание долга ₹	3.78	1.49	5.62	5.14	3	4.36	4.47	12.55	12.55
Чист. проц. доходы, млрд ₹		18.18	14.65	16.63	14.14	7.79	8.11	6.93	19.48
Goodwill ₹	125.8	117.58	116.98	131.01	139.13	246.99	307.97	316
Себестоимость, млрд ₹	391.54	385.58	411.55	436.09	423.21	555.87	645.45	631.5	631.5
Товарно материальные запасы ₹	3.92	3.37	3.95	1.87	1.06	1.33	1.19	0.907	0.907

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q2	5 quarters average	CAGR 5
Наличность, млрд ₹			57.73	55.11	61.88	46.09	52.49	67.27	60.42	62	65.6	98.3
Short Term Investments ₹			175.22	235.1	241	225.91	273.92	291.49	309.33	338.75	239.97	352.31
Long term investments ₹		19.98	14.27	24.37	20.31	22.59	22.5	21.62	27.83	21.58	22.39
Total Receivables ₹			167.35	177.95	196.68	218.92	212.97	219.34	222.55	204.09	210.4	114.07
Total Current Assets ₹			532.1	570.75	620.75	585.07	618.6	638.38	620.75	691.11	585.04	693.61
Чистые активы, млрд ₹		106.52	107.12	108.69	109.77	110.47	110.56	109.53	109.77	104.91	100.13
Активы, млрд ₹			962.14	1 017.37	1 079.18	1 102.88	1 141.87	1 165.24	1 175.82	1 200.62	1 086.33	1 190.82
Short Term Debt ₹	60.36				95.15	115.27	109.78	96.5	88.76	88.66	94	82.28
Long Term Debt ₹			55.32	55.42	56.46	58.86	60.66	61.72	77.23	77.28	76.77	62.32
Задолженность, млрд ₹			340.47	363.45	421.02	415.99	424.31	410.37	394.66	531.59	387.42	409.05
Чистый долг, млрд ₹				26.46	47.86	91.36	97.47	70.92	58.21	66.29	58.14	46.3
Долг, млрд ₹			70.6	70.47	151.61	174.13	170.43	158.22	165.99	165.93	170.77	144.6
Interest income ₹		3.88	2.65	2.25	2.21	1.63	1.7	2.12	2.61	3.46	1.75
Расходы на обслуживание долга ₹			0.933	1.19	1.08	1.03	1.06	1.39	0.99	0.062	0.268	3.29
Чист. проц. доходы, млрд ₹		3.87	2.66	2.18	1.9	1.53	1.48	2.09	2.6	3.46	1.78
Goodwill ₹		223.49	228.76	242.95	246.99	296.13	302.61	309.53	307.97	306.97	309.73
Себестоимость, млрд ₹			137.56	142.78	147.97	155.6	163.84	163.27	162.74	161.26	159.19	153.31
Товарно материальные запасы ₹			0.778	1.03	1.33	1.68	2.01	2.02	1.33	2.6	1.28	0.912

	5 quarters average	CAGR 5

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
EPS	13.6	12.98	14.11	17.06	16.68	17.76	22.05	20.72	21.16		21.16
Цена акции ао		355.5	313.4	330.25	245.95	386.25	715.2	392.8	235.85	304.5	304.5
Число акций ао, млн				6006.58	5713.36	5847	5661	5478.02	5219.19		5219.19
FCF/акцию				15.57	13.5	23.44	16.58	21.13	31.75		31.75

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q2	5 quarters average	CAGR 5
EPS		5.42	5.63	4.67	4.85	5.56	5.61	5.24	5.07	5.15	5.75
Цена акции ао	613	661.07	600.05	487.19	414.74	393.95	391.43	384.46	412.19	409.09
FCF/акцию	3.33	4.47	3.5	-0.5629	8.06	7.38	6.26	6.44

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	16.32	16.58	15.85	17.44	19.52	18.57	15.77	14.43			14.73	15.62
ROA, %	10.7	10.53	10.81	11.9	12.98	11.32	10.07	9.49			9.58	10.37
ROIC, %	14.36	14.11	14.38	16.7	18.26	15.76	12.53					35.86
ROS, %		14.7	15.37	15.93	17.43	15.45	12.54	12.31	12.31	12.31	12.31	10.38
ROCE, %	17.12	17.28	17.57	18.19	21.87	20.32	14.88					12.78
Рентаб EBITDA, %			23.98	24.34	27.6	23.71	17.43	20.05			17.43	19.15
Чистая рентаб, %	15.42	14.7	15.37	15.93	17.43	15.45	12.54	12.31			12.31	10.38
Operation Margin, %		15.47	17.05	17.33	19.87	17.74	15.43	14.9	14.9	14.9	14.9	13.23

	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q2	Industry average	5 quarters average	CAGR 5
ROE, %			4.71	4.54	4.69	3.73	3.71	4.04	3.94	3.92	3.63	4.12	15.62
ROA, %			3.05	2.92	2.86	2.32	2.33	2.62	2.61	2.42	2.31	2.64	10.37
ROIC, %	5.67				4.49	6.15	6.07	6.34	6.83				35.86
ROS, %			14.9	14.62	14.8	11.91	11.8	13.14	13.26	12.57	11.75	13.67	10.38
ROCE, %								4.8	4.68		4.06		12.78
Рентаб EBITDA, %	23.29	21.56	19.84	19.29	22.24	20.11	19.72	18.36	18.56	17.98			19.15
Чистая рентаб, %			14.9	14.62	14.8	11.91	11.8	13.14	13.26	12.57	11.75	13.67	10.38
Operation Margin, %			17.76	17.49	16.83	14.81	14.42	16.2	16.2	15.12	14.81	16.52	13.23

	Industry average	5 quarters average	CAGR 5

Coefficients

IFRS

Reporting Annual Quarterly

	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E	17.61	16.56	14.74	19.62	31.56	9.48	21.86			21.86	32.03
P/BV		2.57	2.57	3.83	5.94	1.38	3.21			3.21	4.50
P/S	2.59	2.55	2.35	3.42	4.88	1.19	2.69			2.69	2.89
P/FCF							18.57	12.97	12.97	12.97	16.34
E/P							0.0528	0.0514	0.0514	0.0514	0.04
EV/EBITDA				10.83	20.82	7.19	12.42			13.59	13.28
EV/Ebit					14.98	8.39		0	0	0
EV/S					5	1.25	2.74	2.74	2.74	2.74	2.56
EV/FCF					43.67	9.8	14.84	14.84	14.84	14.84	16.46
Debt/EBITDA		0.6829	0.3963	0.3967	0.8085	1.05	1.11	0.8969	0.8969	0.8969	0.39
Netdebt/Ebitda			-0.262	0.0731	0.2552	0.3691	0.369	0.2822	0.2822	0.2822	-0.11
Debt/Ratio	0.1619	0.1152	0.072	0.0816	0.1405	0.1412	0.1228	0.1228	0.1228	0.1228	0.06
Debt/Equity	0.255	0.1689	0.1056	0.1226	0.2304	0.2125	0.1887	1.32	1.32	1.32	8.79
Debt/Net Income	1.54	1.07	0.6054	0.6283	1.24	1.46	1.28	1.28	1.28	1.28	0.69
Бета						0	1.36	-2.46	-2.06	-2.06	-1.32
Индекс Альтмана						0	4.6	5.02	5.02	5.02	4.98

	2021Q1	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2024Q2	Industry average	5 quarters average	CAGR 5
P/E		38.03	31.83	26.95	20.21	19.12	18.91	17.62	9.14	9.45	11.31	32.03
P/BV				4.99	3.38	3.01	2.85	2.56	1.59	1.52	1.64	4.50
P/S		6.41	5.17	4.16	2.83	2.53	2.44	2.21	1.16	1.2	1.45	2.89
EV/EBITDA			24.98	20.39	14.45	13.02	12.57	47.84	6.61			13.28
EV/Ebit							31.63	28.94		32.59
EV/S							9.57	8.88	4.96	4.96	6.04	2.56
EV/FCF									32.07			16.46
Debt/EBITDA	1.79	1.81	1.8	3.27	4.02	3.84	3.71	3.86	4.04			0.39
Netdebt/Ebitda			0.6752	1.03	2.11	2.19	1.66	1.35	1.61			-0.11
Debt/Ratio	0.0816			0.1405	0.1579	0.1493	0.1358	0.1412	0.1382	0.1572	0.1214	0.06
Debt/Equity	0.1226			0.2304	0.2535	0.2375	0.2096	0.2125	0.248	0.2443	0.1854	8.79
Debt/Net Income	2.28			4.91	6.79	6.41	5.18	5.4	5.78	6.45	4.81	0.69

	Industry average	5 quarters average	CAGR 5

Dividends

IFRS

Reporting Annual Quarterly

	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	8.73	5.42	5.43	5.69	5.46	5.47	5.22	5.22		87.49
Дивиденд	6	2	1	1	1	1	6	1	1	1
Див доход, ао, %	1.54	0.6164	0.3365	0.3483	0.3778	0.1806	1.74	0.849	0.2284	0.849	2.91
Дивиденды / прибыль, %	10.29	6.77	6.04	5.85	5.06	4.47	4.76	4.72		4.72	86.83

	2016Q1	2016Q3	2017Q1	2018Q1	2019Q1	2019Q4	2020Q1	2021Q1	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	Industry average	5 quarters average	CAGR 5
Див.выплата, млрд						6.86	6.86	5.46	5.47	27.34	27.34	27.34	32.81
Дивиденд	5	1	2	1	1		1	1	1	5			1
Див доход, ао, %	1.22	0.256	0.5526	0.3332	0.2797		0.4377	0.2346	0.1667	1.03			0.2555	2.91
Дивиденды / прибыль, %						27.95	29.51	18.37	17.71	106.64	102.81	89.54	106.73	86.83

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual Quarterly

	2019	2020	2021	2022	2023	2024	CAGR 5
ebit_margin	16.62	19.53	16.91	14.93
Всего задолженность		216.39	230.04
Персонал, чел					250000	250000

	2022Q4	2023Q1	2023Q3	CAGR 5
ebit_margin	15.6	15.78	15.23

	CAGR 5