Sheet1

Infosys
Walter's Model
Particulars

Amount
MARCH 2013

Price
Dividend
EPS
E-D(EPS-Dividend)
Investment (In crores)
Return on Investment (In crores)
Increase/Decrease in Dividend(Dividend of next year-Dividend of current year)
Growth(inc or dec in dividend/dividend)
Dividend of next year/price of current year
Cost of equity (growth+Dividend of next year/price of current year)
Rate of return on investment (return on investment/investment)
K/R (cost of equity/rate of return on inv)
(E-D)*K/R
D+(E-D)*K/R
P ((D+(E-D)*K/R)/price)

Page 1

580.97
2412
158.75
-2253.25
4344
36.09
1206
0.5
6.2275160507
6.7275160507
0.008308011
809.7625304635
-1824597.42177
-1822185.42177
-270855.603766

Sheet1

Amount
MARCH 2014MARCH 2015
890.3
3618
178
-3440
6717
25.32
1493
0.4126589276
5.7407615411
6.1534204686
0.00376954
1632.406212
-5615477.36928
-5611859.36928
-911990.23338

1008.98
5111
105.91
-5005.09
6857
25.74
NA
NA
NA
NA
NA
NA
NA
NA
NA

Page 2

Sheet2
BOB
Walter's Model
Particulars

Amount
March 2013

Price
Dividend
EPS
E-D(EPS-Dividend)
Investment (In crores)
Return on Investment (In crores)
Increase/Decrease in Dividend(Dividend of next year-Dividend of current year)
Growth(inc or dec in dividend/dividend)
Dividend of next year/price of current year
Cost of equity (growth+Dividend of next year/price of current year)
Rate of return on investment (return on investment/investment)
K/R (cost of equity/rate of return on inv)
(E-D)*K/R
D+(E-D)*K/R
P ((D+(E-D)*K/R)/price)

Page 3

837.05
905.74
106.37
-799.37
212393.72
0.475
17.5
0.019321218
1.1029687593
1.1222899773
0.0271428571
41.3475254811
-33051.971443792
-32146.231443792
-28643.427360814

Sheet2

Amount
March 2014
650.75
923.24
105.75
-817.49
116112.66
0.68
-195.27
-0.2115051341
1.1186630811
0.907157947
-0.0034823578
-260.5010769181
212957.025369783
213880.265369782
235769.598981954

March 2015
143.65
727.97
15.37
-712.6
122319.72
0.81
-727.97
-1

NA
NA
NA
NA
NA
NA
NA

Page 4