₹32.00B Market Cap.
WIT Market Cap. (MRY)
WIT Shares Outstanding (MRY)
WIT Assets (MRY)
Total Assets
₹1.29T
Total Liabilities
₹456.07B
Total Investments
₹454.19B
WIT Income (MRY)
Revenue
₹890.88B
Net Income
₹131.35B
Operating Expense
₹121.84B
WIT Cash Flow (MRY)
CF Operations
₹169.43B
CF Investing
-₹80.73B
CF Financing
-₹63.96B
WIT Dividends (MRY)
Period | Dividends | Yield % | Growth % | Payout Ratio | Coverage Ratio |
|---|---|---|---|---|---|
2025 | $0.07 | 2.30% | 475.00% | 0.55% | 182.03 |
2024 | $0.01 | 0.20% | -84.62% | 0.06% | 1740.83 |
2023 | $0.08 | 1.70% | 457.14% | 0.38% | 265.77 |
2022 | $0.01 | 0.20% | 0.00% | 0.06% | 1596.43 |
2021 | $0.01 | 0.20% | - | 0.07% | 1365.00 |
WIT Balance Sheet (MRY)
Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
Total Assets | ₹1,286,520,000,000 (11.63%) | ₹1,152,459,000,000 (-1.99%) | ₹1,175,822,000,000 (8.95%) | ₹1,079,182,000,000 (29.80%) |
Assets Current | ₹777,775,000,000 (19.54%) | ₹650,662,000,000 (-1.58%) | ₹661,096,000,000 (6.50%) | ₹620,752,000,000 (18.65%) |
Assets Non-Current | ₹508,745,000,000 (1.38%) | ₹501,797,000,000 (-2.51%) | ₹514,726,000,000 (12.28%) | ₹458,430,000,000 (48.72%) |
Goodwill & Intangible Assets | ₹352,464,000,000 (1.06%) | ₹348,750,000,000 (-0.65%) | ₹351,015,000,000 (20.81%) | ₹290,544,000,000 (90.88%) |
Shareholders Equity | ₹828,309,000,000 (10.46%) | ₹749,883,000,000 (-4.00%) | ₹781,164,000,000 (18.69%) | ₹658,158,000,000 (19.00%) |
Property Plant & Equipment Net | ₹106,282,000,000 (6.75%) | ₹99,563,000,000 (-7.26%) | ₹107,361,000,000 (-2.19%) | ₹109,768,000,000 (8.03%) |
Cash & Equivalents | ₹121,974,000,000 (25.81%) | ₹96,953,000,000 (5.52%) | ₹91,880,000,000 (-11.51%) | ₹103,836,000,000 (-38.85%) |
Accumulated Other Comprehensive Income | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Deferred Revenue | ₹20,063,000,000 (13.65%) | ₹17,653,000,000 (-22.17%) | ₹22,682,000,000 (-18.75%) | ₹27,915,000,000 (23.87%) |
Total Investments | ₹454,191,000,000 (29.29%) | ₹351,288,000,000 (0.94%) | ₹348,031,000,000 (10.99%) | ₹313,574,000,000 (52.84%) |
Investments Current | ₹421,742,000,000 (30.55%) | ₹323,040,000,000 (0.90%) | ₹320,172,000,000 (11.33%) | ₹287,601,000,000 (53.78%) |
Investments Non-Current | ₹32,449,000,000 (14.87%) | ₹28,248,000,000 (1.40%) | ₹27,859,000,000 (7.26%) | ₹25,973,000,000 (43.15%) |
Inventory | ₹694,000,000 (-23.48%) | ₹907,000,000 (-23.65%) | ₹1,188,000,000 (-10.94%) | ₹1,334,000,000 (25.38%) |
Trade & Non-Trade Receivables | ₹182,324,000,000 (2.51%) | ₹177,867,000,000 (-5.25%) | ₹187,728,000,000 (3.84%) | ₹180,793,000,000 (43.74%) |
Trade & Non-Trade Payables | ₹88,252,000,000 (-0.35%) | ₹88,566,000,000 (-0.55%) | ₹89,054,000,000 (-5.74%) | ₹94,477,000,000 (23.48%) |
Accumulated Retained Earnings (Deficit) | ₹716,477,000,000 (13.56%) | ₹630,936,000,000 (-4.54%) | ₹660,964,000,000 (19.90%) | ₹551,252,000,000 (18.12%) |
Tax Assets | ₹16,208,000,000 (-6.55%) | ₹17,344,000,000 (-9.26%) | ₹19,113,000,000 (28.04%) | ₹14,927,000,000 (-19.09%) |
Tax Liabilities | ₹92,948,000,000 (21.80%) | ₹76,313,000,000 (36.82%) | ₹55,776,000,000 (29.14%) | ₹43,190,000,000 (30.78%) |
Total Debt | ₹203,706,000,000 (18.50%) | ₹171,906,000,000 (-5.26%) | ₹181,456,000,000 (-14.41%) | ₹212,000,000,000 (95.80%) |
Debt Current | ₹109,766,000,000 (21.08%) | ₹90,659,000,000 (-10.75%) | ₹101,582,000,000 (-26.07%) | ₹137,399,000,000 (61.62%) |
Debt Non-Current | ₹93,940,000,000 (15.62%) | ₹81,247,000,000 (1.72%) | ₹79,874,000,000 (7.07%) | ₹74,601,000,000 (220.70%) |
Total Liabilities | ₹456,073,000,000 (13.67%) | ₹401,236,000,000 (1.82%) | ₹394,069,000,000 (-6.29%) | ₹420,509,000,000 (51.90%) |
Liabilities Current | ₹286,253,000,000 (13.39%) | ₹252,458,000,000 (-5.71%) | ₹267,753,000,000 (-13.16%) | ₹308,329,000,000 (34.03%) |
Liabilities Non-Current | ₹169,820,000,000 (14.14%) | ₹148,778,000,000 (17.78%) | ₹126,316,000,000 (12.60%) | ₹112,180,000,000 (139.70%) |
WIT Income Statement (MRY)
Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
Revenues | ₹890,884,000,000 (-0.75%) | ₹897,603,000,000 (-0.80%) | ₹904,876,000,000 (14.41%) | ₹790,934,000,000 (27.69%) |
Cost of Revenue | ₹617,802,000,000 (-2.17%) | ₹631,497,000,000 (-4.25%) | ₹659,535,000,000 (18.65%) | ₹555,872,000,000 (31.35%) |
Selling General & Administrative Expense | ₹121,843,000,000 (-6.52%) | ₹130,347,000,000 (18.18%) | ₹110,296,000,000 (8.86%) | ₹101,317,000,000 (33.16%) |
Research & Development Expense | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Operating Expenses | ₹121,843,000,000 (-6.52%) | ₹130,347,000,000 (18.27%) | ₹110,207,000,000 (11.17%) | ₹99,131,000,000 (30.15%) |
Interest Expense | ₹14,770,000,000 (17.67%) | ₹12,552,000,000 (24.56%) | ₹10,077,000,000 (89.24%) | ₹5,325,000,000 (4.66%) |
Income Tax Expense | ₹42,777,000,000 (18.53%) | ₹36,089,000,000 (6.17%) | ₹33,992,000,000 (17.43%) | ₹28,946,000,000 (-4.61%) |
Net Loss Income from Discontinued Operations | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Consolidated Income | ₹132,180,000,000 (18.95%) | ₹111,121,000,000 (-2.24%) | ₹113,665,000,000 (-7.08%) | ₹122,329,000,000 (12.58%) |
Net Income to Non-Controlling Interests | ₹826,000,000 (23.47%) | ₹669,000,000 (75.13%) | ₹382,000,000 (176.81%) | ₹138,000,000 (-80.73%) |
Net Income | ₹131,354,000,000 (18.92%) | ₹110,452,000,000 (-2.69%) | ₹113,500,000,000 (-7.11%) | ₹122,191,000,000 (13.20%) |
Preferred Dividends Income Statement Impact | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) | ₹0 (0%) |
Net Income Common Stock | ₹131,354,000,000 (18.92%) | ₹110,452,000,000 (-2.69%) | ₹113,500,000,000 (-7.11%) | ₹122,191,000,000 (13.20%) |
Weighted Average Shares | ₹10,456,741,552 (97.73%) | ₹5,288,285,555 (-3.45%) | ₹5,477,466,573 (0.20%) | ₹5,466,705,840 (-3.23%) |
Weighted Average Shares Diluted | ₹10,488,939,392 (97.69%) | ₹5,305,712,314 (-3.34%) | ₹5,488,991,175 (0.13%) | ₹5,482,083,438 (-3.17%) |
Earning Before Interest & Taxes (EBIT) | ₹188,901,000,000 (18.74%) | ₹159,093,000,000 (0.97%) | ₹157,569,000,000 (0.71%) | ₹156,462,000,000 (9.12%) |
Gross Profit | ₹273,082,000,000 (2.62%) | ₹266,106,000,000 (8.46%) | ₹245,341,000,000 (4.37%) | ₹235,062,000,000 (19.79%) |
Operating Income | ₹151,239,000,000 (11.40%) | ₹135,759,000,000 (0.46%) | ₹135,134,000,000 (-0.59%) | ₹135,931,000,000 (13.22%) |
WIT Cash Flow Statement (MRY)
Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
Net Cash Flow from Investing | -₹80,730,000,000 (-791.18%) | ₹11,680,000,000 (113.89%) | -₹84,065,000,000 (62.55%) | -₹224,495,000,000 (-3000.83%) |
Net Cash Flow from Financing | -₹63,963,000,000 (64.96%) | -₹182,567,000,000 (-199.88%) | -₹60,881,000,000 (-230.69%) | ₹46,586,000,000 (136.16%) |
Net Cash Flow from Operations | ₹169,426,000,000 (-3.85%) | ₹176,216,000,000 (34.93%) | ₹130,601,000,000 (17.87%) | ₹110,797,000,000 (-24.91%) |
Net Cash Flow / Change in Cash & Cash Equivalents | ₹24,733,000,000 (364.12%) | ₹5,329,000,000 (137.15%) | -₹14,345,000,000 (78.63%) | -₹67,112,000,000 (-353.74%) |
Net Cash Flow - Business Acquisitions and Disposals | -₹964,000,000 (83.31%) | -₹5,775,000,000 (87.32%) | -₹45,555,000,000 (64.92%) | -₹129,846,000,000 (-1215.16%) |
Net Cash Flow - Investment Acquisitions and Disposals | -₹92,763,000,000 (-2726.36%) | ₹3,532,000,000 (109.21%) | -₹38,334,000,000 (56.19%) | -₹87,507,000,000 (-620.50%) |
Capital Expenditure | -₹13,215,000,000 (-113.56%) | -₹6,188,000,000 (56.69%) | -₹14,288,000,000 (26.41%) | -₹19,417,000,000 (-3.15%) |
Issuance (Repayment) of Debt Securities | -₹1,240,000,000 (95.94%) | -₹30,573,000,000 (-16.27%) | -₹26,295,000,000 (-149.16%) | ₹53,491,000,000 (1024.97%) |
Issuance (Purchase) of Equity Shares | ₹27,000,000 (100.02%) | -₹145,160,000,000 (-1209766.67%) | ₹12,000,000 (100.00%) | ₹6,000,000 (100.01%) |
Payment of Dividends & Other Cash Distributions | -₹62,750,000,000 (-1102.57%) | -₹5,218,000,000 (84.10%) | -₹32,814,000,000 (-500.22%) | -₹5,467,000,000 (-0.15%) |
Effect of Exchange Rate Changes on Cash | ₹290,000,000 (221.34%) | -₹239,000,000 (-110.07%) | ₹2,373,000,000 (85.10%) | ₹1,282,000,000 (244.04%) |
Share Based Compensation | ₹5,551,000,000 (-0.59%) | ₹5,584,000,000 (40.69%) | ₹3,969,000,000 (-3.43%) | ₹4,110,000,000 (77.92%) |
Depreciation Amortization & Accretion | ₹29,579,000,000 (-13.18%) | ₹34,071,000,000 (2.00%) | ₹33,402,000,000 (8.06%) | ₹30,911,000,000 (11.77%) |
WIT Financial Metrics (MRY)
Metric | 2025 | 2024 | 2023 | 2022 |
|---|---|---|---|---|
Gross Margin | 30.70% (3.72%) | 29.60% (9.23%) | 27.10% (-8.75%) | 29.70% (-6.31%) |
Profit Margin | 14.70% (19.51%) | 12.30% (-1.60%) | 12.50% (-18.83%) | 15.40% (-11.49%) |
EBITDA Margin | 24.50% (13.95%) | 21.50% (1.90%) | 21.10% (-10.97%) | 23.70% (-14.13%) |
Return on Average Equity (ROAE) | 16.00% (11.11%) | 14.40% (-6.49%) | 15.40% (-20.62%) | 19.40% (2.65%) |
Return on Average Assets (ROAA) | 10.40% (9.47%) | 9.50% (-4.04%) | 9.90% (-18.85%) | 12.20% (-2.40%) |
Return on Sales (ROS) | 21.20% (19.77%) | 17.70% (1.72%) | 17.40% (-12.12%) | 19.80% (-14.29%) |
Return on Invested Capital (ROIC) | 26.30% (5.20%) | 25.00% (-1.96%) | 25.50% (-17.48%) | 30.90% (-7.49%) |
Dividend Yield | 2.30% (1050.00%) | 0.20% (-88.24%) | 1.70% (750.00%) | 0.20% (0.00%) |
Price to Earnings Ratio (P/E) | 20.82 (-9.25%) | 22.94 (28.86%) | 17.8 (-32.27%) | 26.29 (7.95%) |
Price to Sales Ratio (P/S) | 3.07 (8.68%) | 2.82 (26.41%) | 2.23 (-44.99%) | 4.06 (-4.31%) |
Price to Book Ratio (P/B) | 3.3 (-5.76%) | 3.5 (35.34%) | 2.59 (-46.96%) | 4.88 (1.54%) |
Debt to Equity Ratio (D/E) | 0.55 (2.99%) | 0.54 (6.15%) | 0.5 (-21.13%) | 0.64 (27.54%) |
Earnings Per Share (EPS) | 12.56 (-39.88%) | 20.89 (0.77%) | 20.73 (-7.25%) | 22.35 (16.95%) |
Sales Per Share (SPS) | 1 (-51.03%) | 2.04 (1.29%) | 2.01 (5.85%) | 1.9 (27.11%) |
Free Cash Flow Per Share (FCFPS) | 14.94 (-53.54%) | 32.15 (51.41%) | 21.23 (27.03%) | 16.72 (-26.64%) |
Book Value Per Share (BVPS) | 79.21 (-44.14%) | 141.8 (-0.57%) | 142.61 (18.46%) | 120.39 (22.97%) |
Tangible Assets Book Value Per Share (TABVPS) | 89.33 (-41.22%) | 151.98 (0.93%) | 150.58 (4.38%) | 144.26 (19.99%) |
Enterprise Value Over EBIT (EV/EBIT) | 15 (-11.76%) | 17 (30.77%) | 13 (-38.10%) | 21 (10.53%) |
Enterprise Value Over EBITDA (EV/EBITDA) | 12.87 (-8.36%) | 14.05 (26.19%) | 11.13 (-36.24%) | 17.46 (10.16%) |
Asset Turnover | 0.71 (-8.30%) | 0.77 (-2.28%) | 0.79 (-0.50%) | 0.79 (10.91%) |
Current Ratio | 2.72 (5.43%) | 2.58 (4.37%) | 2.47 (22.65%) | 2.01 (-11.48%) |
Dividends | ₹0.07 (475.00%) | ₹0.01 (-84.62%) | ₹0.08 (457.14%) | ₹0.01 (0.00%) |
Free Cash Flow (FCF) | ₹156,211,000,000 (-8.13%) | ₹170,028,000,000 (46.18%) | ₹116,313,000,000 (27.28%) | ₹91,380,000,000 (-29.01%) |
Enterprise Value (EV) | ₹32,908,413,284 (1.09%) | ₹32,553,821,374 (25.87%) | ₹25,863,191,386 (-39.76%) | ₹42,933,032,781 (16.25%) |
Earnings Before Tax (EBT) | ₹174,131,000,000 (18.83%) | ₹146,541,000,000 (-0.64%) | ₹147,492,000,000 (-2.41%) | ₹151,137,000,000 (9.29%) |
Earnings Before Interest Taxes & Depreciation Amortization (EBITDA) | ₹218,480,000,000 (13.11%) | ₹193,164,000,000 (1.15%) | ₹190,971,000,000 (1.92%) | ₹187,373,000,000 (9.55%) |
Invested Capital | ₹729,535,000,000 (16.50%) | ₹626,204,000,000 (-3.16%) | ₹646,630,000,000 (9.88%) | ₹588,473,000,000 (51.80%) |
Working Capital | ₹491,522,000,000 (23.43%) | ₹398,204,000,000 (1.24%) | ₹393,343,000,000 (25.90%) | ₹312,423,000,000 (6.58%) |
Tangible Asset Value | ₹934,056,000,000 (16.22%) | ₹803,709,000,000 (-2.56%) | ₹824,807,000,000 (4.59%) | ₹788,638,000,000 (16.11%) |
Market Capitalization | ₹31,999,689,536 (1.50%) | ₹31,525,716,642 (28.12%) | ₹24,605,820,379 (-41.63%) | ₹42,157,932,109 (16.39%) |
Average Equity | ₹820,148,500,000 (7.14%) | ₹765,523,500,000 (4.14%) | ₹735,121,500,000 (16.53%) | ₹630,853,500,000 (10.70%) |
Average Assets | ₹1,259,863,000,000 (8.22%) | ₹1,164,140,500,000 (1.54%) | ₹1,146,453,000,000 (14.93%) | ₹997,530,750,000 (15.14%) |
Invested Capital Average | ₹717,753,500,000 (12.78%) | ₹636,417,000,000 (3.10%) | ₹617,302,250,000 (21.72%) | ₹507,129,250,000 (18.03%) |
Shares | 10,457,414,881 (90.73%) | 5,482,733,329 (0.05%) | 5,480,138,169 (0.22%) | 5,467,954,878 (-4.30%) |
