Financial Statement Analysis Wipro LTD
Financial Statement Analysis Wipro LTD
BITS
Financial
Statement
Analysis
WIPRO LTD
z
EXECUTIVE SUMMARY MARKET
PROMOTERS
BACKGROUND
Vision Mission
PBT
INDEX
S. No. Description
d. Operational Model
02 Research Methodology
a. Financial Ratio
b. Selection of Competitor
c. Source of Data
03 Financial performance
a. Trend Analysis
04 SWOT Analysis
05 Conclusion
VISION
To do continuous effort to enhance
people's lifestyle and quality by
means of developing new technology
in wireless communication
MISSION
The Mission of WIPRO is to be a
RF System Solution Provider,
through its innovative research
and design works for a new world
of broadband wireless
communications
OBJECTIVE
Mature the organization to a
competency based and
knowledge driven organization.
Enable new technology/practices
adoption for diversification and
growth.
Develop competency extension
framework to create new
business opportunities
b. Organization structure
Director
GM Operation
Operation
Managing
Chairman
Director
Chief
Deputy GM
Financial Finance
Officer
Vice President
GM HR
HR
c. History and Mile Stones:-
1945 1947 1960 1975 1977 1980 1988 1989 1992 1994
Oil mill at Wipro
Diversification
Amalner Diversification Set-up of infotech and
in to
Maharashtra in to IT Wipro GE Wipro system
engineering
India Medical amalgamated
System with Wipro
First software
Launch of
Got Listed in technology
CFL under
NYSE and Service
brand name
Company in
Wipro
India
Smartlife
e. Operational model.
Financia I O Financia
CAPI TAL
l l
Our Vision
T
Huma U Change Strategy Service Lines P Huma A
n Delivering n L
Enable the future
deep
Social & T U Social &
expertise
Relationship
Relationship
Natura
l
S T Natura
l
All values in Rs. Crore
f. Five Major Competitors of Company, their brief profile and position in market:-
Object 3
It can be clearly seen in the above diagram and also the data tabulated above TCS is the
market leader (in terms of revenue) in case of IT-Industry in India with a market share of
approx. 37% whereas WIPRO stands at 3rd place with a market share of approx. 15%.
4. Tech. Mahindra
Tech Mahindra Limited, an Indian MNC, provides solutions in field of
information technology (IT), networking technology solutions, Integrated
Engineering Solutions (IES) and Business Process Outsourcing (BPO) to
various industry verticals and horizontals.
5. L & T InfoTech.
Larsen & Toubro InfoTech Limited (LTI) is a global IT solutions company
based in Mumbai, India. LTI is ranked at no. 6 in India IT companies. The
company has presence in 27 countries with 39 offices. It employs standards
of the Software Engineering Institute's (SEI) Capability Maturity Model
Integration (CMMI) and is a Maturity Level 5 assessed organisation .
All values in Rs. Crore
2. Research Methodology
Data Collection:-
Data related to the Financial figures have been collected from Money control and
companies balance sheet, whereas other data like field of operation, history and
other company related data have collected from the company’s website and their
Annual Reports.
Financial ratios being used for analysis of company current and past performance and
also comparison with competitors are:-
2. Investment Valuation
a. Dividend per Share.
b. Operating Profit Margin.
c. Gross Profit Margin.
d. Net Profit Margin.
e. Return on Capital Employed.
f. Return on Net-Worth.
g. Return on Asset.
4. Management Efficiency
a. Inventory Turnover Ratio.
b. Debtors Turnover Ratio.
c. Investment Turnover Ratio
d. Fixed Assets Turnover Ratio.
e. Asset Turnover Ratio.
f. Number of Days in Working Capital.
Total Revenue
Object 5
Total Expenses
2018-17 2017-16 2016-15 2015-14 2014-13
Object 7
EBITDA
All values in Rs. Crore
Object 9
Profit / Loss
2018-17 2017-16 2016-15 2015-14 2014-13
Object 11
All values in Rs. Crore
Total Revenue:-
WIPRO INFOSYS HCL TECH TCS
MAHINDRA
Total Revenue 47,189.60 65,960 22,775 25,391.9 103,159
Object 13
Total Expense
WIPRO INFOSYS HCL TECH TCS
MAHINDRA
Total Expense 37,155.30 46052 13650 20485.4 71228
Object 15
EBITDA
All values in Rs. Crore
WIPRO INFOSYS HCL TECH TCS
MAHINDRA
EBITDA 10,034.30 19908 9125 4906.5 31931
Object 17
Profit
Object 20
All values in Rs. Crore
Ratio Analysis Wipro current and past years.
LIQUID and SOLVENCY RATIO
Current Ratio
Object 23
Quick Ratio
The quick ratio of Wipro is 1.85 which is (Base Line)Last 4 year average – 2.54
more than 1 however lower than last 4
year average of 2.54 i.e. they are in
sound position to handle their short
term obligations.
Object 30
INVESTMENT VALUATION
Investment
Profitability Ratio
Operating Profit Margin (%)
Object 36
Object 40
Object 44
Return on Net-Worth
Return on Assets
Object 50
Finance Cost
Object 54
Object 64
Object 66
Object 68
Current Asset
Object 73
Current Ratio
Object 76
Current Ratio
Quick Ratio
Object 78
Quick Ratio
INVESTMENT VALUATION
Profitability Ratio
Object 82
Object 84
Object 86
Object 88 Re
All values in Rs. Crore
turn on capital Employed
Return On Net Worth (%)
Object 90
Return on Assets
Object 93
Return on Assets
DEBT COVERAGE RATIO
Object 95
MANAGEMENT EFFICIENCY
Object 97 In
ventory Turnover Ratio
All values in Rs. Crore
Debtors Turnover Ratio
Object 99
Object 105 Fi
xed Assets Turnover Ratio
Object 111
SWOT ANALYSIS
Strength WEAKNESSES
Low cost structure High day sales inventory.
Strong financial position with consecutive Low current ratio.
profit in last 5 years.
High investment for future expansion
S STRENGTHS WEAKNESS
W Cash Flow problems.
Diversification in workforce.
Opportunities
SWOT Threat
• Company’s Revenue has been increasing over last 4 years except during
2017-18, Company should try its best to increase its sales.
• Current ratio is very good; representing company has fully utilized cash
liquidity.
However compared to TCS and Infosys Revenue of Wipro is very small also other
efficiency ratio is small compared to other competitor, hence management
should focus more on improving efficiency and utilization of assets of the
organization.
All values in Rs. Crore
Annexure
Balance Sheet
SHAREHOLDER'S FUNDS
NON-CURRENT LIABILITIES
1, 1, 1, 1,
Long Term Borrowings
72.40 146.30 146.50 063.20 006.10
Deferred Tax Liabilities (Net)
46.30 139.10 72.20 56.70 137.90
1,
Other Long Term Liabilities
085.30 952.70 869.50 28.10 62.90
Long Term Provisions
168.80 373.30 399.10 273.60 258.50
Total Non-Current Liabilities
1,372.80 2,611.40 2,487.30 1,421.60 1,465.40
CURRENT LIABILITIES
4, 5, 5, 4, 3,
Short Term Borrowings
647.70 018.60 549.50 970.40 504.20
4, 3, 4, 5, 5,
Trade Payables
176.20 818.60 362.30 728.80 390.50
5, 4, 4, 2, 2,
Other Current Liabilities
418.60 375.80 657.50 551.10 401.30
4, 3,
Short Term Provisions
793.40 626.90 642.60 115.00 619.60
1 1 1 1 1
Total Current Liabilities
5,035.90 3,839.90 5,211.90 7,365.30 4,915.60
5 6 5 5 4
Total Capital and Liabilities
8,671.30 3,156.90 8,924.90 3,408.50 5,736.90
ASSETS
All values in Rs. Crore
Balance Sheet WIPRO LTD All Values in Rs. Cr
2017-18 2016-17 2015-16 2014-15 2013-14
NON-CURRENT ASSETS
3, 3, 3, 3, 3,
Tangible Assets
802.60 755.50 641.80 570.00 621.50
Intangible Assets
564.40 606.70 425.70 468.40 353.50
1,
Capital Work-In-Progress
290.60 694.10 325.10 361.20 275.10
Fixed Assets
5,657.60 5,056.30 4,392.60 4,399.60 4,250.10
5, 5, 5, 5, 5,
Non-Current Investments
841.60 999.40 781.10 579.70 196.80
Deferred Tax Assets (Net)
452.00 235.20 425.40 165.90 148.70
3, 2,
Long term Loans and Advances
- - 195.80 071.00 998.10
3, 3, 2,
Other Non-Current Assets
752.80 138.90 869.70 336.80 539.00
1 1 1 1 1
Total Non-Current Assets
5,704.00 4,429.80 3,664.60 3,553.00 3,132.70
CURRENT ASSETS
24, 29, 20, 5, 5,
Current Investments
841.20 146.70 419.50 188.80 839.20
Inventories
294.30 355.90 526.20 479.40 228.30
9, 8, 8, 8, 8,
Trade Receivables
502.00 129.90 398.00 144.20 550.90
2, 3, 8, 15, 10,
Cash and Cash Equivalents
322.00 516.60 408.80 667.50 554.90
5, 2,
Short Term Loans and Advances
- 191.70 - 256.10 929.30
6, 7, 7, 5, 4,
Other Current Assets
007.80 386.30 507.80 119.50 501.60
4 4 4 3 3
Total Current Assets
2,967.30 8,727.10 5,260.30 9,855.50 2,604.20
5 6 5 5 4
Total Assets
8,671.30 3,156.90 8,924.90 3,408.50 5,736.90
All values in Rs. Crore
Profit and Loss Account WIPRO LTD All Values in Rs. Cr
2017-18 2016-17 2015-16 2014-15 2013-14
INCOME
Revenue From Operations 44,710. 45,639. 44,680. 41,210. 38,765.
(Gross) 00 60 80 00 10
Less : Excise/ Service Tax/ Other 7.9
- - - -
Levies 0
Revenue from operations 44,710. 45,639. 44,680. 41,210. 38,757.
(Net) 00 60 80 00 20
408.
Other Operating Revenues - - - -
20
44,710. 46,047. 44,680. 41,210. 38,757.
Total Operating Revenues
00 80 80 00 20
2,479. 2,645. 2,710. 2,499. 1,611.
Other Income
60 90 60 00 20
47,189. 48,693. 47,391. 43,709. 40,368.
Total Revenue
60 70 40 00 40
EXPENSES
0.2 3.4 205.
Cost of Materials Consumed - -
0 0 30
1,469. 2,186. 2,656. 2,456. 2,285.
Purchase of Stock-In Trade
60 90 00 40 80
Changes in Inventories of FG, 57.7 164. (53.1 (254.3 0.9
WIP and Stock In-Trade 0 00 0) 0) 0
21,756. 21,854. 21,267. 19,726. 18,337.
Employee Benefit Expenses
20 40 10 30 50
384. 468. 549. 362. 374.
Finance Costs
30 00 90 90 70
Depreciation and Amortisation 1,014. 1,047. 875. 778. 736.
Expenses 80 70 40 40 70
12,472. 12,285. 11,501. 10,078. 8,819.
Other Expenses
70 60 70 70 30
37,155. 38,006. 36,797. 33,151. 30,760.
Total Expenses
30 60 20 80 20
Profit/Loss Before
10,034. 10,687. 10,594. 10,557. 9,608.
Exceptional, Extra Ordinary
30 10 20 20 20
Items and Tax
10,034. 10,687. 10,594. 10,557. 9,608.
Profit/Loss Before Tax
30 10 20 20 20
Tax Expenses-Continued
Operations
2,434. 2,430. 2,452. 2,376. 2,056.
Current Tax
50 40 30 60 30
(123.0 95.0 (58.6 (12.7 52.4
Deferred Tax
0) 0 0) 0) 0
112.
Tax For Earlier Year
10
2,311. 2,525. 2,393. 2,363. 2,220.
Total Tax Expenses
50 40 70 90 80
Profit/Loss After Tax and 7,722. 8,161. 8,200. 8,193. 7,387.
Before Extra-Ordinary Items 80 70 50 30 40
Profit/Loss from Continuing 7,722. 8,161. 8,200. 8,193. 7,387.
Operations 80 70 50 30 40
7,722. 8,161. 8,200. 8,193. 7,387.
Profit/Loss for the Period
80 70 50 30 40
All values in Rs. Crore
Balance Sheet 2017-18 All Values in Rs. Cr
Tech
WIPRO INFOSYS HCL TCS
Mahind.
EQUITIES AND LIABILITY
SHAREHOLDER'S FUNDS
904. 1,092. 278. 489. 191.
Equity share Capital
80 00 00 70 00
904 1,092. 278 489 191
Total Share Capital
.80 00 .00 .70 .00
41,357. 62,410. 27,285. 19,051. 75,675.
Reserves and Surplus
80 00 00 40 00
41,357. 62,410. 27,285. 19,051. 75,675.
Total Reserves and Surplus
80 00 00 40 00
42,262. 63,502. 27,563. 19,541. 75,866.
Total Shareholders’ Funds
60 00 00 10 00
NON-CURRENT LIABILITIES
72.4 33.0 145. 39.0
Long Term Borrowings
0 0 00 0
46.3 505. 424.
Deferred Tax Liabilities (Net)
0 00 00
1,085. 208. 58.0 461. 643.
Other Long Term Liabilities
30 00 0 20 00
168. 471. 395. 26.0
Long Term Provisions
80 00 40 0
1,372. 713 562 1,001. 1,132.
Total Non-Current Liabilities
80 .00 .00 60 00
CURRENT LIABILITIES
4,647. 181.
Short Term Borrowings -
70 00
4,176. 738. 544. 2,031. 4,775.
Trade Payables
20 00 00 40 00
5,418. 10,488. 4,020. 3,986. 8,931.
Other Current Liabilities
60 00 00 50 00
793. 436. 129. 238. 171.
Short Term Provisions
40 00 00 20 00
15,035. 11,662. 4,693. 6,256. 14,058.
Total Current Liabilities
90 00 00 10 00
58,671. 75,877. 32,818. 26,798. 91,056.
Total Capital and Liabilities
30 00 00 80 00
ASSETS
NON-CURRENT ASSETS
3,802. 9,027. 3,293. 2,237. 9,430.
Tangible Assets
60 00 00 90 00
All values in Rs. Crore
Balance Sheet 2017-18 All Values in Rs. Cr
Tech
WIPRO INFOSYS HCL TCS
Mahind.
564. 130. 7,135. 863. 10.0
Intangible Assets
40 00 00 60 0
1,290. 1,442. 298. 235. 1,238.
Capital Work-In-Progress
60 00 00 40 00
128.
Other Assets
90
5,657. 10,599. 10,726. 3,465. 10,678.
Fixed Assets
60 00 00 80 00
5,841. 11,993. 4,068. 6,865. 2,186.
Non-Current Investments
60 00 00 00 00
452. 1,128. 1,506. 275. 3,051.
Deferred Tax Assets (Net)
00 00 00 00 00
19.0 235. 1,503.
Long term Loans and Advances -
0 00 00
3,752. 8,048. 835. 1,852. 5,416.
Other Non-Current Assets
80 00 00 30 00
15,704. 31,787. 17,370. 12,458. 22,834.
Total Non-Current Assets
00 00 00 10 00
CURRENT ASSETS
24,841. 5,906. 2,130. 3,243. 35,073.
Current Investments
20 00 00 10 00
294. 40.0 25.0
Inventories
30 0 0
9,502. 12,151. 5,427. 5,070. 18,882.
Trade Receivables
00 00 00 00 00
2,322. 16,770. 2,325. 1,929. 3,487.
Cash and Cash Equivalents
00 00 00 30 00
393. 3,438. 350. 2,793.
Short Term Loans and Advances -
00 00 90 00
6,007. 8,870. 2,088. 3,747. 7,962.
Other Current Assets
80 00 00 40 00
42,967. 44,090. 15,448. 14,340. 68,222.
Total Current Assets
30 00 00 70 00
58,671. 75,877. 32,818. 26,798. 91,056.
Total Assets
30 00 00 80 00
All values in Rs. Crore
Profit and Loss Account 2017-18 All Values in Rs. Cr
Tech
WIPRO INFOSYS HCL TCS
Mahind.
INCOME
Revenue From Operations 44,710. 61,941. 22,073. 23,661. 97,356.0
(Gross) 00 00 00 20 0
Revenue from operations 44,710. 61,941. 22,073. 23,661. 97,356.0
(Net) 00 00 00 20 0
44,710. 61,941. 22,073. 23,661. 97,356.0
Total Operating Revenues
00 00 00 20 0
2,479. 4,019. 702. 1,730.
Other Income 5,803.00
60 00 00 70
47,189. 65,960. 22,775. 25,391. 103,159.0
Total Revenue
60 00 00 90 0
EXPENSES