SlideShare a Scribd company logo
1QFY2011 Result Update | IT
                                                                                                                               July 29, 2010



 Wipro                                                                                            ACCUMULATE
                                                                                                 CMP                                 Rs417
 Performance Highlights                                                                          Target Price                        Rs470
 (Rs cr)                     1QFY11        4QFY10 %chg (qoq)             1QFY10    %chg (yoy)    Investment Period              12 Months
 Net revenues                  7,191            6,387             3.1      6,977        12.6
 EBIDTA margin (%)               22.8            20.8             0.9       21.9         2.0      Stock Info
 PAT                            1319            1010              9.0      1,209        30.5      Sector                                 IT
 Source: Company, Angel Research; Note: IFRS Financials
                                                                                                  Market Cap (Rs cr)             102,030
 Performance marked by strong operational efficiency: Wipro recorded 3.1% qoq                     Beta                                  0.8
 (12.6% yoy) top-line growth, in rupee terms (IFRS basis) to Rs7191cr. This was                   52 Week High / Low             452/273
 backed by 4.6% qoq (14% yoy) growth in IT services revenue. IT services revenues                 Avg. Daily Volume                  186381
 were driven by 4.7% qoq growth in volumes despite the 4.9% and 1.4% qoq
                                                                                                  Face Value (Rs)                         2
 decline in price realisations onsite and offshore, respectively. In US Dollar terms,
                                                                                                  BSE Sensex                         17,992
 the company clocked IT services revenues of US $1,204mn as against guidance
 given in the range of US $1,190-1,215mn. Overall, the company won seven                          Nifty                               5,409
 large deals in average size of US $30mn and added 22 new clients, taking its                     Reuters Code                   WIPR.BO
 total active client count to 858 during the quarter. Wipro recorded a 92bp qoq                   Bloomberg Code               WPRO@IN
 (196bp yoy) expansion in overall EBITDA margins, led by all the business
 segments. This was mainly due to the positive impact of 60bp on account of
 effective hedges, which restricted the impact of adverse currency movement                       Shareholding Pattern (%)
 during the quarter. The company reported 9% qoq (30.5% yoy) increase in                          Promoters                            79.5
 bottom-line to Rs1,319cr backed by strong operational efficiency.                                MF / Banks / Indian Fls               5.6
                                                                                                  FII / NRIs / OCBs                     8.6
 Outlook and Valuation: We expect Wipro to record 18.2% CAGR in top-line,
                                                                                                  Indian Public / Others                6.3
 while bottom-line is expected to clock 14.5% CAGR over FY2010-12E. The stock
 is currently trading at 19.2x FY2011E EPS of Rs21.7 and 16.8x on its FY2012E
 EPS of Rs24.7. We have valued Wipro at 19x FY2012E earnings (historical
 average of 19.5x during FY2002-2010), and at 9.5% discount to our Infosys                        Abs. (%)             3m      1yr      3yr
 target P/E multiple of 21x (historical discount of 4.5% during 2002-10). We                      Sensex               2.8    18.6     18.1
 maintain an Accumulate on the stock, with a Target Price of Rs470, implying an                   Wipro                0.8    48.7     40.7
 upside of 13%.

 Key Financials (Consolidated IFRS)
 Y/E March (Rs cr)                   FY2009         FY2010              FY2011E     FY2012E
 Net Sales                            25,689            27,196           31,786      37,975
 % chg                                   28.6               5.9            16.9         19.5
 Net Profit                             4,109            4,716            5,426        6,183
 % chg                                  146.5             14.8             15.0         14.0
 EBITDA Margin (%)                       19.6             21.8             21.7         21.3
 EPS (Rs)                                15.9             18.8             21.7         24.7
 P/E (x)                                 26.2             22.2             19.2         16.8
 P/BV (x)                                 4.1              3.1              4.3          3.5
 RoE (%)                                 52.6             26.7             24.3         23.0
 RoCE (%)                                56.6             30.1             28.7         28.0
 EV/Sales (x)                             2.2              2.0              1.7          1.4    Vibha Salvi
 EV/EBITDA (x)                           11.3              9.2              7.9          6.5    022 – 4040 3800 Ext: 329
 Source: Company, Angel Research; Note: *FDEPS for FY2009 and FY2010 is based on                vibhas.salvi@angeltrade.com
 post-bonus issue (2:3 bonus effective from July’10)




Please refer to important disclosures at the end of this report                                                                           1
Wipro | 1Q FY2011Result Update




     Exhibit 1: 1QFY2011 performance (consolidated, IFRS)
      Y/E March (Rs cr)                    1QFY11         4QFY10     % chg     1QFY10         % chg    FY2010     FY2009    % chg
                                                                     (qoq)                     (yoy)
      Net Revenues                            7,191        6,977       3.1       6,387         12.6    27,196     25,689       5.9
      Cost of Revenue                         4,676        4,588       1.9       4,138         13.0    17,938     17,386       3.2
      Gross Profit                            2,514        2,390       5.2       2,249         11.8     9,258      8,303      11.5
      SG&A Expenses                             923          870       6.0         779         18.4     3,252      3,123       4.1
      Forex Gains/Losses (net)                  (46)          (6)                  141                    72        155
      Operating Profit (EBITDA)               1,638        1,525       7.4       1,329         23.2     5,934      5,025      18.1
      Other Income                              135          185     (26.9)        100         35.8      460        357       29.0
      Interest                                    40          24      70.0          64       (37.0)     123.2       233     (47.2)
      Depreciation                              188          189      (0.2)        187          0.9    783.10     694.70      12.7
      Share of profits of Equity
                                                  16          18     (10.8)         11         37.7       53          36      46.4
      accounted associates
      Income before Income Taxes              1,560        1,515       2.9       1,189         31.1     5,541      4,490      23.4
      Income Taxes                              235          302     (22.2)        174         34.8      929        604       54.0
      Minority Interest                               7         5     45.7           5         36.7    18.500         10      86.9
      Net Income                              1,319        1,209       9.0       1,010         30.5     4,593      3,876      18.5
      Diluted EPS (Rs)                            5.4        5.0       9.0         4.1         31.0      31.2       26.5      17.9
      Gross Profit Margin (%)                  35.0         34.2                  35.2                   34.0       32.3
      EBITDA Margin (%)                        22.8         21.9                  20.8                   21.8       19.6
      Net Profit Margin (%)                    18.3         17.3                  15.8                   16.9       15.1
     Source: Company, Angel Research



                                           Exhibit 2: 1QFY2011 – Actual v/s Angel estimates
                                            (Rs cr)                                      Estimates       Actual      Variation (%)
                                            Net revenue                                     7,134        7,191                0.8
                                            EBIDTA margin (%)                                21.2         22.8                0.0
                                            PAT                                             1,213        1,319                8.7
                                          Source: Company, Angel Research


                                           Top-line growth led by strong volumes in IT services

                                           Wipro recorded 3.1% qoq (12.6% yoy) top-line growth, in rupee terms (IFRS
                                           basis), backed by 4.6% qoq (14% yoy) growth in IT services revenues, which were
                                           driven by 4.7% qoq growth in volumes despite the 4.9% and 1.4% qoq decline in
                                           price realisations onsite and offshore, respectively. Higher volumes were on
                                           account of new project start ups during the quarter mainly onsite, which impacted
                                           the price realisation severely there compared to offshore. In US Dollar terms, the
                                           company clocked IT services revenues of US $1,204mn as against guidance given
                                           in the range of US $1,190-1,215mn.

                                           The growth in IT Services was broad-based, and mainly driven by 18.5%, 9.7%,
                                           3.7% and 2.6% qoq growth in product engineering services (PES), package
                                           implementation (PI), ADM and R&D services, respectively. In terms of verticals,
                                           growth was strongly driven by communication & media services providers (CMSP),
                                           financial services, manufacturing and retail-transportation verticals, which grew by
                                           6.4%, 6.4%, 5.5% and 5.1% qoq, respectively. In addition to IT services segments,
                                           the consumer care and lightning, and other businesses also grew by 5.4% and


July 29, 2010                                                                                                                    2
Wipro | 1Q FY2011Result Update




                1.6% qoq, respectively. The IT product business de-grew by 6.5% qoq, but was up
                by 13.4% yoy.

                In terms of geographies, America, India and the Middle East and APAC, and other
                emerging markets witnessed growth of 4.3%, 5.4% and 5.6% qoq, respectively.
                Despite the ongoing crisis in Europe, the company witnessed slight de-growth of
                0.2% qoq, while it grew by 16.2% yoy. In fact, Wipro won a large deal from one
                of its European client, viz. Citibank to take over the ownership and management
                of its data center in Meerbusch, Germany. As per the agreement Citibank will
                lease back-office and data center space from Wipro for at least 30 months and
                Wipro will provide Citibank with facilities management and IMS services during
                the period. The Meerbusch Germany data center will be Wipro’s first facility in
                Europe and will enable it to offer full portfolio of infrastructure management
                solutions (IMS) to its European and global clients.

                Overall, the company won seven large deals in average size of US $30mn and
                added 22 new clients, taking its total active client count to 858 during the quarter.

                 Exhibit 3: Segment-wise revenue breakup
                 Rs cr                             1QFY11     4QFY10      1QFY10      chg        chg
                                                                                    qoq %      yoy %
                 IT services                         5,500       5,260      4,827      4.6      14.0
                 Pure IT Services                    4,945       4,686      4,339      5.5      14.0
                 BPO Services                          556         573        487    (3.1)      14.0
                 IT Products                           832         890        734    (6.5)      13.4
                 Consumer Care & Lightning             641         608        520      5.4      23.4
                 Others                                232         229        149      1.6      56.3
                 Eliminations                          (15)         (9)       158    62.4    (109.5)
                 Total                               7,191       6,977      6,387      3.1      12.6
                 Source: Company, Angel Research


                Effective hedges contained adverse currency impact on margins

                During 1QFY2011, Wipro recorded a 92bp qoq (196bp yoy) expansion in
                overall EBITDA margins, led by all the business segments. Despite the higher
                employee costs (with infused freshers hiring) and decline in pricing, the
                company witnessed 37bp qoq (238bp yoy) expansion in EBIT margins of IT
                services segment. This was mainly due to the positive impact of 60bp on
                account of effective hedges, which contained the adverse currency impact on
                EBIDTA margins during the quarter. The EBIT margins in IT products and
                consumer care and lighting businesses also expanded by 111bp and 44bp
                qoq, respectively. The company continued to witness strong sequential
                ramp up in its fixed-priced projects mix, which was up by 30bp qoq to 44.6%
                in 1QFY2011.




July 29, 2010                                                                                       3
Wipro | 1Q FY2011Result Update




                Exhibit 4: EBITDA margin trend

                       25

                       24

                       23

                       22




                 (%)
                       21

                       20

                       19




                            1QFY08

                                     2QFY08

                                              3QFY08

                                                       4QFY08

                                                                1QFY09

                                                                         2QFY09

                                                                                  3QFY09

                                                                                            4QFY09

                                                                                                     1QFY10

                                                                                                              2QFY10

                                                                                                                       3QFY10

                                                                                                                                4QFY10

                                                                                                                                         1QFY11
                                                       Wipro (Total)                   Wipro (IT Services)

                Source: Company, Angel Research


                Strong operational efficiency boosts bottom-line

                Other income declined by 26.9% qoq mainly due to gains from exchange
                fluctuation in 4QFY2010, absent in 1QFY2011. However, on a yoy basis,
                other income was up 35.8% due to higher interest income. The interest cost
                increased by 70% qoq with increase in debt levels during the quarter. Further,
                the effective tax rate was down from 20% in 4QFY2010 to 15% in 1QFY2011.
                Thus, at the net level, the company reported 9% qoq (30.5% yoy) increase in
                bottom-line backed by strong operational efficiency.

                Strong manpower additions aided growth

                Wipro made net addition of 4,854 employees during the quarter taking total
                headcount to 1,12,925. The quarterly annualised attrition rate in Global IT
                services was up at 23% (17.1% in 4QFY2010); however, on TTM basis, it
                stood lower at 15.8%, yet higher from 12.1% in 4QFY2010. In BPO services,
                the quarterly attrition stood at 16% (17% in 4QFY2010). The company has
                strong hiring plans both for laterals and freshers going forward, with the
                improvement in demand environment.

                2QFY2011E revenue guidance at US $1,253-1,277mn

                Despite challenging macro-economic indicators Wipro has given strong
                revenue guidance for the IT services segment for 2QFY2011 in the range of
                US $1,253-1,277mn, a sequential growth of 4.1 - 6.1%.

                To address the attrition issue, the company gave 20,000 promotions with
                effect from July 1, 2010 and will also award restricted stock units (RSUs) to its
                middle management staff. Thus, adverse currency movement and higher
                employee costs (with strong hiring and variable spends) would remain key
                headwinds impacting the margins and bottom-line in 2QFY2011.




July 29, 2010                                                                                                                                     4
Wipro | 1Q FY2011Result Update




                Investment Arguments

                Broad-based volume led growth with uptick in discretionary spends and stable
                pricing environment

                The strong growth witnessed in Wipro’s package implementation service
                revenues during 1QFY2011 reflects the pick-up in discretionary spends of
                clients. Significant spend is currently happening in social customer relationship
                management (CRM), which if it grows further as expected would certainly
                assure strong top-line and better profitability for the company going forward.
                Further, the consumer package goods (CPG), retail & transportation, energy &
                utilities and the healthcare verticals are witnessing strong demand pipeline
                and are expected to grow strongly. The financial services vertical is also
                witnessing steady demand pick. The company is witnessing a stable pricing
                environment from most of its clients with some expected to give an upward
                revision going forward.

                Non-linear initiatives to drive growth

                Wipro’s non-linear initiatives include implementation of shared services model
                thereby executing more projects without any major employee deployment,
                which would result in costs savings. Other such initiatives include its platform
                oriented integrated IT and BPO offerings and intellectual property related
                revenues. Such offerings help to drive better profitability in projects without
                incurring of additional fixed costs. The company expects these initiatives to
                contribute ~14% of its revenues in FY2011.

                Outlook and Valuation

                We expect Wipro to record 18.2% CAGR in top-line, while bottom-line is expected
                to clock 14.5% CAGR over FY2010-12E. The stock is currently trading at 19.2x
                FY2011E EPS of Rs21.7 and 16.8x on its FY2012E EPS of Rs24.7. We have valued
                Wipro at 19x FY2012E earnings (historical average of 19.5x during FY2002-
                2010), and at 9.5% discount to our Infosys target P/E multiple of 21x (historical
                discount of 4.5% during 2002-10). We maintain an Accumulate on the stock, with
                a Target Price of Rs470, implying an upside of 13%.


                Exhibit 5: Key assumptions
                                                                      FY2011E        FY2012E
                Volume growth                                             20.0           18.6
                Pricing growth                                            (2.6)           2.7
                Revenue growth (in US $ terms)                            16.2           18.1
                USD-INR rate (realised)                                   46.5           47.0
                Revenue Growth (in Re terms)                              17.0           19.5
                EBIDTA Margin (%)                                         21.7           21.3
                Tax Rate (%)                                              18.0           20.0
                EPS Growth (%)                                            15.4           14.1
                 Source: Company, Angel Research




July 29, 2010                                                                                   5
Wipro | 1Q FY2011Result Update




                Exhibit 6: Change in estimates
                                                                                       FY2011E                                                            FY2012E
                Parameter                                          Earlier                  Revised                        Var.          Earlier              Revised                   Var.
                (Rs cr)                                         estimates                 estimates                         (%)       estimates             estimates                    (%)
                Net revenue                                       31,034                    31,786                          2.4         37,317                37,975                     1.8
                EBIDTA                                                6,620                        6,901                   4.2                7,741                 8,094                   4.6
                PBT                                                   6,028                        6,590                   9.3                7,194                 7,696                   7.0
                Tax                                                   1,085                        1,164                   7.3                1,439                 1,513                   5.1
                PAT                                                   4,988                        5,426                   8.8                5,805                 6,183                   6.5
                Source: Company, Angel Research


                We have upgraded our FY2011E and FY2012E top-line estimates, in line with
                strong cues from management and the expected higher infusion of gross
                manpower. Since the company has a strong hedge position (currently stands
                at US $1.6bn), unfavourable cross-currency movement would have lesser
                impact on EBIDTA margins as expected earlier. We estimate PAT to be higher
                in FY2011E and FY2012E, compared to the earlier estimates, on the back of
                better margins.

                Exhibit 7: Angel EPS forecast v/s consensus
                                                                                                                                              Bloomberg                       Variation
                 Year (%)                                                                        Angel forecast
                                                                                                                                               consensus                            (%)
                 FY2011E                                                                                            21.7                                22.2                          (2.3)

                 FY2012E                                                                                            24.7                                25.2                          (2.0)
                 Source: Company, Angel Research


                Exhibit 8: One-year forward P/E band

                                    800
                                                                                                                                                                                            30x
                                    700

                                    600                                                                                                                                                     25x
                 Share Price (Rs)




                                    500                                                                                                                                                     20x

                                    400                                                                                                                                                     15x
                                    300

                                    200

                                    100
                                                                              Dec-05
                                          Apr-04




                                                                     Jul-05




                                                                                                                  Aug-07




                                                                                                                                                        Apr-09




                                                                                                                                                                                   Jul-10
                                                                                                         Mar-07
                                                                                                Oct-06
                                                   Sep-04

                                                            Feb-05




                                                                                                                                                                 Sep-09

                                                                                                                                                                          Feb-10
                                                                                                                                               Nov-08
                                                                                       May-06




                                                                                                                                     Jun-08
                                                                                                                            Jan-08




                Source: Company, Angel Research




July 29, 2010                                                                                                                                                                                     6
Wipro | 1Q FY2011Result Update




                                                Exhibit 9: Premium/discount in Wipro P/E versus Infosys P/E
                                                    130.0
                                                    110.0
                                                     90.0
                                                     70.0
                                                     50.0
                                                     30.0
                                                     10.0
                                                    (10.0)
                                                    (30.0)
                                                    (50.0)




                                                                                                 Dec-03




                                                                                                                                                                                                             Dec-08
                                                             Apr-02




                                                                                        Jul-03




                                                                                                                                     Aug-05




                                                                                                                                                                         Apr-07




                                                                                                                                                                                                    Jul-08
                                                                                                                            Mar-05




                                                                                                                                                                                                                                        Mar-10
                                                                                                                   Oct-04




                                                                                                                                                                                                                               Oct-09
                                                                      Sep-02
                                                                               Feb-03




                                                                                                                                                                                  Sep-07
                                                                                                                                                                                           Feb-08
                                                                                                                                                                Nov-06
                                                                                                          May-04




                                                                                                                                                                                                                      May-09
                                                                                                                                                       Jun-06
                                                                                                                                              Jan-06
                                                                                        Premium/Discount to Sensex                                                           Avg. Historical Discount

                                                Source: Company, Angel Research



 Exhibit 10: Recommendation summary
 Company                  Reco.         CMP       Tgt. price            Upside                   FY2012E                    FY2012E                       FY2010-12E                          FY2012E                     FY2012E
                                         (Rs)           (Rs)                     (%)              P/BV (x)                       P/E (x)               EPS CAGR (%)                           RoCE (%)                         RoE (%)
 3iInfotech               Buy            63              95                    50.8                         0.6                         3.6                              218.4                          15.0                        16.5
 Educomp                  Buy           618             734                    18.8                         2.8                      13.5                                   26.9                        21.0                        22.3
 HCL Tech                 Accumulate    379             420                    11.0                         3.1                      14.1                                   17.9                        40.9                        24.1
 Infosys                  Accumulate   2,834          2,900                     2.3                         4.6                      20.5                                   12.6                        33.1                        25.0
 Infotech Enterprises     Buy           167             192                    15.0                         1.4                         8.6                                 12.1                        18.1                        17.0
 Mphasis                  Buy           600             872                    45.5                         2.4                         9.3                                 14.9                        41.6                        29.2
 NIIT                     Buy            66              83                    25.2                         1.7                      11.5                                   16.6                        12.1                        15.8
 TCS                      Buy           850             920                     8.2                         5.3                      19.4                                   11.7                        53.2                        30.4
 Tech Mahindra            Buy           704             950                    35.0                         2.0                      10.5                                   11.8                        73.4                        22.0
 Wipro                    Buy           417             470                    12.8                         3.5                      16.8                                   14.7                        28.0                        23.0
Source: Company, Angel Research




July 29, 2010                                                                                                                                                                                                                                7
Wipro | 1Q FY2011Result Update




                Profit & Loss Statement (Consolidated IFRS)
                 Y/E March (Rs cr)              FY2009    FY2010       FY2011E    FY2012E
                 Gross sales                    25,689    27,196        31,786     37,975
                 Less: Excise duty                    -         -             -          -
                 Net Sales                      25,689    27,196        31,786     37,975
                 Other operating income               -         -             -          -
                 Total operating income         25,689    27,196        31,786     37,975
                 % chg                             28.6       5.9         16.9       19.5
                 Total Expenditure              20,664    21,262        24,885     29,880
                 Cost of Equipment               3,463     3,497         3,878      4,557
                 SGA                             1,905     1,947         2,177      2,525
                 Cost of IT                     15,142    15,746        18,751     22,712
                 Other                             155        72            79         86
                 EBITDA                          5,025     5,934         6,901      8,094
                 (% of Net Sales)                  19.6      21.8         21.7       21.3
                 Depreciation& Amortisation        695       783           880        993
                 EBIT                            4,330     5,151         6,022      7,102
                 (% of Net Sales)                  16.9      18.9         18.9       18.7
                 Interest & other Charges          233       123           124        132
                 Other Income                      393       513           568        594
                 (% of PBT)                         8.7       9.3           8.8        7.9
                 Recurring PBT                   4,490     5,541         6,466      7,564
                 % chg                             22.0      23.4         16.7       17.0
                 Extraordinary Expense/(Inc.)         -         -             -          -
                 PBT (reported)                  4,490     5,541         6,466      7,564
                 Tax                               604       929         1,164      1,513
                 (% of PBT)                        13.4      16.8         18.0       20.0
                 PAT (reported)                  3,886     4,612         5,302      6,051
                 Add: Share of earnings of
                                                      -            -          -          -
                 associate
                 Less: Minority interest (MI)     (9.9)       (18.5)         -          -
                 Prior period items                   -            -         -          -
                 PAT after MI (reported)         3,876        4,593      5,302      6,051
                 ADJ. PAT                        3,876        4,593      5,302      6,051
                 % chg                            18.8          18.5      15.4       14.1
                 (% of Net Sales)                 15.1          16.9      16.7       15.9
                 Basic EPS (Rs)                   26.7         31.5       21.7       24.7
                 Fully Diluted EPS (Rs)           26.5         31.2       21.7       24.7
                 % chg                            18.8          18.5      15.4       14.1




July 29, 2010                                                                            8
Wipro | 1Q FY2011Result Update




                Balance Sheet (Consolidated IFRS)
                 Y/E March (Rs cr)               FY2009      FY2010      FY2011E     FY2012E
                 SOURCES OF FUNDS
                 Equity Share Capital               293         294          489          489
                 Reserves& Surplus               14,071      19,047       23,446       28,305
                 Shareholders Funds              14,364      19,341       23,935       28,794
                 Minority Interest                  375         314            -            -
                 Total Loans                      3,323       2,563        2,713        2,913
                 Total Liabilities               18,061      22,218       26,648       31,707
                 APPLICATION OF FUNDS
                 Gross Block                      7,421       8,561        9,561       10,561
                 Less: Acc. Depreciation          3,465       4,049        4,929        5,922
                 Net Block                        3,956       4,511        4,632        4,639
                 Capital Work-in-Progress         1,373       1,236        1,236        1,236
                 Goodwill                         5,614       5,380        5,530        5,530
                 Investments                      1,365       1,276        1,626        1,676
                 Current Assets                  16,078      20,551       24,736       30,388
                 Cash                             4,912       6,488        6,477        8,785
                 Loans & Advances                     -           -            -            -
                 Other                           11,166      14,064       18,259       21,603
                 Current liabilities             10,324      10,737       11,112       11,762
                 Net Current Assets               5,753       9,814       13,624       18,626
                 Mis. Exp. not written off            -           -            -            -
                 Total Assets                    18,061      22,218       26,648       31,707



                Cash Flow Statement (Consolidated IFRS)
                Y/E March (Rs cr)                 FY2009      FY2010     FY2011E     FY2012E
                Profit before tax                   4,490      5,541       6,466        7,564
                Depreciation                          695         783         880         993
                Change in Working Capital         (1,075)         731     (4,661)     (2,708)
                Less: Other income                   (287)     1,164          568         594
                Direct taxes paid                     786         791      1,164        1,513
                Cash Flow from Operations           3,610      5,100         952       3,741
                (Inc)./ Dec in Fixed Assets       (1,742)     (2,770)       (609)        (985)
                (Inc)./ Dec. in Investments          (375)      (580)         (50)         (50)
                (Inc)./ Dec. in loans and adv.                  (668)       (405)             -
                Other income                          366         374         568         594
                Cash Flow from Investing           (2,418)    (3,382)         (91)       (441)
                Issue of Equity                         8           9            -            -
                Inc./(Dec.) in loans                  349         614         150         200
                Dividend Paid (Incl. Tax)             683         682      1,022        1,192
                Others (fx effect)                    155         (82)           -            -
                Cash Flow from Financing             (171)      (142)       (872)        (992)
                Inc./(Dec.) in Cash                 1,020      1,576          (11)      2,308
                Opening Cash balances               3,891      4,912       6,488       6,477
                Closing Cash balances               4,912      6,488       6,477       8,785




July 29, 2010                                                                                 9
Wipro | 1Q FY2011Result Update




                Key Ratios
                 Y/E March                                       FY2009     FY2010      FY2011E      FY2012E
                 Valuation Ratio (x)
                 P/E (on FDEPS)                                      7.8        10.4         19.2        16.8
                 P/CEPS                                             13.3        11.4         16.5        14.5
                 P/BV                                                4.1         3.1          4.3         3.5
                 Dividend yield (%)                                  1.0         1.4          0.9         1.0
                 EV/Sales                                            2.2         2.0          1.7         1.4
                 EV/EBITDA                                          11.3         9.2          7.9         6.5
                 EV / Total Assets                                   2.0         1.7          1.4         1.2
                 Per Share Data (Rs)
                 EPS (Basic)                                        26.7       31.5          21.7        24.7
                 EPS (fully diluted)                                26.5       31.2          21.7        24.7
                 Cash EPS                                           31.3       36.6          25.3        28.8
                 DPS                                                 4.0        6.0           3.6         4.2
                 Book Value                                        100.8      133.7          97.8       117.7
                 DuPont Analysis
                 EBIT margin                                        16.9        18.9         18.9        18.7
                 Tax retention ratio                                86.6        83.2         82.0        80.0
                 Asset turnover (x)                                  1.2         1.1          1.1         1.2
                 ROIC (Post-tax)                                    47.9        25.6         24.6        24.3
                 Cost of Debt (Post Tax)                            12.2         3.5          3.9         3.8
                 Leverage (x)                                        0.3         0.2          0.1         0.1
                 Operating ROE                                      20.9        19.5         18.9        18.2
                 Returns (%)
                 ROCE (Pre-tax)                                     56.6        30.1         28.7        28.0
                 Angel ROIC (Pre-tax)                               78.1        38.7         34.4        32.3
                 ROE                                                52.6        26.7         24.3        23.0
                 Turnover ratios (x)
                 Asset Turnover (Gross Block)                        3.6         3.3          3.5          3.7
                 Inventory / Sales (days)                              6         12           12           12
                 Receivables (days)                                  89          91           93           92
                 Payables (days)                                     54         106           90           78
                 Working capital cycle (ex-cash) (days)                 7         45           82           95
                 Solvency ratios (x)
                 Net debt to equity                                  0.1           -            -           -
                 Net debt to EBITDA                                  0.4           -            -           -
                 Interest Coverage (EBIT / Interest)                18.6        41.8         48.6        53.7
                Note: *FDEPS for FY2009 and FY2010 is based on pre-bonus issue (2:3bonus effective from July’10)




July 29, 2010                                                                                               10
Wipro | 1Q FY2011Result Update




 Research Team Tel: 022 - 4040 3800                    E-mail: research@angeltrade.com                    Website: www.angeltrade.com

 Disclaimer
 This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment
 decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make
 such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies
 referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and
 risks of such an investment.
 Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make
 investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this
 document are those of the analyst, and the company may or may not subscribe to all the views expressed within.
 Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and
 trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's
 fundamentals.
 The information in this document has been printed on the basis of publicly available information, internal data and other reliable
 sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this
 document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way
 responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report.
 Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify,
 nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While
 Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory,
 compliance, or other reasons that prevent us from doing so.
 This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced,
 redistributed or passed on, directly or indirectly.
 Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or
 other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in
 the past.
 Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in
 connection with the use of this information.
 Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the
 latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have
 investment positions in the stocks recommended in this report.




 Disclosure of Interest Statement                                                  Wipro
 1. Analyst ownership of the stock                                                  No
 2. Angel and its Group companies ownership of the stock                            No
 3. Angel and its Group companies' Directors ownership of the stock                 No
 4. Broking relationship with company covered                                       No

 Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors.



 Ratings (Returns) :             Buy (> 15%)                      Accumulate (5% to 15%)                 Neutral (-5 to 5%)
                                 Reduce (-5% to 15%)              Sell (< -15%)


July 29, 2010                                                                                                                             11

More Related Content

What's hot

Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510
Angel Broking
 
All cargo result update 1 qcy2010 050510
All cargo result update 1 qcy2010 050510All cargo result update 1 qcy2010 050510
All cargo result update 1 qcy2010 050510
Angel Broking
 
Marico
Marico Marico
Marico
Angel Broking
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-final
Angel Broking
 
Mcnally Bharat
Mcnally BharatMcnally Bharat
Mcnally Bharat
Angel Broking
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510
Angel Broking
 
Fag y2010-220410
Fag y2010-220410Fag y2010-220410
Fag y2010-220410
Angel Broking
 
Tech Mahindra
Tech Mahindra Tech Mahindra
Tech Mahindra
Angel Broking
 
Cinemax ru4 qfy2010-270510
Cinemax ru4 qfy2010-270510Cinemax ru4 qfy2010-270510
Cinemax ru4 qfy2010-270510
Angel Broking
 
Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510
Angel Broking
 
CCCl
CCClCCCl
3i Infotech
3i Infotech3i Infotech
3i Infotech
Angel Broking
 
Finolex Cables
Finolex CablesFinolex Cables
Finolex Cables
Angel Broking
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510
Angel Broking
 
TV today ru4 qfy2010-250510
TV today ru4 qfy2010-250510TV today ru4 qfy2010-250510
TV today ru4 qfy2010-250510
Angel Broking
 
Cesc
Cesc Cesc
Crompton Greaves
Crompton Greaves Crompton Greaves
Crompton Greaves
Angel Broking
 
Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010
Angel Broking
 
FAG Bearing
FAG BearingFAG Bearing
FAG Bearing
Angel Broking
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result Update
Angel Broking
 

What's hot (20)

Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510Jyoti structures ru4 qfy2010-240510
Jyoti structures ru4 qfy2010-240510
 
All cargo result update 1 qcy2010 050510
All cargo result update 1 qcy2010 050510All cargo result update 1 qcy2010 050510
All cargo result update 1 qcy2010 050510
 
Marico
Marico Marico
Marico
 
MPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-finalMPL Result Update 4qfy2010-030510-final
MPL Result Update 4qfy2010-030510-final
 
Mcnally Bharat
Mcnally BharatMcnally Bharat
Mcnally Bharat
 
Cccl ru4 qfy2010-100510
Cccl  ru4 qfy2010-100510Cccl  ru4 qfy2010-100510
Cccl ru4 qfy2010-100510
 
Fag y2010-220410
Fag y2010-220410Fag y2010-220410
Fag y2010-220410
 
Tech Mahindra
Tech Mahindra Tech Mahindra
Tech Mahindra
 
Cinemax ru4 qfy2010-270510
Cinemax ru4 qfy2010-270510Cinemax ru4 qfy2010-270510
Cinemax ru4 qfy2010-270510
 
Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510Sail steel ru4 qfy2010-310510
Sail steel ru4 qfy2010-310510
 
CCCl
CCClCCCl
CCCl
 
3i Infotech
3i Infotech3i Infotech
3i Infotech
 
Finolex Cables
Finolex CablesFinolex Cables
Finolex Cables
 
R com ru4-qfy2010-180510
R com ru4-qfy2010-180510R com ru4-qfy2010-180510
R com ru4-qfy2010-180510
 
TV today ru4 qfy2010-250510
TV today ru4 qfy2010-250510TV today ru4 qfy2010-250510
TV today ru4 qfy2010-250510
 
Cesc
Cesc Cesc
Cesc
 
Crompton Greaves
Crompton Greaves Crompton Greaves
Crompton Greaves
 
Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010Hdil ru4 qfy2010-28052010
Hdil ru4 qfy2010-28052010
 
FAG Bearing
FAG BearingFAG Bearing
FAG Bearing
 
Infotech Result Update
Infotech Result UpdateInfotech Result Update
Infotech Result Update
 

Viewers also liked

Market outlook 26 10 10
Market outlook 26 10 10Market outlook 26 10 10
Market outlook 26 10 10
Angel Broking
 
Ambuja Cement
Ambuja CementAmbuja Cement
Ambuja Cement
Angel Broking
 
Glaxo - Result Update
Glaxo - Result UpdateGlaxo - Result Update
Glaxo - Result Update
Angel Broking
 
Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010
Angel Broking
 
Arbl ru2 qfy2011-251010
Arbl ru2 qfy2011-251010Arbl ru2 qfy2011-251010
Arbl ru2 qfy2011-251010
Angel Broking
 
Technical Report - 12 October 2010
Technical Report - 12 October 2010Technical Report - 12 October 2010
Technical Report - 12 October 2010
Angel Broking
 
Market Outlook - July 13, 2010
Market Outlook - July 13, 2010Market Outlook - July 13, 2010
Market Outlook - July 13, 2010
Angel Broking
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
Angel Broking
 
RIL Result Update
RIL Result UpdateRIL Result Update
RIL Result Update
Angel Broking
 
Derivatives Report - July 13, 2010
Derivatives Report - July 13, 2010Derivatives Report - July 13, 2010
Derivatives Report - July 13, 2010
Angel Broking
 
Tech%20 report%2027.10.2010
Tech%20 report%2027.10.2010Tech%20 report%2027.10.2010
Tech%20 report%2027.10.2010
Angel Broking
 
Derivatives report 22 oct-2010
Derivatives report 22 oct-2010Derivatives report 22 oct-2010
Derivatives report 22 oct-2010
Angel Broking
 
Technical report - July 29, 2010
Technical report - July 29, 2010Technical report - July 29, 2010
Technical report - July 29, 2010
Angel Broking
 
Derivatives report 14 june-2010
Derivatives report 14 june-2010Derivatives report 14 june-2010
Derivatives report 14 june-2010
Angel Broking
 
India cements result update 4 qfy2010-060510
India cements  result update 4 qfy2010-060510India cements  result update 4 qfy2010-060510
India cements result update 4 qfy2010-060510
Angel Broking
 
NTPC
NTPCNTPC
Market Outlook - 27 August 2010
Market Outlook - 27 August 2010Market Outlook - 27 August 2010
Market Outlook - 27 August 2010
Angel Broking
 

Viewers also liked (17)

Market outlook 26 10 10
Market outlook 26 10 10Market outlook 26 10 10
Market outlook 26 10 10
 
Ambuja Cement
Ambuja CementAmbuja Cement
Ambuja Cement
 
Glaxo - Result Update
Glaxo - Result UpdateGlaxo - Result Update
Glaxo - Result Update
 
Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010Sib ru2 qfy2011-221010
Sib ru2 qfy2011-221010
 
Arbl ru2 qfy2011-251010
Arbl ru2 qfy2011-251010Arbl ru2 qfy2011-251010
Arbl ru2 qfy2011-251010
 
Technical Report - 12 October 2010
Technical Report - 12 October 2010Technical Report - 12 October 2010
Technical Report - 12 October 2010
 
Market Outlook - July 13, 2010
Market Outlook - July 13, 2010Market Outlook - July 13, 2010
Market Outlook - July 13, 2010
 
Gdl result update 4 qfy2010-300410
Gdl  result update 4 qfy2010-300410Gdl  result update 4 qfy2010-300410
Gdl result update 4 qfy2010-300410
 
RIL Result Update
RIL Result UpdateRIL Result Update
RIL Result Update
 
Derivatives Report - July 13, 2010
Derivatives Report - July 13, 2010Derivatives Report - July 13, 2010
Derivatives Report - July 13, 2010
 
Tech%20 report%2027.10.2010
Tech%20 report%2027.10.2010Tech%20 report%2027.10.2010
Tech%20 report%2027.10.2010
 
Derivatives report 22 oct-2010
Derivatives report 22 oct-2010Derivatives report 22 oct-2010
Derivatives report 22 oct-2010
 
Technical report - July 29, 2010
Technical report - July 29, 2010Technical report - July 29, 2010
Technical report - July 29, 2010
 
Derivatives report 14 june-2010
Derivatives report 14 june-2010Derivatives report 14 june-2010
Derivatives report 14 june-2010
 
India cements result update 4 qfy2010-060510
India cements  result update 4 qfy2010-060510India cements  result update 4 qfy2010-060510
India cements result update 4 qfy2010-060510
 
NTPC
NTPCNTPC
NTPC
 
Market Outlook - 27 August 2010
Market Outlook - 27 August 2010Market Outlook - 27 August 2010
Market Outlook - 27 August 2010
 

Similar to Wipro

Wipro Result Update
Wipro Result UpdateWipro Result Update
Wipro Result Update
Angel Broking
 
Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410
Angel Broking
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
Angel Broking
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result Update
Angel Broking
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
Angel Broking
 
Idea Cellular
Idea  CellularIdea  Cellular
Idea Cellular
Angel Broking
 
Elecon
EleconElecon
Elecon
EleconElecon
Cipla
Cipla Cipla
Hindalco
Hindalco Hindalco
Hindalco
Angel Broking
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results Update
Angel Broking
 
NCC
NCCNCC
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
Angel Broking
 
SAIL
SAILSAIL
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510
Angel Broking
 
Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510
Angel Broking
 
Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510
Angel Broking
 
RIL - result Update
RIL - result UpdateRIL - result Update
RIL - result Update
Angel Broking
 
Sun TV
Sun TVSun TV

Similar to Wipro (19)

Wipro Result Update
Wipro Result UpdateWipro Result Update
Wipro Result Update
 
Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410Ashok leyland ru4 qfy2010-300410
Ashok leyland ru4 qfy2010-300410
 
Hindalco Novelis
Hindalco Novelis Hindalco Novelis
Hindalco Novelis
 
Concor -Result Update
Concor -Result UpdateConcor -Result Update
Concor -Result Update
 
Persistent systems
Persistent systemsPersistent systems
Persistent systems
 
Idea Cellular
Idea  CellularIdea  Cellular
Idea Cellular
 
Elecon
EleconElecon
Elecon
 
Elecon
EleconElecon
Elecon
 
Cipla
Cipla Cipla
Cipla
 
Hindalco
Hindalco Hindalco
Hindalco
 
TCS 4QFY2010 Results Update
TCS 4QFY2010 Results UpdateTCS 4QFY2010 Results Update
TCS 4QFY2010 Results Update
 
NCC
NCCNCC
NCC
 
Bharat Forge
Bharat ForgeBharat Forge
Bharat Forge
 
SAIL
SAILSAIL
SAIL
 
Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510Graphite india ru4 qfy2010-140510
Graphite india ru4 qfy2010-140510
 
Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510
 
Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510Crompton greaves ru4 qfy2010-180510
Crompton greaves ru4 qfy2010-180510
 
RIL - result Update
RIL - result UpdateRIL - result Update
RIL - result Update
 
Sun TV
Sun TVSun TV
Sun TV
 

More from Angel Broking

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
Angel Broking
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
Angel Broking
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
Angel Broking
 
Ht media
Ht mediaHt media
Ht media
Angel Broking
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
Angel Broking
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
Angel Broking
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
Angel Broking
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
Angel Broking
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
Angel Broking
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
Angel Broking
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
Angel Broking
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
Angel Broking
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
Angel Broking
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
Angel Broking
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
Angel Broking
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
Angel Broking
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
Angel Broking
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
Angel Broking
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
Angel Broking
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
Angel Broking
 

More from Angel Broking (20)

Market outlook 110612
Market outlook 110612Market outlook 110612
Market outlook 110612
 
Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711Axis%20 bank ru1qfy2012-220711
Axis%20 bank ru1qfy2012-220711
 
Electrosteel castings
Electrosteel castingsElectrosteel castings
Electrosteel castings
 
Ht media
Ht mediaHt media
Ht media
 
Derivative report 19th July 2011
Derivative report 19th July 2011Derivative report 19th July 2011
Derivative report 19th July 2011
 
Market outlook 19th July 2011
Market outlook 19th July 2011Market outlook 19th July 2011
Market outlook 19th July 2011
 
Telecom sector
Telecom sectorTelecom sector
Telecom sector
 
Weekly Report 18th July 2011
Weekly Report 18th July 2011Weekly Report 18th July 2011
Weekly Report 18th July 2011
 
Derivative Report 18th July 2011
Derivative Report 18th July 2011Derivative Report 18th July 2011
Derivative Report 18th July 2011
 
Technical Report 18th July 2011
Technical Report 18th July 2011Technical Report 18th July 2011
Technical Report 18th July 2011
 
Market Outlook 18th July 2011
Market Outlook 18th July 2011Market Outlook 18th July 2011
Market Outlook 18th July 2011
 
South Indian Bank
 South Indian Bank South Indian Bank
South Indian Bank
 
Bajaj auto Result Updated
Bajaj auto Result UpdatedBajaj auto Result Updated
Bajaj auto Result Updated
 
Tata consultancy services
Tata consultancy services Tata consultancy services
Tata consultancy services
 
Fc4 e63c4d01
Fc4 e63c4d01Fc4 e63c4d01
Fc4 e63c4d01
 
Derivatives Report 15th July 2011
Derivatives Report 15th July 2011Derivatives Report 15th July 2011
Derivatives Report 15th July 2011
 
Technical Report 15th July 2011
Technical Report 15th July 2011Technical Report 15th July 2011
Technical Report 15th July 2011
 
Infosys Result Updated
Infosys Result UpdatedInfosys Result Updated
Infosys Result Updated
 
Derivative Report 13th July 2011
Derivative Report 13th July 2011Derivative Report 13th July 2011
Derivative Report 13th July 2011
 
Technical Report 13th July 2011
Technical Report 13th July 2011Technical Report 13th July 2011
Technical Report 13th July 2011
 

Recently uploaded

Enhanced metrics to measure the Regulatory impact
Enhanced metrics to measure the Regulatory impactEnhanced metrics to measure the Regulatory impact
Enhanced metrics to measure the Regulatory impact
Alexander Belyaev
 
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptxBudgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Godwin Emmanuel Oyedokun MBA MSc PhD FCA FCTI FCNA CFE FFAR
 
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
asukqco
 
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and NordhausChapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
iraangeles4
 
What Lessons Can New Investors Learn from Newman Leech’s Success?
What Lessons Can New Investors Learn from Newman Leech’s Success?What Lessons Can New Investors Learn from Newman Leech’s Success?
What Lessons Can New Investors Learn from Newman Leech’s Success?
Newman Leech
 
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
nimaruinazawa258
 
TechnoXander Confirmation of Payee Product Pack 1.pdf
TechnoXander Confirmation of Payee Product Pack 1.pdfTechnoXander Confirmation of Payee Product Pack 1.pdf
TechnoXander Confirmation of Payee Product Pack 1.pdf
richardwellington119
 
Macroeconomic-digest-of-Ukraine-0624-Eng.pdf
Macroeconomic-digest-of-Ukraine-0624-Eng.pdfMacroeconomic-digest-of-Ukraine-0624-Eng.pdf
Macroeconomic-digest-of-Ukraine-0624-Eng.pdf
olaola5673
 
China's Investment Leader - Dr. Alyce SU
China's Investment Leader - Dr. Alyce SUChina's Investment Leader - Dr. Alyce SU
China's Investment Leader - Dr. Alyce SU
msthrill
 
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
Neil Day
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
ResolutionFoundation
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
28xo7hf
 
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptxExploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
cosmo-soil
 
Fabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio ProblemFabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio Problem
Majid Iqbal
 
Initial Public Offering (IPO) Process.ppt
Initial Public Offering (IPO) Process.pptInitial Public Offering (IPO) Process.ppt
Initial Public Offering (IPO) Process.ppt
ribhi87
 
Navigating Your Financial Future: Comprehensive Planning with Mike Baumann
Navigating Your Financial Future: Comprehensive Planning with Mike BaumannNavigating Your Financial Future: Comprehensive Planning with Mike Baumann
Navigating Your Financial Future: Comprehensive Planning with Mike Baumann
mikebaumannfinancial
 
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdfGUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
ProexportColombia1
 
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
28xo7hf
 
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
ahmedendrise81
 
Singapore 2024 Sustainability Reporting and Accountancy Education Slides
Singapore 2024 Sustainability Reporting and Accountancy Education SlidesSingapore 2024 Sustainability Reporting and Accountancy Education Slides
Singapore 2024 Sustainability Reporting and Accountancy Education Slides
International Federation of Accountants
 

Recently uploaded (20)

Enhanced metrics to measure the Regulatory impact
Enhanced metrics to measure the Regulatory impactEnhanced metrics to measure the Regulatory impact
Enhanced metrics to measure the Regulatory impact
 
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptxBudgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
Budgeting as a Control Tool in Govt Accounting in Nigeria Prof Oyedokun.pptx
 
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
一比一原版(cwu毕业证书)美国中央华盛顿大学毕业证如何办理
 
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and NordhausChapter 25: Economic Growth Summary from Samuelson and Nordhaus
Chapter 25: Economic Growth Summary from Samuelson and Nordhaus
 
What Lessons Can New Investors Learn from Newman Leech’s Success?
What Lessons Can New Investors Learn from Newman Leech’s Success?What Lessons Can New Investors Learn from Newman Leech’s Success?
What Lessons Can New Investors Learn from Newman Leech’s Success?
 
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
Tdasx: Interpreting the 2024 Cryptocurrency Market Funding Trends and Technol...
 
TechnoXander Confirmation of Payee Product Pack 1.pdf
TechnoXander Confirmation of Payee Product Pack 1.pdfTechnoXander Confirmation of Payee Product Pack 1.pdf
TechnoXander Confirmation of Payee Product Pack 1.pdf
 
Macroeconomic-digest-of-Ukraine-0624-Eng.pdf
Macroeconomic-digest-of-Ukraine-0624-Eng.pdfMacroeconomic-digest-of-Ukraine-0624-Eng.pdf
Macroeconomic-digest-of-Ukraine-0624-Eng.pdf
 
China's Investment Leader - Dr. Alyce SU
China's Investment Leader - Dr. Alyce SUChina's Investment Leader - Dr. Alyce SU
China's Investment Leader - Dr. Alyce SU
 
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
BIHC Briefing June 2024 from Bank+Insurance Hybrid Capital in association wit...
 
Ending stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across ScotlandEnding stagnation: How to boost prosperity across Scotland
Ending stagnation: How to boost prosperity across Scotland
 
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
真实可查(nwu毕业证书)美国西北大学毕业证学位证书范本原版一模一样
 
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptxExploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
Exploring-Madhya-Pradesh-Culture-Heritage-and-Land-Records.pptx
 
Fabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio ProblemFabular Frames and the Four Ratio Problem
Fabular Frames and the Four Ratio Problem
 
Initial Public Offering (IPO) Process.ppt
Initial Public Offering (IPO) Process.pptInitial Public Offering (IPO) Process.ppt
Initial Public Offering (IPO) Process.ppt
 
Navigating Your Financial Future: Comprehensive Planning with Mike Baumann
Navigating Your Financial Future: Comprehensive Planning with Mike BaumannNavigating Your Financial Future: Comprehensive Planning with Mike Baumann
Navigating Your Financial Future: Comprehensive Planning with Mike Baumann
 
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdfGUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
GUIA_LEGAL_CHAPTER_2_FOREIGN EXCHANGE.pdf
 
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
1比1复刻(ksu毕业证书)美国堪萨斯州立大学毕业证本科文凭证书原版一模一样
 
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
美洲杯投注-美洲杯投注买球官方官网-美洲杯投注比赛投注官网|【​网址​🎉ac10.net🎉​】
 
Singapore 2024 Sustainability Reporting and Accountancy Education Slides
Singapore 2024 Sustainability Reporting and Accountancy Education SlidesSingapore 2024 Sustainability Reporting and Accountancy Education Slides
Singapore 2024 Sustainability Reporting and Accountancy Education Slides
 

Wipro

  • 1. 1QFY2011 Result Update | IT July 29, 2010 Wipro ACCUMULATE CMP Rs417 Performance Highlights Target Price Rs470 (Rs cr) 1QFY11 4QFY10 %chg (qoq) 1QFY10 %chg (yoy) Investment Period 12 Months Net revenues 7,191 6,387 3.1 6,977 12.6 EBIDTA margin (%) 22.8 20.8 0.9 21.9 2.0 Stock Info PAT 1319 1010 9.0 1,209 30.5 Sector IT Source: Company, Angel Research; Note: IFRS Financials Market Cap (Rs cr) 102,030 Performance marked by strong operational efficiency: Wipro recorded 3.1% qoq Beta 0.8 (12.6% yoy) top-line growth, in rupee terms (IFRS basis) to Rs7191cr. This was 52 Week High / Low 452/273 backed by 4.6% qoq (14% yoy) growth in IT services revenue. IT services revenues Avg. Daily Volume 186381 were driven by 4.7% qoq growth in volumes despite the 4.9% and 1.4% qoq Face Value (Rs) 2 decline in price realisations onsite and offshore, respectively. In US Dollar terms, BSE Sensex 17,992 the company clocked IT services revenues of US $1,204mn as against guidance given in the range of US $1,190-1,215mn. Overall, the company won seven Nifty 5,409 large deals in average size of US $30mn and added 22 new clients, taking its Reuters Code WIPR.BO total active client count to 858 during the quarter. Wipro recorded a 92bp qoq Bloomberg Code WPRO@IN (196bp yoy) expansion in overall EBITDA margins, led by all the business segments. This was mainly due to the positive impact of 60bp on account of effective hedges, which restricted the impact of adverse currency movement Shareholding Pattern (%) during the quarter. The company reported 9% qoq (30.5% yoy) increase in Promoters 79.5 bottom-line to Rs1,319cr backed by strong operational efficiency. MF / Banks / Indian Fls 5.6 FII / NRIs / OCBs 8.6 Outlook and Valuation: We expect Wipro to record 18.2% CAGR in top-line, Indian Public / Others 6.3 while bottom-line is expected to clock 14.5% CAGR over FY2010-12E. The stock is currently trading at 19.2x FY2011E EPS of Rs21.7 and 16.8x on its FY2012E EPS of Rs24.7. We have valued Wipro at 19x FY2012E earnings (historical average of 19.5x during FY2002-2010), and at 9.5% discount to our Infosys Abs. (%) 3m 1yr 3yr target P/E multiple of 21x (historical discount of 4.5% during 2002-10). We Sensex 2.8 18.6 18.1 maintain an Accumulate on the stock, with a Target Price of Rs470, implying an Wipro 0.8 48.7 40.7 upside of 13%. Key Financials (Consolidated IFRS) Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Net Sales 25,689 27,196 31,786 37,975 % chg 28.6 5.9 16.9 19.5 Net Profit 4,109 4,716 5,426 6,183 % chg 146.5 14.8 15.0 14.0 EBITDA Margin (%) 19.6 21.8 21.7 21.3 EPS (Rs) 15.9 18.8 21.7 24.7 P/E (x) 26.2 22.2 19.2 16.8 P/BV (x) 4.1 3.1 4.3 3.5 RoE (%) 52.6 26.7 24.3 23.0 RoCE (%) 56.6 30.1 28.7 28.0 EV/Sales (x) 2.2 2.0 1.7 1.4 Vibha Salvi EV/EBITDA (x) 11.3 9.2 7.9 6.5 022 – 4040 3800 Ext: 329 Source: Company, Angel Research; Note: *FDEPS for FY2009 and FY2010 is based on vibhas.salvi@angeltrade.com post-bonus issue (2:3 bonus effective from July’10) Please refer to important disclosures at the end of this report 1
  • 2. Wipro | 1Q FY2011Result Update Exhibit 1: 1QFY2011 performance (consolidated, IFRS) Y/E March (Rs cr) 1QFY11 4QFY10 % chg 1QFY10 % chg FY2010 FY2009 % chg (qoq) (yoy) Net Revenues 7,191 6,977 3.1 6,387 12.6 27,196 25,689 5.9 Cost of Revenue 4,676 4,588 1.9 4,138 13.0 17,938 17,386 3.2 Gross Profit 2,514 2,390 5.2 2,249 11.8 9,258 8,303 11.5 SG&A Expenses 923 870 6.0 779 18.4 3,252 3,123 4.1 Forex Gains/Losses (net) (46) (6) 141 72 155 Operating Profit (EBITDA) 1,638 1,525 7.4 1,329 23.2 5,934 5,025 18.1 Other Income 135 185 (26.9) 100 35.8 460 357 29.0 Interest 40 24 70.0 64 (37.0) 123.2 233 (47.2) Depreciation 188 189 (0.2) 187 0.9 783.10 694.70 12.7 Share of profits of Equity 16 18 (10.8) 11 37.7 53 36 46.4 accounted associates Income before Income Taxes 1,560 1,515 2.9 1,189 31.1 5,541 4,490 23.4 Income Taxes 235 302 (22.2) 174 34.8 929 604 54.0 Minority Interest 7 5 45.7 5 36.7 18.500 10 86.9 Net Income 1,319 1,209 9.0 1,010 30.5 4,593 3,876 18.5 Diluted EPS (Rs) 5.4 5.0 9.0 4.1 31.0 31.2 26.5 17.9 Gross Profit Margin (%) 35.0 34.2 35.2 34.0 32.3 EBITDA Margin (%) 22.8 21.9 20.8 21.8 19.6 Net Profit Margin (%) 18.3 17.3 15.8 16.9 15.1 Source: Company, Angel Research Exhibit 2: 1QFY2011 – Actual v/s Angel estimates (Rs cr) Estimates Actual Variation (%) Net revenue 7,134 7,191 0.8 EBIDTA margin (%) 21.2 22.8 0.0 PAT 1,213 1,319 8.7 Source: Company, Angel Research Top-line growth led by strong volumes in IT services Wipro recorded 3.1% qoq (12.6% yoy) top-line growth, in rupee terms (IFRS basis), backed by 4.6% qoq (14% yoy) growth in IT services revenues, which were driven by 4.7% qoq growth in volumes despite the 4.9% and 1.4% qoq decline in price realisations onsite and offshore, respectively. Higher volumes were on account of new project start ups during the quarter mainly onsite, which impacted the price realisation severely there compared to offshore. In US Dollar terms, the company clocked IT services revenues of US $1,204mn as against guidance given in the range of US $1,190-1,215mn. The growth in IT Services was broad-based, and mainly driven by 18.5%, 9.7%, 3.7% and 2.6% qoq growth in product engineering services (PES), package implementation (PI), ADM and R&D services, respectively. In terms of verticals, growth was strongly driven by communication & media services providers (CMSP), financial services, manufacturing and retail-transportation verticals, which grew by 6.4%, 6.4%, 5.5% and 5.1% qoq, respectively. In addition to IT services segments, the consumer care and lightning, and other businesses also grew by 5.4% and July 29, 2010 2
  • 3. Wipro | 1Q FY2011Result Update 1.6% qoq, respectively. The IT product business de-grew by 6.5% qoq, but was up by 13.4% yoy. In terms of geographies, America, India and the Middle East and APAC, and other emerging markets witnessed growth of 4.3%, 5.4% and 5.6% qoq, respectively. Despite the ongoing crisis in Europe, the company witnessed slight de-growth of 0.2% qoq, while it grew by 16.2% yoy. In fact, Wipro won a large deal from one of its European client, viz. Citibank to take over the ownership and management of its data center in Meerbusch, Germany. As per the agreement Citibank will lease back-office and data center space from Wipro for at least 30 months and Wipro will provide Citibank with facilities management and IMS services during the period. The Meerbusch Germany data center will be Wipro’s first facility in Europe and will enable it to offer full portfolio of infrastructure management solutions (IMS) to its European and global clients. Overall, the company won seven large deals in average size of US $30mn and added 22 new clients, taking its total active client count to 858 during the quarter. Exhibit 3: Segment-wise revenue breakup Rs cr 1QFY11 4QFY10 1QFY10 chg chg qoq % yoy % IT services 5,500 5,260 4,827 4.6 14.0 Pure IT Services 4,945 4,686 4,339 5.5 14.0 BPO Services 556 573 487 (3.1) 14.0 IT Products 832 890 734 (6.5) 13.4 Consumer Care & Lightning 641 608 520 5.4 23.4 Others 232 229 149 1.6 56.3 Eliminations (15) (9) 158 62.4 (109.5) Total 7,191 6,977 6,387 3.1 12.6 Source: Company, Angel Research Effective hedges contained adverse currency impact on margins During 1QFY2011, Wipro recorded a 92bp qoq (196bp yoy) expansion in overall EBITDA margins, led by all the business segments. Despite the higher employee costs (with infused freshers hiring) and decline in pricing, the company witnessed 37bp qoq (238bp yoy) expansion in EBIT margins of IT services segment. This was mainly due to the positive impact of 60bp on account of effective hedges, which contained the adverse currency impact on EBIDTA margins during the quarter. The EBIT margins in IT products and consumer care and lighting businesses also expanded by 111bp and 44bp qoq, respectively. The company continued to witness strong sequential ramp up in its fixed-priced projects mix, which was up by 30bp qoq to 44.6% in 1QFY2011. July 29, 2010 3
  • 4. Wipro | 1Q FY2011Result Update Exhibit 4: EBITDA margin trend 25 24 23 22 (%) 21 20 19 1QFY08 2QFY08 3QFY08 4QFY08 1QFY09 2QFY09 3QFY09 4QFY09 1QFY10 2QFY10 3QFY10 4QFY10 1QFY11 Wipro (Total) Wipro (IT Services) Source: Company, Angel Research Strong operational efficiency boosts bottom-line Other income declined by 26.9% qoq mainly due to gains from exchange fluctuation in 4QFY2010, absent in 1QFY2011. However, on a yoy basis, other income was up 35.8% due to higher interest income. The interest cost increased by 70% qoq with increase in debt levels during the quarter. Further, the effective tax rate was down from 20% in 4QFY2010 to 15% in 1QFY2011. Thus, at the net level, the company reported 9% qoq (30.5% yoy) increase in bottom-line backed by strong operational efficiency. Strong manpower additions aided growth Wipro made net addition of 4,854 employees during the quarter taking total headcount to 1,12,925. The quarterly annualised attrition rate in Global IT services was up at 23% (17.1% in 4QFY2010); however, on TTM basis, it stood lower at 15.8%, yet higher from 12.1% in 4QFY2010. In BPO services, the quarterly attrition stood at 16% (17% in 4QFY2010). The company has strong hiring plans both for laterals and freshers going forward, with the improvement in demand environment. 2QFY2011E revenue guidance at US $1,253-1,277mn Despite challenging macro-economic indicators Wipro has given strong revenue guidance for the IT services segment for 2QFY2011 in the range of US $1,253-1,277mn, a sequential growth of 4.1 - 6.1%. To address the attrition issue, the company gave 20,000 promotions with effect from July 1, 2010 and will also award restricted stock units (RSUs) to its middle management staff. Thus, adverse currency movement and higher employee costs (with strong hiring and variable spends) would remain key headwinds impacting the margins and bottom-line in 2QFY2011. July 29, 2010 4
  • 5. Wipro | 1Q FY2011Result Update Investment Arguments Broad-based volume led growth with uptick in discretionary spends and stable pricing environment The strong growth witnessed in Wipro’s package implementation service revenues during 1QFY2011 reflects the pick-up in discretionary spends of clients. Significant spend is currently happening in social customer relationship management (CRM), which if it grows further as expected would certainly assure strong top-line and better profitability for the company going forward. Further, the consumer package goods (CPG), retail & transportation, energy & utilities and the healthcare verticals are witnessing strong demand pipeline and are expected to grow strongly. The financial services vertical is also witnessing steady demand pick. The company is witnessing a stable pricing environment from most of its clients with some expected to give an upward revision going forward. Non-linear initiatives to drive growth Wipro’s non-linear initiatives include implementation of shared services model thereby executing more projects without any major employee deployment, which would result in costs savings. Other such initiatives include its platform oriented integrated IT and BPO offerings and intellectual property related revenues. Such offerings help to drive better profitability in projects without incurring of additional fixed costs. The company expects these initiatives to contribute ~14% of its revenues in FY2011. Outlook and Valuation We expect Wipro to record 18.2% CAGR in top-line, while bottom-line is expected to clock 14.5% CAGR over FY2010-12E. The stock is currently trading at 19.2x FY2011E EPS of Rs21.7 and 16.8x on its FY2012E EPS of Rs24.7. We have valued Wipro at 19x FY2012E earnings (historical average of 19.5x during FY2002- 2010), and at 9.5% discount to our Infosys target P/E multiple of 21x (historical discount of 4.5% during 2002-10). We maintain an Accumulate on the stock, with a Target Price of Rs470, implying an upside of 13%. Exhibit 5: Key assumptions FY2011E FY2012E Volume growth 20.0 18.6 Pricing growth (2.6) 2.7 Revenue growth (in US $ terms) 16.2 18.1 USD-INR rate (realised) 46.5 47.0 Revenue Growth (in Re terms) 17.0 19.5 EBIDTA Margin (%) 21.7 21.3 Tax Rate (%) 18.0 20.0 EPS Growth (%) 15.4 14.1 Source: Company, Angel Research July 29, 2010 5
  • 6. Wipro | 1Q FY2011Result Update Exhibit 6: Change in estimates FY2011E FY2012E Parameter Earlier Revised Var. Earlier Revised Var. (Rs cr) estimates estimates (%) estimates estimates (%) Net revenue 31,034 31,786 2.4 37,317 37,975 1.8 EBIDTA 6,620 6,901 4.2 7,741 8,094 4.6 PBT 6,028 6,590 9.3 7,194 7,696 7.0 Tax 1,085 1,164 7.3 1,439 1,513 5.1 PAT 4,988 5,426 8.8 5,805 6,183 6.5 Source: Company, Angel Research We have upgraded our FY2011E and FY2012E top-line estimates, in line with strong cues from management and the expected higher infusion of gross manpower. Since the company has a strong hedge position (currently stands at US $1.6bn), unfavourable cross-currency movement would have lesser impact on EBIDTA margins as expected earlier. We estimate PAT to be higher in FY2011E and FY2012E, compared to the earlier estimates, on the back of better margins. Exhibit 7: Angel EPS forecast v/s consensus Bloomberg Variation Year (%) Angel forecast consensus (%) FY2011E 21.7 22.2 (2.3) FY2012E 24.7 25.2 (2.0) Source: Company, Angel Research Exhibit 8: One-year forward P/E band 800 30x 700 600 25x Share Price (Rs) 500 20x 400 15x 300 200 100 Dec-05 Apr-04 Jul-05 Aug-07 Apr-09 Jul-10 Mar-07 Oct-06 Sep-04 Feb-05 Sep-09 Feb-10 Nov-08 May-06 Jun-08 Jan-08 Source: Company, Angel Research July 29, 2010 6
  • 7. Wipro | 1Q FY2011Result Update Exhibit 9: Premium/discount in Wipro P/E versus Infosys P/E 130.0 110.0 90.0 70.0 50.0 30.0 10.0 (10.0) (30.0) (50.0) Dec-03 Dec-08 Apr-02 Jul-03 Aug-05 Apr-07 Jul-08 Mar-05 Mar-10 Oct-04 Oct-09 Sep-02 Feb-03 Sep-07 Feb-08 Nov-06 May-04 May-09 Jun-06 Jan-06 Premium/Discount to Sensex Avg. Historical Discount Source: Company, Angel Research Exhibit 10: Recommendation summary Company Reco. CMP Tgt. price Upside FY2012E FY2012E FY2010-12E FY2012E FY2012E (Rs) (Rs) (%) P/BV (x) P/E (x) EPS CAGR (%) RoCE (%) RoE (%) 3iInfotech Buy 63 95 50.8 0.6 3.6 218.4 15.0 16.5 Educomp Buy 618 734 18.8 2.8 13.5 26.9 21.0 22.3 HCL Tech Accumulate 379 420 11.0 3.1 14.1 17.9 40.9 24.1 Infosys Accumulate 2,834 2,900 2.3 4.6 20.5 12.6 33.1 25.0 Infotech Enterprises Buy 167 192 15.0 1.4 8.6 12.1 18.1 17.0 Mphasis Buy 600 872 45.5 2.4 9.3 14.9 41.6 29.2 NIIT Buy 66 83 25.2 1.7 11.5 16.6 12.1 15.8 TCS Buy 850 920 8.2 5.3 19.4 11.7 53.2 30.4 Tech Mahindra Buy 704 950 35.0 2.0 10.5 11.8 73.4 22.0 Wipro Buy 417 470 12.8 3.5 16.8 14.7 28.0 23.0 Source: Company, Angel Research July 29, 2010 7
  • 8. Wipro | 1Q FY2011Result Update Profit & Loss Statement (Consolidated IFRS) Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Gross sales 25,689 27,196 31,786 37,975 Less: Excise duty - - - - Net Sales 25,689 27,196 31,786 37,975 Other operating income - - - - Total operating income 25,689 27,196 31,786 37,975 % chg 28.6 5.9 16.9 19.5 Total Expenditure 20,664 21,262 24,885 29,880 Cost of Equipment 3,463 3,497 3,878 4,557 SGA 1,905 1,947 2,177 2,525 Cost of IT 15,142 15,746 18,751 22,712 Other 155 72 79 86 EBITDA 5,025 5,934 6,901 8,094 (% of Net Sales) 19.6 21.8 21.7 21.3 Depreciation& Amortisation 695 783 880 993 EBIT 4,330 5,151 6,022 7,102 (% of Net Sales) 16.9 18.9 18.9 18.7 Interest & other Charges 233 123 124 132 Other Income 393 513 568 594 (% of PBT) 8.7 9.3 8.8 7.9 Recurring PBT 4,490 5,541 6,466 7,564 % chg 22.0 23.4 16.7 17.0 Extraordinary Expense/(Inc.) - - - - PBT (reported) 4,490 5,541 6,466 7,564 Tax 604 929 1,164 1,513 (% of PBT) 13.4 16.8 18.0 20.0 PAT (reported) 3,886 4,612 5,302 6,051 Add: Share of earnings of - - - - associate Less: Minority interest (MI) (9.9) (18.5) - - Prior period items - - - - PAT after MI (reported) 3,876 4,593 5,302 6,051 ADJ. PAT 3,876 4,593 5,302 6,051 % chg 18.8 18.5 15.4 14.1 (% of Net Sales) 15.1 16.9 16.7 15.9 Basic EPS (Rs) 26.7 31.5 21.7 24.7 Fully Diluted EPS (Rs) 26.5 31.2 21.7 24.7 % chg 18.8 18.5 15.4 14.1 July 29, 2010 8
  • 9. Wipro | 1Q FY2011Result Update Balance Sheet (Consolidated IFRS) Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E SOURCES OF FUNDS Equity Share Capital 293 294 489 489 Reserves& Surplus 14,071 19,047 23,446 28,305 Shareholders Funds 14,364 19,341 23,935 28,794 Minority Interest 375 314 - - Total Loans 3,323 2,563 2,713 2,913 Total Liabilities 18,061 22,218 26,648 31,707 APPLICATION OF FUNDS Gross Block 7,421 8,561 9,561 10,561 Less: Acc. Depreciation 3,465 4,049 4,929 5,922 Net Block 3,956 4,511 4,632 4,639 Capital Work-in-Progress 1,373 1,236 1,236 1,236 Goodwill 5,614 5,380 5,530 5,530 Investments 1,365 1,276 1,626 1,676 Current Assets 16,078 20,551 24,736 30,388 Cash 4,912 6,488 6,477 8,785 Loans & Advances - - - - Other 11,166 14,064 18,259 21,603 Current liabilities 10,324 10,737 11,112 11,762 Net Current Assets 5,753 9,814 13,624 18,626 Mis. Exp. not written off - - - - Total Assets 18,061 22,218 26,648 31,707 Cash Flow Statement (Consolidated IFRS) Y/E March (Rs cr) FY2009 FY2010 FY2011E FY2012E Profit before tax 4,490 5,541 6,466 7,564 Depreciation 695 783 880 993 Change in Working Capital (1,075) 731 (4,661) (2,708) Less: Other income (287) 1,164 568 594 Direct taxes paid 786 791 1,164 1,513 Cash Flow from Operations 3,610 5,100 952 3,741 (Inc)./ Dec in Fixed Assets (1,742) (2,770) (609) (985) (Inc)./ Dec. in Investments (375) (580) (50) (50) (Inc)./ Dec. in loans and adv. (668) (405) - Other income 366 374 568 594 Cash Flow from Investing (2,418) (3,382) (91) (441) Issue of Equity 8 9 - - Inc./(Dec.) in loans 349 614 150 200 Dividend Paid (Incl. Tax) 683 682 1,022 1,192 Others (fx effect) 155 (82) - - Cash Flow from Financing (171) (142) (872) (992) Inc./(Dec.) in Cash 1,020 1,576 (11) 2,308 Opening Cash balances 3,891 4,912 6,488 6,477 Closing Cash balances 4,912 6,488 6,477 8,785 July 29, 2010 9
  • 10. Wipro | 1Q FY2011Result Update Key Ratios Y/E March FY2009 FY2010 FY2011E FY2012E Valuation Ratio (x) P/E (on FDEPS) 7.8 10.4 19.2 16.8 P/CEPS 13.3 11.4 16.5 14.5 P/BV 4.1 3.1 4.3 3.5 Dividend yield (%) 1.0 1.4 0.9 1.0 EV/Sales 2.2 2.0 1.7 1.4 EV/EBITDA 11.3 9.2 7.9 6.5 EV / Total Assets 2.0 1.7 1.4 1.2 Per Share Data (Rs) EPS (Basic) 26.7 31.5 21.7 24.7 EPS (fully diluted) 26.5 31.2 21.7 24.7 Cash EPS 31.3 36.6 25.3 28.8 DPS 4.0 6.0 3.6 4.2 Book Value 100.8 133.7 97.8 117.7 DuPont Analysis EBIT margin 16.9 18.9 18.9 18.7 Tax retention ratio 86.6 83.2 82.0 80.0 Asset turnover (x) 1.2 1.1 1.1 1.2 ROIC (Post-tax) 47.9 25.6 24.6 24.3 Cost of Debt (Post Tax) 12.2 3.5 3.9 3.8 Leverage (x) 0.3 0.2 0.1 0.1 Operating ROE 20.9 19.5 18.9 18.2 Returns (%) ROCE (Pre-tax) 56.6 30.1 28.7 28.0 Angel ROIC (Pre-tax) 78.1 38.7 34.4 32.3 ROE 52.6 26.7 24.3 23.0 Turnover ratios (x) Asset Turnover (Gross Block) 3.6 3.3 3.5 3.7 Inventory / Sales (days) 6 12 12 12 Receivables (days) 89 91 93 92 Payables (days) 54 106 90 78 Working capital cycle (ex-cash) (days) 7 45 82 95 Solvency ratios (x) Net debt to equity 0.1 - - - Net debt to EBITDA 0.4 - - - Interest Coverage (EBIT / Interest) 18.6 41.8 48.6 53.7 Note: *FDEPS for FY2009 and FY2010 is based on pre-bonus issue (2:3bonus effective from July’10) July 29, 2010 10
  • 11. Wipro | 1Q FY2011Result Update Research Team Tel: 022 - 4040 3800 E-mail: research@angeltrade.com Website: www.angeltrade.com Disclaimer This document is solely for the personal information of the recipient, and must not be singularly used as the basis of any investment decision. Nothing in this document should be construed as investment or financial advice. Each recipient of this document should make such investigations as they deem necessary to arrive at an independent evaluation of an investment in the securities of the companies referred to in this document (including the merits and risks involved), and should consult their own advisors to determine the merits and risks of such an investment. Angel Broking Limited, its affiliates, directors, its proprietary trading and investment businesses may, from time to time, make investment decisions that are inconsistent with or contradictory to the recommendations expressed herein. The views contained in this document are those of the analyst, and the company may or may not subscribe to all the views expressed within. Reports based on technical and derivative analysis center on studying charts of a stock's price movement, outstanding positions and trading volume, as opposed to focusing on a company's fundamentals and, as such, may not match with a report on a company's fundamentals. The information in this document has been printed on the basis of publicly available information, internal data and other reliable sources believed to be true, but we do not represent that it is accurate or complete and it should not be relied on as such, as this document is for general guidance only. Angel Broking Limited or any of its affiliates/ group companies shall not be in any way responsible for any loss or damage that may arise to any person from any inadvertent error in the information contained in this report. Angel Broking Limited has not independently verified all the information contained within this document. Accordingly, we cannot testify, nor make any representation or warranty, express or implied, to the accuracy, contents or data contained within this document. While Angel Broking Limited endeavours to update on a reasonable basis the information discussed in this material, there may be regulatory, compliance, or other reasons that prevent us from doing so. This document is being supplied to you solely for your information, and its contents, information or data may not be reproduced, redistributed or passed on, directly or indirectly. Angel Broking Limited and its affiliates may seek to provide or have engaged in providing corporate finance, investment banking or other advisory services in a merger or specific transaction to the companies referred to in this report, as on the date of this report or in the past. Neither Angel Broking Limited, nor its directors, employees or affiliates shall be liable for any loss or damage that may arise from or in connection with the use of this information. Note: Please refer to the important `Stock Holding Disclosure' report on the Angel website (Research Section). Also, please refer to the latest update on respective stocks for the disclosure status in respect of those stocks. Angel Broking Limited and its affiliates may have investment positions in the stocks recommended in this report. Disclosure of Interest Statement Wipro 1. Analyst ownership of the stock No 2. Angel and its Group companies ownership of the stock No 3. Angel and its Group companies' Directors ownership of the stock No 4. Broking relationship with company covered No Note: We have not considered any Exposure below Rs 1 lakh for Angel, its Group companies and Directors. Ratings (Returns) : Buy (> 15%) Accumulate (5% to 15%) Neutral (-5 to 5%) Reduce (-5% to 15%) Sell (< -15%) July 29, 2010 11