NSE: WIPRO - Wipro Limited

Yield per half year: -11%
Dividend yield: +2.13%
Sector: Technology

Reporting Wipro Limited

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд ₹
3 810.26 3 361.05 2 434.37 1 789.1 1 597.39 1 519.53 3 036.32 2 597.02 2 090.73 2 150 2168.20 5.53
Выручка, млрд ₹
512.44 550.4 544.87 585.85 610.23 619.43 790.93 904.88 897.6 897.6 764.61 8.02
Чистая прибыль, млрд ₹
89.08 84.9 80.08 90.03 97.22 107.95 122.19 113.5 110.45 110.45 110.26 2.58
EV, млрд ₹
3 381.39 2 519.42 1 880.71 1 537.83 1 459.64 2 957.52 1 724.28 3 995.89 2 613.91 2 613.91 2550.25 12.36
EBIT, млрд ₹
113.72 110.47 101.27 119.23 124.35 141.05 156.54 157.79 160 160 147.95 5.17
EBITDA, млрд ₹
128.69 130.52 121.75 136.39 145.22 166.29 187.45 189.38 192.37 192.37 176.14 5.78
Баланс стоимость, млрд ₹
466.08 520.3 482.94 568.12 557.46 553.1 658.16 781.16 749.88 749.88 659.95 6.11
FCF, млрд ₹
64.92 71.92 62.36 93.54 77.15 127.97 90.64 115.77 165.71 165.71 115.45 16.52
Операционный денежный поток, млрд ₹
78.87 92.77 84.23 116.32 100.64 147.55 110.8 130.6 176.22 176.22 133.16 11.86
Операционная прибыль, млрд ₹
97.02 93.88 84.29 99.91 105.73 123.05 140.29 139.61 135.39 135.39 128.81 5.07
Операционные расходы, млрд ₹
62.56 68.76 76.49 76.12 71.59 76.17 99.13 124.3 130.72 130.72 100.38 12.80
CAPEX, млрд ₹
13.95 20.85 21.87 22.78 23.5 19.58 20.15 14.83 10.51 10.51 17.71 -14.87


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд ₹
99.05 52.71 44.93 158.53 144.5 169.79 103.84 91.88 96.95 96.95 121.39 -7.67
Short Term Investments ₹
202.38 292.03 249.09 220.72 190.69 176.33 247.45 309.99 311.17 311.17 247.13 10.29
Long term investments ₹
2.68 3.87 4.91 7.1 8.87 8.15 10.69 12.37 20.31 27.83 15.87 27.84
Total Receivables ₹
168.5 156.13 153.88 160.24 164.26 153.88 215.07 230.48 206.64 206.64 194.07 4.70
Total Current Assets ₹
505.59 538.9 506.16 571.91 519.85 523.19 620.75 661.1 649.74 649.74 594.93 4.56
Чистые активы, млрд ₹
54.21 64.95 69.79 64.44 70.6 97.87 101.61 109.77 107.36 107.36 97.44 8.74
Активы, млрд ₹
724.92 793.52 760.64 833.17 817.06 831.43 1 079.18 1 175.82 1 152.46 1 152.46 1011.19 7.12
Short Term Debt ₹
107.86 122.8 92.99 71.1 79.76 83.54 104.29 97.44 88.39 88.39 90.68 2.08
Long Term Debt ₹
11.53 14.95 43.55 27.87 4.84 7.46 71.64 77.23 62.3 62.3 44.69 66.70
Задолженность, млрд ₹
256.62 270.82 275.29 262.42 257.73 276.84 420.51 394.07 401.24 401.24 350.08 9.26
Чистый долг, млрд ₹
26.17 89.7 93.33 -59.06 -47.26 -65.28 72.09 82.79 67.7 67.7 22.01 -207.45
Долг, млрд ₹
119.39 137.76 136.54 98.97 84.6 91 175.93 174.67 164.65 164.65 138.17 14.25
Interest income ₹
18.07 16.48 18.18 15.51 16.78 15.95 13.11 8.05 13.88 -12.29
Расходы на обслуживание долга ₹
1.41 1.92 3.45 5.62 5.14 5.09 5.33 10.08 12.55 12.55 7.64 19.55
Чист. проц. доходы, млрд ₹
15.39 14.36 14.65 16.63 13.35 7.79 8.11 19.48 8.05 13.07 3.21
Goodwill ₹
63.42 68.08 101.99 125.8 117.58 116.98 131.01 139.13 246.99 307.97 188.42 21.36
Амортизация, млрд ₹
14.97 20.05 20.48 17.16 20.86 25.24 30.91 31.59 32.37 32.37 28.19 9.19
Себестоимость, млрд ₹
356.72 391.54 385.58 413.03 436.09 423.21 555.87 645.45 631.5 631.5 538.42 7.69
Товарно материальные запасы ₹
5.39 3.92 3.37 3.95 1.87 1.06 1.33 1.19 4.17 4.17 1.92 17.40


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 35.57 23.85 12.62 14.96 16.53 19.06 22.29 10.34 10.41 10.41 15.73 -8.83
Цена акции ао 312 330.65 246.1 386 715.3 392.75 235.4 302 251.57 251.57 379.40 -18.86
Число акций ао, млн 6463.31 6412.4 6020.67 5703.27 5741.07 5481.2 5482.08 10977.98 10611.42 10611.42 7658.75 13.07
FCF/акцию 10.04 11.22 10.36 16.4 13.44 23.35 16.53 10.55 15.62 15.62 15.90 3.05


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 19.11 16.32 16.58 15.85 17.44 19.52 20.18 15.77 14.43 14.43 17.34 17.47 -3.72
ROA, % 12.29 10.7 10.53 10.81 11.9 12.98 12.79 10.07 9.49 9.49 11.91 11.45 -4.43
ROIC, % 23.99 21.28 14.23 13.8 14.17 16.21 17.61 18.58 12.42 12.42 26.52 15.80 -2.60
ROS, % 15.42 14.7 15.37 15.93 17.43 15.45 12.54 12.31 12.31 12.31 10.09 14.01 -6.72
ROCE, % 21.13 20.86 20.89 22.23 25.43 20.31 17.38 17.78 21.3 21.3 24.64 20.44 -3.48
Ebit margin, % 20.38 23.11 19.79 17.44 17.82 17.82 17.82 19.20 -5.07
Рентаб EBITDA, % 23.71 22.34 23.28 23.8 26.85 23.7 20.93 21.43 21.43 21.43 18.80 22.87 -4.41
Чистая рентаб, % 17.38 15.42 14.7 15.37 15.93 17.43 15.45 12.54 12.31 12.31 10.09 14.73 -5.03
Operation Margin, % 17.06 15.47 17.05 17.33 19.87 17.74 15.43 15.08 15.08 15.08 18.39 16.64 -5.37
Доходность FCF, % 1.62 1.72 1.93 2.95 3.49 5.86 5.08 4.21 3.49 5.54 4.84 -1.12


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
37.73 28.68 22.34 17.74 15.63 28.13 13.52 34.48 23.05 23.05 49.11 22.96 8.08
P/BV
7.21 4.68 3.7 2.81 2.73 5.49 2.51 5.01 3.39 3.39 8.62 3.83 4.43
P/S
6.56 4.42 3.28 2.73 2.49 4.9 2.09 4.32 2.84 2.84 5.72 3.33 2.67
P/FCF
33.85 28.69 17.08 19.7 23.73 28.65 18.06 12.97 12.97 12.97 -203.15 19.28 -11.38
E/P
0.0349 0.0448 0.0564 0.064 0.0356 0.0471 0.0543 0.0514 0.0514 0.0514 0.13 0.0480 7.62
EV/EBIT
3.86 15.52 11.01 25.32 16.34 16.34 16.34 16.91 1.04
EV/EBITDA
26.28 19.3 15.45 11.28 10.05 17.79 9.2 21.1 13.59 13.59 23.73 14.35 6.22
EV/S
4.58 3.45 2.62 2.39 4.77 2.18 4.42 2.91 2.91 2.91 5.78 3.44 -9.41
EV/FCF
35.03 30.16 16.44 18.92 23.11 19.02 34.52 15.77 15.77 15.77 -244.28 21.64 -7.36
Debt/EBITDA
1.06 1.12 0.7257 0.5826 0.5473 0.9385 0.9223 0.8559 0.8559 0.8559 0.84 0.8240 9.36
Netdebt/Ebitda
0.6873 0.7666 -0.433 -0.3254 -0.3926 0.3846 0.4371 0.3519 0.3519 0.3519 0.56 0.2266 -197.83
Debt/Ratio
0.1736 0.1795 0.1188 0.1035 0.1095 0.163 0.1485 0.1429 0.1429 0.1429 0.10 0.1414 5.47
Debt/Equity
0.2648 0.2827 0.1742 0.1518 0.1645 0.2673 0.2236 0.2196 0.5341 0.5341 1.02 0.2818 26.56
Debt/Net Income
1.62 1.7 1.1 0.8702 0.843 1.44 1.54 1.49 1.49 1.49 -0.24 1.36 12.07
PEG
9.14 9.14 9.14 0.00
Бета
0.71 1.36 -2.49 -1.27 -1.27 1.16 -0.4225 -215.65
Индекс Альтмана
5.53 4.63 2.98 2.49 5.04 5.24 4.34 4.52 4.53 4.53 60.74 4.73 -2.11


Dividends

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
29.49 35.49 8.73 5.42 4.5 6.86 5.46 32.81 5.22 5.22 10.97 3.01
Дивиденд
2.25 0.75 0.75 0.75 1 1 3.5 0.5 6 6 2.40 43.10
Див доход, ао, %
0.4327 0.1976 0.2524 0.2678 0.3778 0.1805 1.12 0.4243 2.13 2.13 1.31 0.8465 41.33
Дивиденды / прибыль, %
39.85 10.29 6.77 5 7.06 5.06 4.47 28.91 4.72 4.72 34.18 10.04 -7.74
Dividend Coverage Ratio
21.17 21.17 21.17 0.00


Pay for your subscription

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

Subscribe

Other

IFRS
Reporting Annual
2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
216.39 230.04 3.11
Персонал, чел
259179 240000 250000 -1.19