INFOSYS LTD SCREENER.

IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25 Trailing Best Case Worst Case
Sales 62,441.00 68,484.00 70,522.00 82,675.00 90,791.00 100,472.00 121,641.00 146,767.00 153,670.00 162,990.00 162,990.00 179,688.91 172,875.25
Expenses 45,362.00 49,880.00 51,700.00 62,505.00 68,524.00 72,583.00 90,150.00 111,637.00 117,245.00 123,754.00 123,755.00 136,434.15 131,546.15
Operating Profit 17,079.00 18,604.00 18,822.00 20,170.00 22,267.00 27,889.00 31,491.00 35,130.00 36,425.00 39,236.00 39,235.00 43,254.77 41,329.10
Other Income 3,120.00 3,050.00 3,311.00 2,882.00 2,803.00 2,201.00 2,295.00 2,701.00 4,711.00 3,600.00 3,599.00 - -
Depreciation 1,459.00 1,703.00 1,863.00 2,011.00 2,893.00 3,267.00 3,476.00 4,225.00 4,678.00 4,812.00 4,811.00 4,811.00 4,811.00
Interest - - - - 170.00 195.00 200.00 284.00 470.00 416.00 416.00 416.00 416.00
Profit before tax 18,740.00 19,951.00 20,270.00 21,041.00 22,007.00 26,628.00 30,110.00 33,322.00 35,988.00 37,608.00 37,607.00 38,027.77 36,102.10
Tax 5,251.00 5,598.00 4,241.00 5,631.00 5,368.00 7,205.00 7,964.00 9,214.00 9,740.00 10,858.00 10,857.00 29% 29%
Net profit 13,489.00 14,353.00 16,029.00 15,404.00 16,594.00 19,351.00 22,110.00 24,095.00 26,233.00 26,713.00 26,713.00 27,049.29 25,679.56
EPS 29.36 31.24 36.69 35.26 38.96 45.42 52.56 58.08 63.20 64.32 64.30 65.11 61.82
Price to earning 20.75 16.36 15.42 21.10 16.46 30.12 36.28 24.59 23.70 24.42 24.82 24.82 23.09
Price 609.15 511.13 565.90 743.85 641.50 1,368.05 1,906.85 1,427.95 1,498.05 1,570.65 1,596.00 1,616.09 1,427.50

RATIOS:
Dividend Payout 41.13% 41.05% 59.05% 59.87% 44.76% 59.27% 58.83% 58.39% 72.63% 66.74%
OPM 27.35% 27.17% 26.69% 24.40% 24.53% 27.76% 25.89% 23.94% 23.70% 24.07% 24.07%

TRENDS: 10 YEARS 7 YEARS 5 YEARS 3 YEARS RECENT BEST WORST

Sales Growth 11.25% 12.71% 12.41% 10.25% 6.06% 10.25% 6.06%
OPM 25.19% 24.75% 24.82% 23.91% 24.07% 24.07% 23.91%
Price to Earning 23.09 25.19 27.32 24.38 24.82 24.82 23.09
INFOSYS LTD SCREENER.IN

Narration Dec-22 Mar-23 Jun-23 Sep-23 Dec-23 Mar-24 Jun-24 Sep-24 Dec-24 Mar-25
Sales 38,318.00 37,441.00 37,933.00 38,994.00 38,821.00 37,923.00 39,315.00 40,986.00 41,764.00 40,925.00
Expenses 28,951.00 28,443.00 28,869.00 29,554.00 29,684.00 29,139.00 29,878.00 31,177.00 31,649.00 31,051.00
Operating Profit 9,367.00 8,998.00 9,064.00 9,440.00 9,137.00 8,784.00 9,437.00 9,809.00 10,115.00 9,874.00
Other Income 769.00 671.00 561.00 632.00 789.00 2,729.00 838.00 712.00 859.00 1,190.00
Depreciation 1,125.00 1,121.00 1,173.00 1,166.00 1,176.00 1,163.00 1,149.00 1,160.00 1,203.00 1,299.00
Interest 80.00 82.00 90.00 138.00 131.00 110.00 105.00 108.00 101.00 102.00
Profit before tax 8,931.00 8,466.00 8,362.00 8,768.00 8,619.00 10,240.00 9,021.00 9,253.00 9,670.00 9,663.00
Tax 2,345.00 2,332.00 2,417.00 2,553.00 2,506.00 2,265.00 2,647.00 2,737.00 2,848.00 2,625.00
Net profit 6,586.00 6,128.00 5,945.00 6,212.00 6,106.00 7,969.00 6,368.00 6,506.00 6,806.00 7,033.00

OPM 24% 24% 24% 24% 24% 23% 24% 24% 24% 24%
INFOSYS LTD SCREENER.IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25
Equity Share Capital 1,144.00 1,144.00 1,088.00 2,170.00 2,122.00 2,124.00 2,098.00 2,069.00 2,071.00 2,073.00
Reserves 60,600.00 67,838.00 63,835.00 62,778.00 63,328.00 74,227.00 73,252.00 73,338.00 86,045.00 93,745.00
Borrowings - - - - 4,633.00 5,325.00 5,474.00 8,299.00 8,359.00 8,227.00
Other Liabilities 13,354.00 14,166.00 14,426.00 19,118.00 21,717.00 25,835.00 35,905.00 40,890.00 40,885.00 43,750.00
Total 75,098.00 83,148.00 79,349.00 84,066.00 91,800.00 107,511.00 116,729.00 124,596.00 137,360.00 147,795.00

Net Block 13,386.00 14,179.00 12,574.00 15,710.00 23,789.00 25,505.00 25,800.00 29,225.00 27,622.00 30,961.00
Capital Work in Progress 960.00 1,365.00 1,606.00 1,388.00 954.00 922.00 416.00 288.00 293.00 814.00
Investments 1,892.00 16,423.00 12,163.00 11,261.00 8,792.00 14,205.00 20,324.00 19,478.00 24,623.00 23,541.00
Other Assets 58,860.00 51,181.00 53,006.00 55,707.00 58,265.00 66,879.00 70,189.00 75,605.00 84,822.00 92,479.00
Total 75,098.00 83,148.00 79,349.00 84,066.00 91,800.00 107,511.00 116,729.00 124,596.00 137,360.00 147,795.00

Working Capital 45,506.00 37,015.00 38,580.00 36,589.00 36,548.00 41,044.00 34,284.00 34,715.00 43,937.00 48,729.00
Debtors 11,330.00 12,322.00 13,142.00 14,827.00 18,487.00 19,294.00 22,698.00 25,424.00 30,193.00 31,158.00
Inventory - - - - - - - - - -

Debtor Days 66.23 65.67 68.02 65.46 74.32 70.09 68.11 63.23 71.72 69.78
Inventory Turnover - - - - - - - - - -

Return on Equity 22% 21% 25% 24% 25% 25% 29% 32% 30% 28%
Return on Capital Emp 31% 30% 32% 33% 35% 37% 41% 40% 38%
INFOSYS LTD SCREENER.IN

Narration Mar-16 Mar-17 Mar-18 Mar-19 Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25
Cash from Operating Activity 10,028.00 11,531.00 13,218.00 14,841.00 17,003.00 23,224.00 23,885.00 22,467.00 25,210.00 35,694.00
Cash from Investing Activity -885.00 -14,664.00 4,533.00 -632.00 -331.00 -7,373.00 -6,485.00 -1,071.00 -5,093.00 -1,864.00
Cash from Financing Activity -6,813.00 -6,939.00 -20,505.00 -14,512.00 -17,591.00 -9,786.00 -24,642.00 -26,695.00 -17,504.00 -24,161.00
Net Cash Flow 2,330.00 -10,072.00 -2,754.00 -303.00 -919.00 6,065.00 -7,242.00 -5,299.00 2,613.00 9,669.00
How to use it?
You can customize this workbook as you want.
You can add custom formating, add conditional formating, add your own formulas… do ANYTHING.
Please don't edit the "Data Sheet" only.

After customization, you can upload this back on Screener.

Upload on: https://www.screener.in/excel/

Download your customized workbooks now onwards.

Now whenever you will "Export to excel" from Screener, it will export your customized file.

TESTING:
This is a testing feature currently.
You can report any formula errors on the worksheet at: support@screener.in
s… do ANYTHING.
COMPANY NAME INFOSYS LTD
LATEST VERSION 2.10 PLEAS
CURRENT VERSION 2.10

META
Number of shares 415.42
Face Value 5.00
Current Price 1,596.00
Market Capitalization 663,012.44

PROFIT & LOSS

Report Date Mar-16 Mar-17 Mar-18 Mar-19
Sales 62,441.00 68,484.00 70,522.00 82,675.00
Raw Material Cost
Change in Inventory
Power and Fuel 217.00 228.00 207.00 221.00
Other Mfr. Exp 5,860.00 6,712.00 7,286.00 9,902.00
Employee Cost 34,415.00 37,669.00 38,902.00 45,323.00
Selling and admin 4,441.00 4,584.00 4,585.00 5,553.00
Other Expenses 429.00 687.00 720.00 1,506.00
Other Income 3,120.00 3,050.00 3,311.00 2,882.00
Depreciation 1,459.00 1,703.00 1,863.00 2,011.00
Interest
Profit before tax 18,740.00 19,951.00 20,270.00 21,041.00
Tax 5,251.00 5,598.00 4,241.00 5,631.00
Net profit 13,489.00 14,353.00 16,029.00 15,404.00
Dividend Amount 5,548.40 5,891.60 9,465.60 9,222.50

Quarters
Report Date Dec-22 Mar-23 Jun-23 Sep-23
Sales 38,318.00 37,441.00 37,933.00 38,994.00
Expenses 28,951.00 28,443.00 28,869.00 29,554.00
Other Income 769.00 671.00 561.00 632.00
Depreciation 1,125.00 1,121.00 1,173.00 1,166.00
Interest 80.00 82.00 90.00 138.00
Profit before tax 8,931.00 8,466.00 8,362.00 8,768.00
Tax 2,345.00 2,332.00 2,417.00 2,553.00
Net profit 6,586.00 6,128.00 5,945.00 6,212.00
Operating Profit 9,367.00 8,998.00 9,064.00 9,440.00

BALANCE SHEET
Report Date Mar-16 Mar-17 Mar-18 Mar-19
Equity Share Capital 1,144.00 1,144.00 1,088.00 2,170.00
Reserves 60,600.00 67,838.00 63,835.00 62,778.00
Borrowings
Other Liabilities 13,354.00 14,166.00 14,426.00 19,118.00
Total 75,098.00 83,148.00 79,349.00 84,066.00
Net Block 13,386.00 14,179.00 12,574.00 15,710.00
Capital Work in Progress 960.00 1,365.00 1,606.00 1,388.00
Investments 1,892.00 16,423.00 12,163.00 11,261.00
Other Assets 58,860.00 51,181.00 53,006.00 55,707.00
Total 75,098.00 83,148.00 79,349.00 84,066.00
Receivables 11,330.00 12,322.00 13,142.00 14,827.00
Inventory
Cash & Bank 32,697.00 22,625.00 19,818.00 19,568.00
No. of Equity Shares ### ### ### ###
New Bonus Shares ### ###
Face value 5.00 5.00 5.00 5.00

CASH FLOW:
Report Date Mar-16 Mar-17 Mar-18 Mar-19
Cash from Operating Activity 10,028.00 11,531.00 13,218.00 14,841.00
Cash from Investing Activity -885.00 -14,664.00 4,533.00 -632.00
Cash from Financing Activity -6,813.00 -6,939.00 -20,505.00 -14,512.00
Net Cash Flow 2,330.00 -10,072.00 -2,754.00 -303.00

PRICE: 609.15 511.13 565.90 743.85

DERIVED:
Adjusted Equity Shares in Cr 459.39 459.39 436.82 436.89
 PLEASE DO NOT MAKE ANY CHANGES TO THIS SHEET

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

90,791.00 100,472.00 121,641.00 146,767.00 153,670.00 162,990.00

229.00 143.00 132.00 176.00 199.00 222.00

11,086.00 12,800.00 20,690.00 26,330.00 27,195.00 30,395.00
50,895.00 55,547.00 63,997.00 78,374.00 82,636.00 85,968.00
5,375.00 3,194.00 4,305.00 5,300.00 5,705.00 6,039.00
939.00 899.00 1,026.00 1,457.00 1,510.00 1,130.00
2,803.00 2,201.00 2,295.00 2,701.00 4,711.00 3,600.00
2,893.00 3,267.00 3,476.00 4,225.00 4,678.00 4,812.00
170.00 195.00 200.00 284.00 470.00 416.00
22,007.00 26,628.00 30,110.00 33,322.00 35,988.00 37,608.00
5,368.00 7,205.00 7,964.00 9,214.00 9,740.00 10,858.00
16,594.00 19,351.00 22,110.00 24,095.00 26,233.00 26,713.00
7,427.00 11,469.60 13,007.60 14,069.20 19,053.20 17,827.80

Dec-23 Mar-24 Jun-24 Sep-24 Dec-24 Mar-25

38,821.00 37,923.00 39,315.00 40,986.00 41,764.00 40,925.00
29,684.00 29,139.00 29,878.00 31,177.00 31,649.00 31,051.00
789.00 2,729.00 838.00 712.00 859.00 1,190.00
1,176.00 1,163.00 1,149.00 1,160.00 1,203.00 1,299.00
131.00 110.00 105.00 108.00 101.00 102.00
8,619.00 10,240.00 9,021.00 9,253.00 9,670.00 9,663.00
2,506.00 2,265.00 2,647.00 2,737.00 2,848.00 2,625.00
 6,106.00 7,969.00 6,368.00 6,506.00 6,806.00 7,033.00
9,137.00 8,784.00 9,437.00 9,809.00 10,115.00 9,874.00

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

2,122.00 2,124.00 2,098.00 2,069.00 2,071.00 2,073.00
63,328.00 74,227.00 73,252.00 73,338.00 86,045.00 93,745.00
4,633.00 5,325.00 5,474.00 8,299.00 8,359.00 8,227.00
21,717.00 25,835.00 35,905.00 40,890.00 40,885.00 43,750.00
91,800.00 107,511.00 116,729.00 124,596.00 137,360.00 147,795.00
23,789.00 25,505.00 25,800.00 29,225.00 27,622.00 30,961.00
954.00 922.00 416.00 288.00 293.00 814.00
8,792.00 14,205.00 20,324.00 19,478.00 24,623.00 23,541.00
58,265.00 66,879.00 70,189.00 75,605.00 84,822.00 92,479.00
91,800.00 107,511.00 116,729.00 124,596.00 137,360.00 147,795.00
18,487.00 19,294.00 22,698.00 25,424.00 30,193.00 31,158.00

18,649.00 24,714.00 17,472.00 12,173.00 14,786.00 24,455.00

### ### ### ### ### ###

5.00 5.00 5.00 5.00 5.00 5.00

Mar-20 Mar-21 Mar-22 Mar-23 Mar-24 Mar-25

17,003.00 23,224.00 23,885.00 22,467.00 25,210.00 35,694.00
-331.00 -7,373.00 -6,485.00 -1,071.00 -5,093.00 -1,864.00
-17,591.00 -9,786.00 -24,642.00 -26,695.00 -17,504.00 -24,161.00
-919.00 6,065.00 -7,242.00 -5,299.00 2,613.00 9,669.00

641.50 1,368.05 1,906.85 1,427.95 1,498.05 1,570.65

425.90 426.07 420.67 414.86 415.09 415.33