₹31.53B Market Cap.
WIT Market Cap. (MRY)
WIT Shares Outstanding (MRY)
WIT Assets (MRY)
Total Assets
₹1.15T
Total Liabilities
₹401.24B
Total Investments
₹351.29B
WIT Income (MRY)
Revenue
₹897.60B
Net Income
₹110.45B
Operating Expense
₹130.35B
WIT Cash Flow (MRY)
CF Operations
₹176.22B
CF Investing
₹11.68B
CF Financing
-₹182.57B
WIT Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2024 | $0.01 | 0.20% | -84.62% | 0.06% | 1740.83 |
2023 | $0.08 | 1.70% | 457.14% | 0.38% | 265.77 |
2022 | $0.01 | 0.20% | 0.00% | 0.06% | 1596.43 |
2021 | $0.01 | 0.20% | 0.00% | 0.07% | 1365.00 |
2020 | $0.01 | 0.50% | - | 0.08% | 1190.71 |
WIT Balance Sheet (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Total Assets | ₹1,152,459,000,000 (-1.99%) | ₹1,175,822,000,000 (8.95%) | ₹1,079,182,000,000 (29.80%) | ₹831,434,000,000 (1.76%) |
Assets Current | ₹650,662,000,000 (-1.58%) | ₹661,096,000,000 (6.50%) | ₹620,752,000,000 (18.65%) | ₹523,186,000,000 (0.64%) |
Assets Non-Current | ₹501,797,000,000 (-2.51%) | ₹514,726,000,000 (12.28%) | ₹458,430,000,000 (48.72%) | ₹308,248,000,000 (3.71%) |
Goodwill & Intangible Assets | ₹348,750,000,000 (-0.65%) | ₹351,015,000,000 (20.81%) | ₹290,544,000,000 (90.88%) | ₹152,212,000,000 (3.28%) |
Shareholders Equity | ₹749,883,000,000 (-4.00%) | ₹781,164,000,000 (18.69%) | ₹658,158,000,000 (19.00%) | ₹553,095,000,000 (-0.78%) |
Property Plant & Equipment Net | ₹99,563,000,000 (-7.26%) | ₹107,361,000,000 (-2.19%) | ₹109,768,000,000 (8.03%) | ₹101,612,000,000 (3.83%) |
Cash & Equivalents | ₹96,953,000,000 (5.52%) | ₹91,880,000,000 (-11.51%) | ₹103,836,000,000 (-38.85%) | ₹169,793,000,000 (17.50%) |
Accumulated Other Comprehensive Income | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Deferred Revenue | ₹17,653,000,000 (-22.17%) | ₹22,682,000,000 (-18.75%) | ₹27,915,000,000 (23.87%) | ₹22,535,000,000 (20.03%) |
Total Investments | ₹351,288,000,000 (0.94%) | ₹348,031,000,000 (10.99%) | ₹313,574,000,000 (52.84%) | ₹205,160,000,000 (-5.82%) |
Investments Current | ₹323,040,000,000 (0.90%) | ₹320,172,000,000 (11.33%) | ₹287,601,000,000 (53.78%) | ₹187,016,000,000 (-7.08%) |
Investments Non-Current | ₹28,248,000,000 (1.40%) | ₹27,859,000,000 (7.26%) | ₹25,973,000,000 (43.15%) | ₹18,144,000,000 (9.53%) |
Inventory | ₹907,000,000 (-23.65%) | ₹1,188,000,000 (-10.94%) | ₹1,334,000,000 (25.38%) | ₹1,064,000,000 (-42.95%) |
Trade & Non-Trade Receivables | ₹177,867,000,000 (-5.25%) | ₹187,728,000,000 (3.84%) | ₹180,793,000,000 (43.74%) | ₹125,780,000,000 (-7.33%) |
Trade & Non-Trade Payables | ₹88,566,000,000 (-0.55%) | ₹89,054,000,000 (-5.74%) | ₹94,477,000,000 (23.48%) | ₹76,512,000,000 (-2.07%) |
Accumulated Retained Earnings (Deficit) | ₹630,936,000,000 (-4.54%) | ₹660,964,000,000 (19.90%) | ₹551,252,000,000 (18.12%) | ₹466,692,000,000 (-1.98%) |
Tax Assets | ₹17,344,000,000 (-9.26%) | ₹19,113,000,000 (28.04%) | ₹14,927,000,000 (-19.09%) | ₹18,448,000,000 (-9.13%) |
Tax Liabilities | ₹76,313,000,000 (36.82%) | ₹55,776,000,000 (29.14%) | ₹43,190,000,000 (30.78%) | ₹33,026,000,000 (18.97%) |
Total Debt | ₹171,906,000,000 (-5.26%) | ₹181,456,000,000 (-14.41%) | ₹212,000,000,000 (95.80%) | ₹108,275,000,000 (10.16%) |
Debt Current | ₹90,659,000,000 (-10.75%) | ₹101,582,000,000 (-26.07%) | ₹137,399,000,000 (61.62%) | ₹85,013,000,000 (5.40%) |
Debt Non-Current | ₹81,247,000,000 (1.72%) | ₹79,874,000,000 (7.07%) | ₹74,601,000,000 (220.70%) | ₹23,262,000,000 (31.95%) |
Total Liabilities | ₹401,236,000,000 (1.82%) | ₹394,069,000,000 (-6.29%) | ₹420,509,000,000 (51.90%) | ₹276,841,000,000 (7.42%) |
Liabilities Current | ₹252,458,000,000 (-5.71%) | ₹267,753,000,000 (-13.16%) | ₹308,329,000,000 (34.03%) | ₹230,040,000,000 (6.31%) |
Liabilities Non-Current | ₹148,778,000,000 (17.78%) | ₹126,316,000,000 (12.60%) | ₹112,180,000,000 (139.70%) | ₹46,801,000,000 (13.22%) |
WIT Income Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Revenues | ₹897,603,000,000 (-0.80%) | ₹904,876,000,000 (14.41%) | ₹790,934,000,000 (27.69%) | ₹619,430,000,000 (1.51%) |
Cost of Revenue | ₹631,497,000,000 (-4.25%) | ₹659,535,000,000 (18.65%) | ₹555,872,000,000 (31.35%) | ₹423,205,000,000 (-2.95%) |
Selling General & Administrative Expense | ₹130,347,000,000 (18.18%) | ₹110,296,000,000 (8.86%) | ₹101,317,000,000 (33.16%) | ₹76,086,000,000 (4.61%) |
Research & Development Expense | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Operating Expenses | ₹130,347,000,000 (18.27%) | ₹110,207,000,000 (11.17%) | ₹99,131,000,000 (30.15%) | ₹76,167,000,000 (6.40%) |
Interest Expense | ₹12,552,000,000 (24.56%) | ₹10,077,000,000 (89.24%) | ₹5,325,000,000 (4.66%) | ₹5,088,000,000 (-30.57%) |
Income Tax Expense | ₹36,089,000,000 (6.17%) | ₹33,992,000,000 (17.43%) | ₹28,946,000,000 (-4.61%) | ₹30,345,000,000 (22.36%) |
Net Loss Income from Discontinued Operations | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Consolidated Income | ₹111,121,000,000 (-2.24%) | ₹113,665,000,000 (-7.08%) | ₹122,329,000,000 (12.58%) | ₹108,662,000,000 (11.21%) |
Net Income to Non-Controlling Interests | ₹669,000,000 (75.13%) | ₹382,000,000 (176.81%) | ₹138,000,000 (-80.73%) | ₹716,000,000 (44.65%) |
Net Income | ₹110,452,000,000 (-2.69%) | ₹113,500,000,000 (-7.11%) | ₹122,191,000,000 (13.20%) | ₹107,946,000,000 (11.03%) |
Preferred Dividends Income Statement Impact | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Net Income Common Stock | ₹110,452,000,000 (-2.69%) | ₹113,500,000,000 (-7.11%) | ₹122,191,000,000 (13.20%) | ₹107,946,000,000 (11.03%) |
Weighted Average Shares | ₹5,288,285,555 (-3.45%) | ₹5,477,466,573 (0.20%) | ₹5,466,705,840 (-3.23%) | ₹5,649,265,885 (-3.16%) |
Weighted Average Shares Diluted | ₹5,305,712,314 (-3.34%) | ₹5,488,991,175 (0.13%) | ₹5,482,083,438 (-3.17%) | ₹5,661,657,822 (-3.18%) |
Earning Before Interest & Taxes (EBIT) | ₹159,093,000,000 (0.97%) | ₹157,569,000,000 (0.71%) | ₹156,462,000,000 (9.12%) | ₹143,379,000,000 (10.85%) |
Gross Profit | ₹266,106,000,000 (8.46%) | ₹245,341,000,000 (4.37%) | ₹235,062,000,000 (19.79%) | ₹196,225,000,000 (12.68%) |
Operating Income | ₹135,759,000,000 (0.46%) | ₹135,134,000,000 (-0.59%) | ₹135,931,000,000 (13.22%) | ₹120,058,000,000 (17.06%) |
WIT Cash Flow Statement (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Net Cash Flow from Investing | ₹11,680,000,000 (113.89%) | -₹84,065,000,000 (62.55%) | -₹224,495,000,000 (-3000.83%) | ₹7,739,000,000 (-77.25%) |
Net Cash Flow from Financing | -₹182,567,000,000 (-199.88%) | -₹60,881,000,000 (-230.69%) | ₹46,586,000,000 (136.16%) | -₹128,840,000,000 (14.67%) |
Net Cash Flow from Operations | ₹176,216,000,000 (34.93%) | ₹130,601,000,000 (17.87%) | ₹110,797,000,000 (-24.91%) | ₹147,550,000,000 (46.61%) |
Net Cash Flow / Change in Cash & Cash Equivalents | ₹5,329,000,000 (137.15%) | -₹14,345,000,000 (78.63%) | -₹67,112,000,000 (-353.74%) | ₹26,449,000,000 (261.84%) |
Net Cash Flow - Business Acquisitions and Disposals | -₹5,775,000,000 (87.32%) | -₹45,555,000,000 (64.92%) | -₹129,846,000,000 (-1215.16%) | -₹9,873,000,000 (-288.09%) |
Net Cash Flow - Investment Acquisitions and Disposals | ₹3,532,000,000 (109.21%) | -₹38,334,000,000 (56.19%) | -₹87,507,000,000 (-620.50%) | ₹16,812,000,000 (-51.89%) |
Capital Expenditure | -₹6,188,000,000 (56.69%) | -₹14,288,000,000 (26.41%) | -₹19,417,000,000 (-3.15%) | -₹18,824,000,000 (15.31%) |
Issuance (Repayment) of Debt Securities | -₹30,573,000,000 (-16.27%) | -₹26,295,000,000 (-149.16%) | ₹53,491,000,000 (1024.97%) | -₹5,783,000,000 (84.55%) |
Issuance (Purchase) of Equity Shares | -₹145,160,000,000 (-1209766.67%) | ₹12,000,000 (100.00%) | ₹6,000,000 (100.01%) | -₹95,193,000,000 (9.60%) |
Payment of Dividends & Other Cash Distributions | -₹5,218,000,000 (84.10%) | -₹32,814,000,000 (-500.22%) | -₹5,467,000,000 (-0.15%) | -₹5,459,000,000 (4.04%) |
Effect of Exchange Rate Changes on Cash | -₹239,000,000 (-110.07%) | ₹2,373,000,000 (85.10%) | ₹1,282,000,000 (244.04%) | -₹890,000,000 (-146.31%) |
Share Based Compensation | ₹5,584,000,000 (40.69%) | ₹3,969,000,000 (-3.43%) | ₹4,110,000,000 (77.92%) | ₹2,310,000,000 (83.04%) |
Depreciation Amortization & Accretion | ₹34,071,000,000 (2.00%) | ₹33,402,000,000 (8.06%) | ₹30,911,000,000 (11.77%) | ₹27,656,000,000 (32.57%) |
WIT Financial Metrics (MRY)
Metric | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|
Gross Margin | 29.60% (9.23%) | 27.10% (-8.75%) | 29.70% (-6.31%) | 31.70% (11.23%) |
Profit Margin | 12.30% (-1.60%) | 12.50% (-18.83%) | 15.40% (-11.49%) | 17.40% (9.43%) |
EBITDA Margin | 21.50% (1.90%) | 21.10% (-10.97%) | 23.70% (-14.13%) | 27.60% (12.20%) |
Return on Average Equity (ROAE) | 14.40% (-6.49%) | 15.40% (-20.62%) | 19.40% (2.65%) | 18.90% (7.39%) |
Return on Average Assets (ROAA) | 9.50% (-4.04%) | 9.90% (-18.85%) | 12.20% (-2.40%) | 12.50% (5.93%) |
Return on Sales (ROS) | 17.70% (1.72%) | 17.40% (-12.12%) | 19.80% (-14.29%) | 23.10% (8.96%) |
Return on Invested Capital (ROIC) | 25.00% (-1.96%) | 25.50% (-17.48%) | 30.90% (-7.49%) | 33.40% (0.60%) |
Dividend Yield | 0.20% (-88.24%) | 1.70% (750.00%) | 0.20% (0.00%) | 0.20% (-60.00%) |
Price to Earnings Ratio (P/E) | 22.94 (28.86%) | 17.8 (-32.27%) | 26.29 (7.95%) | 24.35 (73.66%) |
Price to Sales Ratio (P/S) | 2.82 (26.41%) | 2.23 (-44.99%) | 4.06 (-4.31%) | 4.24 (89.97%) |
Price to Book Ratio (P/B) | 3.5 (35.34%) | 2.59 (-46.96%) | 4.88 (1.54%) | 4.81 (90.00%) |
Debt to Equity Ratio (D/E) | 0.54 (6.15%) | 0.5 (-21.13%) | 0.64 (27.54%) | 0.5 (8.44%) |
Earnings Per Share (EPS) | 20.89 (0.77%) | 20.73 (-7.25%) | 22.35 (16.95%) | 19.11 (14.64%) |
Sales Per Share (SPS) | 2.04 (1.29%) | 2.01 (5.85%) | 1.9 (27.11%) | 1.49 (7.71%) |
Free Cash Flow Per Share (FCFPS) | 32.15 (51.41%) | 21.23 (27.03%) | 16.72 (-26.64%) | 22.79 (69.50%) |
Book Value Per Share (BVPS) | 141.8 (-0.57%) | 142.61 (18.46%) | 120.39 (22.97%) | 97.91 (2.45%) |
Tangible Assets Book Value Per Share (TABVPS) | 151.98 (0.93%) | 150.58 (4.38%) | 144.26 (19.99%) | 120.23 (4.73%) |
Enterprise Value Over EBIT (EV/EBIT) | 17 (30.77%) | 13 (-38.10%) | 21 (10.53%) | 19 (90.00%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 14.05 (26.19%) | 11.13 (-36.24%) | 17.46 (10.16%) | 15.85 (78.83%) |
Asset Turnover | 0.77 (-2.28%) | 0.79 (-0.50%) | 0.79 (10.91%) | 0.71 (-3.77%) |
Current Ratio | 2.58 (4.37%) | 2.47 (22.65%) | 2.01 (-11.48%) | 2.27 (-5.33%) |
Dividends | ₹0.01 (-84.62%) | ₹0.08 (457.14%) | ₹0.01 (0.00%) | ₹0.01 (0.00%) |
Free Cash Flow (FCF) | ₹170,028,000,000 (46.18%) | ₹116,313,000,000 (27.28%) | ₹91,380,000,000 (-29.01%) | ₹128,726,000,000 (64.16%) |
Enterprise Value (EV) | ₹32,553,821,374 (25.87%) | ₹25,863,191,386 (-39.76%) | ₹42,933,032,781 (16.25%) | ₹36,932,562,902 (109.17%) |
Earnings Before Tax (EBT) | ₹146,541,000,000 (-0.64%) | ₹147,492,000,000 (-2.41%) | ₹151,137,000,000 (9.29%) | ₹138,291,000,000 (13.34%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | ₹193,164,000,000 (1.15%) | ₹190,971,000,000 (1.92%) | ₹187,373,000,000 (9.55%) | ₹171,035,000,000 (13.87%) |
Invested Capital | ₹626,204,000,000 (-3.16%) | ₹646,630,000,000 (9.88%) | ₹588,473,000,000 (51.80%) | ₹387,664,000,000 (-4.77%) |
Working Capital | ₹398,204,000,000 (1.24%) | ₹393,343,000,000 (25.90%) | ₹312,423,000,000 (6.58%) | ₹293,146,000,000 (-3.40%) |
Tangible Asset Value | ₹803,709,000,000 (-2.56%) | ₹824,807,000,000 (4.59%) | ₹788,638,000,000 (16.11%) | ₹679,222,000,000 (1.42%) |
Market Capitalization | ₹31,525,716,642 (28.12%) | ₹24,605,820,379 (-41.63%) | ₹42,157,932,109 (16.39%) | ₹36,222,685,853 (93.65%) |
Average Equity | ₹765,523,500,000 (4.14%) | ₹735,121,500,000 (16.53%) | ₹630,853,500,000 (10.70%) | ₹569,887,250,000 (3.39%) |
Average Assets | ₹1,164,140,500,000 (1.54%) | ₹1,146,453,000,000 (14.93%) | ₹997,530,750,000 (15.14%) | ₹866,373,000,000 (5.43%) |
Invested Capital Average | ₹636,417,000,000 (3.10%) | ₹617,302,250,000 (21.72%) | ₹507,129,250,000 (18.03%) | ₹429,679,000,000 (10.33%) |
Shares | 5,482,733,329 (0.05%) | 5,480,138,169 (0.22%) | 5,467,954,878 (-4.30%) | 5,713,357,390 (-5.31%) |
