Given :

Financial Ratios Table

Financial Ratio $201920202021$

EBIT $($R million$)683576831$

Gross Profit $1,7361,6681,840$

Net Profit Margin $5\mathrm{.}4\%3\mathrm{.}5\%6\mathrm{.}2\%$

Return on Equity $($ROE$)6\mathrm{.}6\%4\mathrm{.}8\%7\mathrm{.}8\%$

Liquidity Ratios Table

Financial Ratio $2019,2020,2021,$

Current Ratio $1\mathrm{.}7,2\mathrm{.}1,2\mathrm{.}0$

Quick Ratio $1\mathrm{.}1,1\mathrm{.}4,1\mathrm{.}3$

Cash Ratio $0\mathrm{.}3,0\mathrm{.}60\mathrm{.}5$

Efficiency Ratios Table

Financial Ratio $201920202021$

Stock Days $596660$

Creditors Days $676660$

Debtors Days $534845$

Working Capital Cycle $454845$

Asset Utilization Ratio

Financial Ratio $201920202021$

Total Asset Turnover $0\mathrm{.}810\mathrm{.}820\mathrm{.}88$

Leverage Ratios

Financial Ratio $201920202021$

Debt to Equity Ratio $0\mathrm{.}90\mathrm{.}80\mathrm{.}7$

Debt Ratio $0\mathrm{.}470\mathrm{.}440\mathrm{.}41$

Cost of Capital

$$ Estimated Required Rate of Return $($RRR$)$: N$/$A

$$ Estimated Weighted Average Cost of Capital $($WACC$)$: N$/$A

DuPont Model Interpretation

Return on Equity $($ROE$)=$ Net Profit Margin $\backslash$times Asset Turnover $\backslash$times Financial Leverage

$2019$: $5\mathrm{.}4\%\backslash$times $0\mathrm{.}81\backslash$times $1\mathrm{.}86=8\mathrm{.}1\%2020$: $3\mathrm{.}5\%\backslash$times $0\mathrm{.}82\backslash$times $1\mathrm{.}73=5\mathrm{.}0\%2021$: $6\mathrm{.}2\%\backslash$times $0\mathrm{.}88\backslash$times $1\mathrm{.}58=8\mathrm{.}7\%$

Compound Annual Growth Rate $($CAGR$)$

$$ Share Price CAGR: $-1\mathrm{.}3\%$

$$ Earnings CAGR: $+6\mathrm{.}6\%$

$$ Dividends CAGR: $-2\mathrm{.}9\%$

Provide academic calculated table for Mpact Limited Financials Report Ratio Analysis between year $2019,2020$ and $2021$ and brief explanations.

$1.$ EBIT

$2.$ Gross profit

$3.$ Net profit Margins

$4.$ Return on Equity

$5.$ Current ratio

$6.$ Quick Ratio

$7.$ Cash ratio

$8.$ Stock days in $(365$ days$)$

$9.$ Creditors Days $($Payment Period$)$

$10.$ Debtors days $($Collection Period$)$

$11.$ Working Capital Cycle

$12.$ Total Asset Turnover

$13.$ Debt to Equity Ration

$14.$ Debt Ratio

$15.$ Estimated Required Rate of Return $($RRR$)$

$16.$ Estimated Weighted Average Cost of Capital $($WACC$)$

$17.2019-2021$ DuPont Model Interpretation $($ROE$)$

$18.$ Compound Annual Growth $($CAGR$)$ Over $3$ years $2019,2020,2021$ Years $$ Share Price, Earing and dividends

Provide Step by step calculations showing the results