Reliance industries limited

EBIT-EPS framework
Debt equity Equity debt EBIT Finance PBT PAT
From books (calculated) costs
3/31/2019 0.74 387112.00 286462.88 38732 16495 55227 38658.9
3/31/2018 0.75 293506.00 220129.5 41374 8052 49426 34598.2
3/31/2017 0.75 263709.00 197781.75 36185 3849 40034 28023.8
3/31/2016 0.78 243643.00 190041.54 39587 3608 35979 25185.3
3/31/2015 0.74 218482.00 161676.68 36430 3316 31114 21779.8

ROI-ROE Framework
Total assets Current Capital EBIT ROE ROI
Liabilities employed % %
3/31/2019 1002406 314023 688383 38732 9.98649 5.626519
3/31/2018 816348 313852 502496 41374 11.7879 8.233697
3/31/2017 712339 235315 477024 36185 10.62679 7.585572
3/31/2016 606214 185870 420344 39587 10.33697 9.417763
3/31/2015 504486 138553 365933 36430 9.968693 9.955374
Assumed Tax rate 30%

No. of DPS EPS financial % Change in % Change in

shareholders leverage EBIT EPS
2211235 6.5 66.8 1.7417817152 -6.3856528254 9.6880131363
2266008 6 60.9 1.2416421583 14.3401962139 -39.8815399803
2501306 11 101.3 1.1190314201 -8.593730265 18.6182669789
2642452 10.5 85.4 1.1002807193 8.6659346692 6.6167290886
10 80.1 1.1001389141

Interpret
1 financial leverage
2 EPS
3 ROI-ROE
4 Framework explanation
5 Share buyback
% Change in
PAT
11.73673775
23.46005895
11.27046333
15.63604808