Infosys Excel Final
Infosys Excel Final
12 mths 12 mths
Mar 21 Mar-20
EQUITIES AND LIABILITIES
SHAREHOLDER'S FUNDS
Equity Share Capital 2,130.00 2,129.00
Total Share Capital 2,130.00 2,129.00
Reserves and Surplus 69,029.00 59,808.00
Total Reserves and Surplus 69,029.00 59,808.00
Employees Stock Options 372 297
Total Shareholders Funds 71,531.00 62,234.00
NON-CURRENT LIABILITIES
Deferred Tax Liabilities [Net] 511 556
Other Long Term Liabilities 4,275.00 3,031.00
Total Non-Current Liabilities 4,786.00 3,587.00
CURRENT LIABILITIES
Trade Payables 1,562.00 1,529.00
Other Current Liabilities 15,399.00 13,185.00
Short Term Provisions 661 506
Total Current Liabilities 17,622.00 15,220.00
Total Capital And Liabilities 93,939.00 81,041.00
ASSETS
NON-CURRENT ASSETS
Tangible Assets 14,365.00 13,897.00
Intangible Assets 234 77
Capital Work-In-Progress 906 945
Fixed Assets 15,505.00 14,919.00
Non-Current Investments 22,118.00 13,916.00
Deferred Tax Assets [Net] 955 1,429.00
Long Term Loans And Advances 30 298
Other Non-Current Assets 7,049.00 6,659.00
Total Non-Current Assets 45,657.00 37,221.00
CURRENT ASSETS
Current Investments 2,037.00 4,006.00
Trade Receivables 16,394.00 15,459.00
Cash And Cash Equivalents 17,612.00 13,562.00
Short Term Loans And Advances 229 307
OtherCurrentAssets 12,010.00 10,486.00
Total Current Assets 48,282.00 43,820.00
Total Assets 93,939.00 81,041.00
OTHER ADDITIONAL INFORMATION
CONTINGENT LIABILITIES, COMMITMENTS
Contingent Liabilities 4,372.00 4,730.00
CIF VALUE OF IMPORTS
EXPENDITURE IN FOREIGN EXCHANGE
Expenditure In Foreign Currency 46,433.00 44,254.00
REMITTANCES IN FOREIGN CURRENCIES FOR DIVIDENDS
Dividend Remittance In Foreign Currency - -
EARNINGS IN FOREIGN EXCHANGE
FOB Value Of Goods 84,252.00 77,974.00
Other Earnings - -
BONUS DETAILS
Bonus Equity Share Capital 2,117.09 2,117.09
NON-CURRENT INVESTMENTS
Non-Current Investments Quoted Market Value 11,507.00 4,048.00
Non-Current Investments Unquoted Book Value 11,003.00 9,490.00
CURRENT INVESTMENTS
Current Investments Quoted Market Value 713 1,101.00
Current Investments Unquoted Book Value 1,326.00 3,578.00
n Rs. Cr.)
541 505 0
248 208 82
789 713 82
- - -
4,374.00 - -
- 6,917.00 9,569.00
6,131.00 - -
12,219.00 5,194.00 7,635.00
Infosys CashFlow Statement (in Rs. Cr.)
Mar 21 Mar-20 Mar-19
12 mths 12 mths 12 mths
Net Profit/Loss Before Extraordinary Items And Tax 18,048.00 15,543.00 14,702.00
Net CashFlow From Operating Activities 19,902.00 15,572.00 13,989.00
Net Cash Used In Investing Activities -6,309.00 -116 -587
Net Cash Used From Financing Activities -9,566.00 -17,391.00 -14,571.00
Foreign Exchange Gains / Losses 23 -54 -50
Net Inc/Dec In Cash And Cash Equivalents 4,050.00 -1,989.00 -1,219.00
Cash And Cash Equivalents Begin of Year 13,562.00 15,551.00 16,770.00
Cash And Cash Equivalents End Of Year 17,612.00 13,562.00 15,551.00
Cr.)
Mar-18 Mar-17
12 mths 12 mths
16,155.00 13,818.00
12,475.00 10,478.00
5,684.00 -13,494.00
-20,536.00 -6,968.00
-6 -39
-2,383.00 -10,023.00
19,153.00 29,176.00
16,770.00 19,153.00
Infosys P&L Statement (in Rs.Cr.
INCOME
REVENUE FROM OPERATIONS [GROSS]
Less: Excise/Sevice Tax/Other Levies
REVENUE FROM OPERATIONS [NET]
TOTAL OPERATING REVENUES
Other Income
TOTAL REVENUE
EXPENSES
Cost Of Materials Consumed
Purchase Of Stock-In Trade
Operating And Direct Expenses
Changes In Inventories Of FG,WIP And Stock-In Trade
Employee Benefit Expenses
Interest
Depreciation And Amortisation Expenses
Other Expenses
TOTAL EXPENSES
PROFIT/LOSS BEFORE EXCEPTIONAL, EXTRAORDINARY ITEMS AND TAX
Exceptional Items
PROFIT/LOSS BEFORE TAX
TAX EXPENSES-CONTINUED OPERATIONS
Current Tax
Less: MAT Credit Entitlement
Deferred Tax
Tax For Earlier Years
TOTAL TAX EXPENSES
PROFIT/LOSS AFTER TAX AND BEFORE EXTRAORDINARY ITEMS
PROFIT/LOSS FROM CONTINUING OPERATIONS
PROFIT/LOSS FOR THE PERIOD
OTHER ADDITIONAL INFORMATION
EARNINGS PER SHARE
Basic EPS (Rs.)
Diluted EPS (Rs.)
VALUE OF IMPORTED AND INDIGENIOUS RAW MATERIALS STORES, SPARES AND LOOSE TOOL
Imported Raw Materials
Indigenous Raw Materials
STORES, SPARES AND LOOSE TOOLS
Imported Stores And Spares
Indigenous Stores And Spares
DIVIDEND AND DIVIDEND PERCENTAGE
Equity Share Dividend
Tax On Dividend
Equity Dividend Rate (%)
Cr.)
Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
12 mths 12 mths 12 mths 12 mths 12 mths
0 0 0 0 0
0 0 0 0 0
13,533.00 13,791.00 12,633.00 6,764.00 6,044.00
0 0 0 0 0
45,179.00 42,434.00 38,296.00 32,472.00 30,944.00
126 114 0 0 0
2,321.00 2,144.00 1,599.00 1,408.00 1,331.00
2,743.00 2,787.00 3,504.00 5,408.00 5,094.00
63,902.00 61,270.00 56,032.00 46,052.00 43,413.00
24,477.00 20,477.00 19,927.00 19,908.00 18,938.00
0 0 0 0 0
24,477.00 20,477.00 19,927.00 19,908.00 18,938.00
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
0 0 0 0 0
INCOME
REVENUE FROM OPERATIONS
Other Income
TOTAL REVENUE
EXPENSES
Operating And Direct Expenses
Employee Benefit Expenses
Finance Costs
Depreciation And Amortisation Expenses
Other Expenses
TOTAL EXPENSES
REVENUE (%)
120.00 80.00
100.00
70.00
80.00
Axis Title
60.00
60.00
40.00 50.00
20.00 40.00
0.00
MAR-21 30.00
MAR-20 MAR-19 MAR-18 MAR-17
20.00
REVENUE FROM OPERATIONS Other Income
10.00 MAR-21 M
Operating And Direct Expenses
0.00
20.00 40.00
0.00
MAR-21 30.00
MAR-20 MAR-19 MAR-18 MAR-17
20.00
REVENUE FROM OPERATIONS Other Income
10.00 MAR-21 M
Operating And Direct Expenses
0.00
Depreciation And Amortisation E
25.00
20.00
15.00
10.00
5.00
EXPENSES (%)
Quick Ratio
Solvency Ratios
1 Leverage Ratios
2 Coverage Ratios
Formulas
Formulas
60.00
An increase in the Operating
Profit Margin over the previous 40.00
25.19 27.84 period shows improvement in
the operational efficiency. But 20.00
for Infosys Operating Profit
Margin is decreasing over the 0.00
Mar-17 Mar-18
years hence it is not good sign for
the company. Gross Profit Margin (%
Operating Profit Marg
Higher the Net Profit Ratio, Net Profit Margin (%)
better is the business. An
increase in the ratio over the
previous year shows improvement Profitability R
in operational efficiency.For
19.01 20.42 250.00
Infosys Net Profit Margin is
decreasing over the years it shows
192.22 187.83
that there is no or less 200.00
improvement in operational
efficiency 150.00
100.00
Mar-20 Mar-21
Liquidity Ratios - I
60,000
Mar-20 Mar-21 Brief Write-up
Gross working capital is increasing 50,000
43,820 48,282 yearly which is a sign of healthy
company.
40,000
Net working capital is decresing
from the year 2017 but there is 30,000
increase in year 2021 from year
28,600 30,660 2020. Less Net working capital can
lead to more efficient operations and 20,000
more funds available for long-term
undertakings.
10,000
0
Mar-17 Mar-18 Mar-19
10,000
NA NA
NA NA
0.40
Mar-20 Mar-21
0.20
Net worth is increasing which
61,937 71,159
indicates healthy financial company. 0.00
Mar-17 Mar-18 Mar-19
0.00
Mar-17 Mar-18 Mar-19
60.00%
The cash flow-to-debt ratio indicates
how much time it would take a 40.00%
company to pay off all of its debt if it
used all of its operating cash flow for 20.00%
82.80% 88.82% debt repayment. A high ratio
indicates that a company is better 0.00%
Jan-17 Jan-18 Jan-19
able to pay back its debt, and is
thus able to take on more debt if
necessary.
Formulas Mar-21 Mar-20 Mar-19 Mar-18 Mar-17
Share Capital + Reserves and Surplus 71159 61937 62711 63502 68017
Share Capital/Face value of share 426 426 436 218 230
Sales - Cost of Goods Sold 85,912 79,047 73,107 61,941 59,289
70.00
60.00
50.00
40.00
30.00
20.00
10.00
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
0.00
Gross Profit Margin (%) Gross Profit/Total Revenue Mar-17 Mar-18
Operating Profit Margin (%) EBIT/Total Revenue
Net Profit Margin (%) Net Profit/Total Revenue Return on Equity (%) Net Profit/Net Wort
192.22 187.83
170.19
158.68
138.02
eturn on Investment (%) EBIT/Total Assets Return on Fixed Assets (%) EBIT/ Fixed Assets
Liquidity Ratios - Infosys Liquidity Ratios - Infosys
4.50
4.00
3.50
3.00
2.50
2.00
1.50
1.00
0.50
0.00
Mar-17 Mar-18 Mar-19
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
Current Ratio Current Assets/Current Liabilities
Gross Working Capital (Rs.) Current Assets Quick Ratio (Current Assets - Inventories)/Current Liabilities
Net Working Capital (Rs.) Current Assets - Current Liabilities Cash and Cash Equivalent to Current Liabilities Ratio (%) (Cas
Liabilities)*100
1.50
1.00
0.50
0.00
Mar-17 Mar-18 Mar-19
Mar-17 Mar-18 Mar-19 Mar-20 Mar-21
Current Ratio Current Assets/Current Liabilities
Gross Working Capital (Rs.) Current Assets Quick Ratio (Current Assets - Inventories)/Current Liabilities
Net Working Capital (Rs.) Current Assets - Current Liabilities Cash and Cash Equivalent to Current Liabilities Ratio (%) (Cas
Liabilities)*100
68.00
67.00
66.00
65.00
64.00
63.00
62.00
61.00
r-17 Mar-18 Mar-19 Mar-20 Mar-21 60.00
Mar-17 Mar-18 Mar-19
erating Cycle (Days) Inventories Conversion Period + Average Collection Period
h Conversion Cycle (Days) Operating Cycle - Average Payment Period Average Collection Period (Days) (Trade Receiva
Solvency Ratios - Infosys Solvency Ratios - Infosys
80,000
70,000
60,000
50,000
40,000
30,000
20,000
10,000
10,000
n Equity (%) Net Profit/Net Worth Earning per share (Rs.) Net Profit/No. of shares
idity Ratios - Infosys
Current Liabilities
Inventories)/Current Liabilities
urrent Liabilities Ratio (%) (Cash and Cash Equivalent/Current
Mar-19 Mar-20 Mar-21
Current Liabilities
Inventories)/Current Liabilities
urrent Liabilities Ratio (%) (Cash and Cash Equivalent/Current
80.00
70.00
60.00
50.00
40.00
30.00
20.00
20.00
10.00
0.00
Mar-17 Mar-18 Mar-19
Cash Conversion
and Cash Equivalent
Efficiencyto
Ratio
Current
(%) Liabilities
Cash fromRatio
Opera(
Liabilities)*100
Liquidity Ratios - Infosys
Mar-18 Mar-19 Mar-20 Mar-21
Efficiency
uivalent toRatio
Current
(%) Liabilities
Cash fromRatio
Operating
(%) (Cash
Acitivites/Sales
and Cash Equivalent/Current