PROFIT & LOSS

Report Date Sales Raw Material Cost Change in Inventory Power and Fuel
2015-16 51244 3055.4 60.5 -
2016-17 55448.4 2556 -141.1 -
2017-18 54487.1 1843.4 -50.5 -
2018-19 59018.9 1407.3 67.3 -
2019-20 61137.6 936 -202.2 -
2020-21 61934.9 695.7 -31.5 -
2021-22 79312 673.5 36.9 -
2022-23 90487.6 649.4 -15 -
2023-24 89760.3 - - -
2024-25 89088.4 - - -

PROFIT & LOSS

Report Date Sales Raw Material Cost Change in Inventory Power and Fuel
2015-16 62441 - - 217
2016-17 68484 - - 228
2017-18 70522 - - 207
2018-19 82675 - - 221
2019-20 90791 - - 229
2020-21 100472 - - 143
2021-22 121641 - - 132
2022-23 146767 - - 176
2023-24 153670 - - 199
2024-25 162990 - - 222

PROFIT & LOSS

Report Date Sales Raw Material Cost Change in Inventory Power and Fuel
2015-16 26494.2 - - 168.8
2016-17 29140.8 - - 187.9
2017-18 30772.9 - - 194.7
2018-19 34742.1 - - 199.2
2019-20 36867.7 - - 205.3
2020-21 37855.1 - - 140.4
2021-22 44646 - - 139.9
2022-23 53290.2 - - 175.3
2023-24 51995.5 - - 194.7
2024-25 52988.3 - - 192.2
 WIPRO
Other Mfr. Exp Employee Cost Selling and admin Other Expenses Other Income
- 24553.4 10517.7 2382.2 2752.2
- 26808.1 13775.7 846.6 2622.6
- 27222.3 13853.3 1130.5 2549.8
- 29977.4 14796.3 1292.6 2613.8
- 32657.1 14350.4 649.6 2727.9
33237.1 12523.8 675.4 2403.7
12186.8 45007.5 4665.4 131.5 2066.9
13396.4 53764.4 5599.2 224.2 2274.6
75702.1 54930.1 -57785.4 161 2630.8
74045.8 53347.7 -56313.3 -13 3909.4

INFOSYS
Other Mfr. Exp Employee Cost Selling and admin Other Expenses Other Income
5860 34415 4441 429 3120
6712 37669 4584 687 3050
7286 38902 4585 720 3311
9902 45323 5553 1506 2882
11086 50895 5375 939 2803
12800 55547 3194 899 2201
20690 63997 4305 1026 2295
26330 78374 5300 1457 2701
27195 82636 5705 1510 4711
30395 85968 6039 1130 3600

TECH MAHINDRA
Other Mfr. Exp Employee Cost Selling and admin Other Expenses Other Income
5092.9 13947.5 2795.5 229.8 452.9
5910.3 15453.9 3053.2 351.1 775.3
5861.6 16624 3008.1 374.9 1416.6
6716.7 17507.9 3422.1 624.8 534.2
8293.7 18810 3400.1 655.5 1192.4
8564.1 19297.3 2316 741 788.3
11289.8 22285.9 2592.2 318.2 1115.1
13628.8 27691.8 3011.1 1020.4 965
12770.6 29128.3 3284.1 2111.5 927.4
12146 29623.8 3316.2 746.3 864
Depreciation Interest Profit before tax Tax Net profit Dividend Amount
1496.1 558.2 11493.7 2536.6 8907.9 1482.3
2310 594.2 11039.3 2521.4 8493.1 486.1
2111.7 583 10242.2 2239.1 8002.8 452.4
1946.7 737.5 11542.2 2524.3 9003.7 603.4
2085.5 732.8 12251.9 2480.1 9722.3 571.35
2763.4 508.8 13902.9 3034.9 10796.4 547.9
3077.8 532.5 15140.8 2897.4 12229.6 3289.2
3340.2 1007.7 14765.7 3399.2 11350 548.8
3407.1 1255.2 14721 3608.9 11045.2 522.5
2957.9 1477 17495.7 4277.7 13135.4 6283.2

Depreciation Interest Profit before tax Tax Net profit Dividend Amount
1459 - 18740 5251 13489 5548.4
1703 - 19951 5598 14353 5891.6
1863 - 20270 4241 16029 9465.6
2011 - 21041 5631 15404 9222.5
2893 170 22007 5368 16594 7427
3267 195 26628 7205 19351 11469.6
3476 200 30110 7964 22110 13007.6
4225 284 33322 9214 24095 14069.2
4678 470 35988 9740 26233 19053.2
4812 416 37608 10858 26713 17827.8

Depreciation Interest Profit before tax Tax Net profit Dividend Amount
758.9 97 3856.7 830.1 2992.9 1045.2
978.1 128.6 3853 1002.1 2812.9 789.84
1085 162.4 4878.8 1092.6 3799.8 1236.76
1129.2 133.2 5543.2 1254.4 4297.6 1242.36
1445.8 191.9 5057.8 1160.4 4033 1307.7
1457.7 174 5952.9 1599.9 4428 3933
1520.4 162.6 7452.1 1822 5566.1 2632.8
1956.7 325.6 6445.5 1588.5 4831.3 4400
1817.1 392.2 3224.4 827.6 2357.8 3530.4
1852.9 321.7 5653.2 1400.2 4251.5 3981.6
 WIPRO
BALANCE SHEET
Report Date Equity Share Capital Reserves Borrowings Other Liabilities Liability Total
2015-16 494.1 45650.7 12522.1 12923.5 71590.4
2016-17 486.1 51184.1 14241.2 12760.8 78672.2
2017-18 904.8 47021.5 13901.2 13563.3 75390.8
2018-19 1206.8 55215.8 9946.7 16217.1 82586.4
2019-20 1142.7 54179 9724 15953.9 80999.6
2020-21 1095.8 53805.2 10451.4 17213.4 82565.8
2021-22 1096.4 64306.6 17592.9 24279.7 107275.6
2022-23 1097.6 76570.3 17466.6 21789.2 116923.7
2023-24 1045 73943.3 16464.9 23611 115064.2
2024-25 2094.4 80736.5 19203.5 26361.5 128395.9
Total 10663.7 602613 141514.5 184673.4 939464.6

INFOSYS
BALANCE SHEET
Report Date Equity Share Capital Reserves Borrowings Other Liabilities Liability Total
2015-16 1144 60600 - 13354 75098
2016-17 1144 67838 - 14166 83148
2017-18 1088 63835 - 14426 79349
2018-19 2170 62778 - 19118 84066
2019-20 2122 63328 4633 21717 91800
2020-21 2124 74227 5325 25835 107511
2021-22 2098 73252 5474 35905 116729
2022-23 2069 73338 8299 40890 124596
2023-24 2071 86045 8359 40885 137360
2024-25 2073 93745 8227 43750 147795
Total 18103 718986 40,317.00 270046 1047452

TECH MAHINDRA
BALANCE SHEET
Report Date Equity Share Capital Reserves Borrowings Other Liabilities Liability Total
2015-16 435.5 14155.4 1090.9 6842.9 22524.7
2016-17 438.8 15998.4 1366.2 8253.6 26057
2017-18 441.7 18401.1 2396.6 9192 30431.4
2018-19 443.7 19840.7 1995.5 11165.9 33445.8
2019-20 435.9 21377.2 3670.5 11834.3 37317.9
2020-21 437 24428 2900.8 11836.1 39601.9
2021-22 438.8 26446.9 2618.4 14911.4 44415.5
2022-23 440 27484.5 2740.2 15162.5 45827.2
2023-24 441.3 26228.1 2536.7 13943 43149.1
2024-25 442.4 26919.1 2025.2 14879.9 44266.6
Total 4395.1 221279.4 23341 118021.6 367037.1
PRO
Net Block Capital Work in Progress Investments Other Assets Assets Total
17279.1 380.6 20915.1 33015.6 71590.4
19886.5 737.7 29913.3 28134.7 78672.2
18126.7 1377.7 25796.8 30089.6 75390.8
17464.7 2141.8 22886.7 40093.2 82586.4
22062.1 1881.1 20032 37024.4 80999.6
23040.3 1853.2 18774.7 38897.6 82565.8
37989.6 1601.5 26153.8 41530.7 107275.6
44756.8 617.1 33073.2 38476.6 116923.7
44083.3 748 33384.4 36848.5 115064.2
45653.5 221.1 43925.9 38595.4 128395.9
290342.6 11559.8 274855.9 362706.3 939464.6

OSYS
Net Block Capital Work in Progress Investments Other Assets Assets Total
13386 960 1892 58860 75098
14179 1365 16423 51181 83148
12574 1606 12163 53006 79349
15710 1388 11261 55707 84066
23789 954 8792 58265 91800
25505 922 14205 66879 107511
25800 416 20324 70189 116729
29225 288 19478 75605 124596
27622 293 24623 84822 137360
30961 814 23541 92479 147795
218751 9006 152702 666993 1047452

AHINDRA
Net Block Capital Work in Progress Investments Other Assets Assets Total
4309.3 629.4 1297.1 16288.9 22524.7
6460.1 372.9 2395.5 16828.5 26057
7622.4 239.9 4840.7 17728.4 30431.4
7061.2 276.3 7341.9 18766.4 33445.8
8872 50.1 5848.3 22547.5 37317.9
9018.5 118.3 10237.6 20227.5 39601.9
14783.6 165.1 4883.8 24583 44415.5
14931.5 119.7 3388.1 27387.9 45827.2
13903 133.2 3237.7 25875.2 43149.1
13981.5 20.6 3182.1 27082.4 44266.6
100943.1 2125.5 46652.8 217315.7 367037.1
 WIPRO
CASH FLOW:
Report Date Cash from Operating Activity Cash from Investing Activity
2015-16 7887.3 -13760.7
2016-17 9277.3 -11769.5
2017-18 8423.3 3595.3
2018-19 11631.6 5065.2
2019-20 10064.3 3593.4
2020-21 14755 684.9
2021-22 11079.7 -22321.3
2022-23 13060.1 -8169.2
2023-24 17621.6 1144.1
2024-25 16942.6 -8044

INFOSYS
CASH FLOW:
Report Date Cash from Operating Activity Cash from Investing Activity
2015-16 10028 -885
2016-17 11531 -14664
2017-18 13218 4533
2018-19 14841 -632
2019-20 17003 -331
2020-21 23224 -7373
2021-22 23885 -6485
2022-23 22467 -1071
2023-24 25210 -5093
2024-25 35694 -1864

TECH MAHINDRA
CASH FLOW:
Report Date Cash from Operating Activity Cash from Investing Activity
2015-16 3137 -1453.2
2016-17 4071.4 -2893
2017-18 3553.5 -3319.3
2018-19 4432 -2104.2
2019-20 4358.1 1081.4
2020-21 8093.8 -5433.2
2021-22 5285.3 479.8
2022-23 5572 -226.5
2023-24 6376.4 -1318.4
2024-25 5785.7 20
O
Cash from Financing Activity Net Cash Flow
-158.7 -6032.1
-2275.2 -4767.4
-12997.8 -979.2
-4936.9 11759.9
-15099.8 -1442.1
-12884 2555.9
4658.6 -6583
-6088.1 -1197.2
-18256.7 509
-6396.3 2502.3

YS
Cash from Financing Activity Net Cash Flow
-6813 2330
-6939 -10072
-20505 -2754
-14512 -303
-17591 -919
-9786 6065
-24642 -7242
-26695 -5299
-17504 2613
-24161 9669

HINDRA
Cash from Financing Activity Net Cash Flow
-496.1 1187.7
-1570.9 -392.5
-269.4 -35.2
-2251.2 76.6
-4465.5 974
-2986.9 -326.3
-4666.6 1098.5
-5078.1 267.4
-4767.2 290.8
-5834.3 -28.6
Company Wipro
Total Sales 691919.2
Total Net profit 102686.4
Average Net Profit 10268.64
Highest Profit 13135.4
Lowest profit 8002.8
No. of High Profit Years 5
Total Sales in High Profit Years 410583.2
Grade Growing

Row Labels
Infosys
Tech Mahindra
Wipro
Grand Total
Company Infosys
Total Sales 1060453
Total Net profit 194371
Average Net Profit 19437.1
Highest Profit 26713
Lowest profit 13489
No. of High Profit Years 10
Total Sales in High Profit Years 1060453
Grade Major Player

Row Labels
Infosys
Tech Mahindra
Wipro
Company Tech Mahindra Grand Total
Total Sales 398792.8
Total Net profit 39370.9
Average Net Profit 3937.09
Highest Profit 5566.1
Lowest profit 2357.8
No. of High Profit Years 0
Total Sales in High Profit Years 0
Grade Growing
Sum of Sales
1060453
398792.8
691919.2
2151165

Sum of Net Profit

194371
39370.9
102686.4
336428.3
Metric Wipro Infosys Tech Mahindra
Total Assets 71590.4 75098 22524.7
Total Borrowings 12522.1 - 1090.9
Equity (Reserves) 45650.7 60600 14155.4
Year 2015-16 2015-16 2015-16
Debt-Equity Ratio 0.2743024751 - 0.07706599602
Insights Low Leverage High Leverage Low Leverage
High Debt Years 4 0 0
Metric Wipro Infosys Tech Mahindra
Total Cash from Operating Activity (CFO) 120742.8 197101 50665.2
Total Cash from Investing Activity (CFI) -33865 -33865 -15166.6
Total Cash from Financing Activity (CFF) -74434.9 -169148 -32386.2
Total Net Cash Flow 12442.9 -5912 3112.4
Average Cash from Operating Activity 12074.28 19710.1 5066.52
Cash Conversion Ratio 1.175840228 1.014045305 1.286869236
Consistency Test 10 10 10
Final Grade High Quality Engine High Quality Engine High Quality Engine