
Auto Components
Valuation | |
|---|---|
| Market Cap | 51.49 kCr |
| Price/Earnings (Trailing) | 39.24 |
| Price/Sales (Trailing) | 4.68 |
| EV/EBITDA | 20.95 |
| Price/Free Cashflow | 156.64 |
| MarketCap/EBT | 29.8 |
| Enterprise Value | 55.09 kCr |
Fundamentals | |
|---|---|
Growth & Returns | |
|---|---|
| Price Change 1W | 10.5% |
| Price Change 1M | 11% |
| Price Change 6M | 9.7% |
| Price Change 1Y | -4% |
| 3Y Cumulative Return | 5.2% |
| 5Y Cumulative Return | 8.2% |
| 7Y Cumulative Return | 19% |
| 10Y Cumulative Return | 24.4% |
| Revenue (TTM) |
| 11 kCr |
| Rev. Growth (Yr) | 2.4% |
| Earnings (TTM) | 1.31 kCr |
| Earnings Growth (Yr) | -15% |
Profitability | |
|---|---|
| Operating Margin | 16% |
| EBT Margin | 16% |
| Return on Equity | 12.57% |
| Return on Assets | 7.95% |
| Free Cashflow Yield | 0.64% |
Cash Flow & Liquidity |
|---|
| Cash Flow from Investing (TTM) | -1.48 kCr |
| Cash Flow from Operations (TTM) | 1.76 kCr |
| Cash Flow from Financing (TTM) | -279.01 Cr |
| Cash & Equivalents | 75.54 Cr |
| Free Cash Flow (TTM) | 281.14 Cr |
| Free Cash Flow/Share (TTM) | 14.54 |
Balance Sheet | |
|---|---|
| Total Assets | 16.51 kCr |
| Total Liabilities | 6.07 kCr |
| Shareholder Equity | 10.44 kCr |
| Current Assets | 4.97 kCr |
| Current Liabilities | 4.86 kCr |
| Net PPE | 6.98 kCr |
| Inventory | 1.74 kCr |
| Goodwill | 0.00 |
Capital Structure & Leverage | |
|---|---|
| Debt Ratio | 0.22 |
| Debt/Equity | 0.35 |
| Interest Coverage | 10.76 |
| Interest/Cashflow Ops | 13.86 |
Dividend & Shareholder Returns | |
|---|---|
| Dividend/Share (TTM) | 16 |
| Dividend Yield | 0.60% |
| Shares Dilution (1Y) | 0.00% |
| Shares Dilution (3Y) | 0.00% |
Profitability: Recent profitability of 12% is a good sign.
Buy Backs: Company has bought back it's stock in the past which is a good thing.
Smart Money: Smart money has been increasing their position in the stock.
Balance Sheet: Strong Balance Sheet.
Momentum: Stock price has a strong positive momentum. Stock is up 11% in last 30 days.
Size: It is among the top 200 market size companies of india.
Past Returns: In past three years, the stock has provided 5.2% return compared to 13% by NIFTY 50.
Profitability: Recent profitability of 12% is a good sign.
Buy Backs: Company has bought back it's stock in the past which is a good thing.
Smart Money: Smart money has been increasing their position in the stock.
Balance Sheet: Strong Balance Sheet.
Momentum: Stock price has a strong positive momentum. Stock is up 11% in last 30 days.
Size: It is among the top 200 market size companies of india.
Past Returns: In past three years, the stock has provided 5.2% return compared to 13% by NIFTY 50.
Investor Care | |
|---|---|
| Dividend Yield | 0.60% |
| Dividend/Share (TTM) | 16 |
| Shares Dilution (1Y) | 0.00% |
| Earnings/Share (TTM) | 67.87 |
Financial Health | |
|---|---|
| Current Ratio | 1.02 |
| Debt/Equity | 0.35 |
Technical Indicators | |
|---|---|
| RSI (14d) | 69.96 |
| RSI (5d) | 76.04 |
| RSI (21d) | 67.54 |
| MACD Signal | Buy |
| Stochastic Oscillator Signal | Hold |
| SharesGuru Signal | Buy |
| RSI Signal | Hold |
| RSI5 Signal | Sell |
| RSI21 Signal | Hold |
| SMA 5 Signal | Buy |
| SMA 10 Signal |
Updated May 5, 2025
Summary of Balkrishna Industries's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.
During the earnings conference call held on January 29, 2026, management provided an optimistic outlook despite facing geopolitical and macroeconomic challenges. Key points from the management include:
Sales Growth: The company's overall sales volume increased by 15% quarter-on-quarter. In the U.S. market, they regained some sales momentum despite ongoing tariff issues, aided by strong product quality and brand positioning.
India Market Performance: India outperformed all markets, with sustained demand across channels post-GST reduction. Management noted robust performance driven by good rainfall and expanding customer base.
European Market Update: The implementation of EUDR norms has been deferred to January 1, 2027, positively impacting sales forecasts. The firm anticipates improved growth in this region.
Capex Update: The company has already spent approximately INR 2,200 crores in the current fiscal year and plans to incur an additional INR 300-400 crores by year-end. Future capex is expected to be around INR 2,500-2,600 crores in FY27.
Financial Performance: In Q3, standalone revenue reached INR 2,682 crores, a growth of 4% year-on-year. For 9 months, revenue is flat at INR 7,762 crores. Standalone EBITDA for Q3 was INR 605 crores, with a margin of 22.5%. Profit after tax for Q3 was recorded at INR 375 crores.
Debt Position: As of December 31, 2025, gross debt stood at INR 3,649 crores, with cash equivalents of INR 3,012 crores, resulting in a net debt of INR 637 crores.
Dividends: The Board declared a third interim dividend of INR 4 per equity share, in addition to INR 8 already paid in previous quarters.
Future Strategy: Management expressed confidence in regaining market share in North America and emphasized efforts in developing specialty tires and carbon black production.
Overall, management is cautiously optimistic about future performance, supported by strategic initiatives and favorable market conditions.
Understand Balkrishna Industries ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
| Shareholder Name | Holding % |
|---|---|
| RAJIV PODDAR | 27.71% |
| VKP ENTERPRISES LLP | 24.95% |
| HDFC MUTUAL FUND - HDFC BUSINESS CYCLE FUND | 8.46% |
| LICI NEW ENDOWMENT PLUS-GROWTH FUND | 4.28% |
| KHUSHBOO RAJIV PODDAR | 3.93% |
| SBI LARGE & MIDCAP FUND | 2.3% |
| GOVERNMENT PENSION FUND GLOBAL | 2.17% |
Detailed comparison of Balkrishna Industries against industry peers, highlighting key financial metrics, valuation ratios, and performance indicators to provide competitive context within the sector.
Ticker | Name | Mkt Cap | Revenue | Price %, 1M | Returns, 1Y | P/E | P/S | Rev 1-Yr | Inc 1-Yr |
|---|---|---|---|---|---|---|---|---|---|
| MRF | M.R.F. | 58.38 kCr | 29.58 kCr | -8.50% | +19.80% | 31.49 | 1.97 | - | - |
| APOLLOTYRE | Apollo Tyres | 31.26 kCr | 27.68 kCr |
Comprehensive comparison against sector averages
BALKRISIND metrics compared to Auto
| Category | BALKRISIND | Auto |
|---|---|---|
| PE | 39.24 | 33.53 |
| PS | 4.68 | 1.69 |
| Growth | 0.1 % | 6.6 % |
Balkrishna Industries is a prominent company in the Tyres & Rubber Products sector, recognized by its stock ticker, BALKRISIND.
With a market capitalization of Rs. 49,829.4 Crores, the company is involved in the manufacturing and selling of tires both domestically and internationally, spanning markets in India, Europe, and North America.
The company specializes in off-highway tires that cater to a variety of applications, including:
Founded in 1961, Balkrishna Industries is headquartered in Mumbai, India.
In the latest financials, the company reported a trailing 12 months revenue of Rs. 10,986.6 Crores, indicating its strong market presence. Balkrishna Industries is also committed to returning value to its investors, with a dividend yield of 0.78% per year and a recent return of Rs. 20 dividend per share.
The company has demonstrated consistent profitability, recording a profit of Rs. 1,773.2 crores over the past four quarters. Notably, it has experienced a robust revenue growth of 36.2% in the last three years, showcasing its strong performance and potential for continued success.
This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.
| Buy |
| SMA 20 Signal | Buy |
| SMA 50 Signal | Buy |
| SMA 100 Signal | Buy |
BALKRISIND vs Auto (2021 - 2026)
Balkrishna Industries has gained 3.81% over the past five days.
Earnings Call Transcript • 03 Feb 2026 Transcript of Conference Call with Investors/Analysts conducted on Thursday, the 29th January, 2026 to discuss the Q3 and 9M FY 26 Results. |
Analyst / Investor Meet • 29 Jan 2026 In continuation of our letter dated 23rd January, 2026 and pursuant to Regulation 30(6) of the SEBI (Listing Obligations and Disclosure Requirements) Regulations, 2015, the audio recording .... |
Newspaper Publication • 29 Jan 2026 Please find enclosed herewith Newspaper Publication. |
General • 28 Jan 2026 Disclosure of Utilisation of proceeds of commercial papers issued by the Company during the quarter ended 31st December, 2025. |
Investor Presentation • 28 Jan 2026 Investor Presentation |
• 23 Jan 2026 |
This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.
Question 1: "What could the factors that led to the rebound in the European market?"
Answer: "I think overall, anticipations of a better season beginning this year likely contributed. Additionally, the destocking that we previously observed has leveled off, which may have facilitated the growth we've seen."
Question 2: "What is the current capex guidance for the full year and the expectations for next year?"
Answer: "We expect to spend about INR300-400 crores more in the current financial year, and the remaining balance will carry over into the next year for our capex."
Question 3: "What is the Euro-INR rate for Q3, and how do you see the hedges ahead?"
Answer: "The Euro rate for Q3 was approximately INR97. Our projections indicate slight improvements ahead, as we are maintaining our hedge policy."
Question 4: "What is the state of the U.S. market in terms of inventory and strategy?"
Answer: "Channel stock appears to be at acceptable levels. However, geopolitical volatility makes future commentary challenging. We aim to regain momentum lost in prior quarters while navigating the tariff issues."
Question 5: "How have European realizations changed amidst higher Euro-INR rates, and what are the expectations for next year?"
Answer: "While European realizations have remained stable, the share from Europe has decreased, affecting overall performance. We maintain forward booking and hedging policies, leading to modest improvements expected next year."
Question 6: "What is the impact of higher domestic market share on ASPs or margins?"
Answer: "Higher domestic shares do have a slightly lower ASP, but despite this, our EBITDA levels remain consistent with previous periods, effectively nullifying the overall effect."
Question 7: "Can you share the percentage of revenue derived from carbon black this quarter?"
Answer: "It is less than 10% of our overall revenue, and we anticipate its growth as we work on client acceptances."
Question 8: "Is there any significant cost in your financials associated with efforts toward CV and PV forays?"
Answer: "There isn't anything significant to highlight in terms of new product development costs that would notably impact our financials."
Question 9: "Will FY '27 capex be similar to FY '26, around INR2,600 crores?"
Answer: "The capex for FY '27 will not exceed what we are committing to this year. About INR2,500-2,600 crores will be spent in FY '26, with the remainder going into FY '27."
These summaries reflect the core inquiries and responses provided during the Q&A session of the earnings call.
| ICICI PRUDENTIAL SMALLCAP FUND | 1.59% |
| RISHABH SURESHKUMAR PODDAR | 1.44% |
| TMP ENTERPRIES LLP | 0.26% |
| S P INVESTRADE (INDIA) LIMITED | 0% |
| BALGOPAL HOLDING & TRADERS LTD | 0% |
| PODDAR BROTHERS INVESTMENT PRIVATE LIMITED | 0% |
| RAP ENTERPRISES LLP | 0% |
| AKP ENTERPRISES LLP | 0% |
| SHYAMLATA SURESHKUMAR PODDAR | 0% |
| ARVINDKUMAR M PODDAR | 0% |
| VIJAYALAXMI A PODDAR | 0% |
Distribution across major stakeholders
Distribution across major institutional holders
| +1.40% |
| +21.50% |
| 33.69 |
| 1.13 |
| - |
| - |
| CEATLTD | Ceat | 15.81 kCr | 14.9 kCr | +2.70% | +27.80% | 28.54 | 1.06 | - | - |
| JKTYRE | JK Tyre & Industries | 14.98 kCr | 15.39 kCr | +7.50% | +74.40% | 27.98 | 0.97 | - | - |
| TVSSRICHAK | TVS Srichakra | 3.15 kCr | 3.38 kCr | -6.60% | +31.10% | 113.96 | 0.93 | - | - |
| 8.1% |
| 41 |
| 38 |
| 36 |
| 36 |
| 29 |
| 35 |
| Employee Expense | 1.4% | 146 | 144 | 148 | 145 | 131 | 129 |
| Employee Expense | 1.4% | 146 | 144 | 148 | 145 | 131 | 129 |
| Finance costs | 3.1% | 34 | 33 | 31 | 16 | 41 | 22 |
| Finance costs | 3.1% | 34 | 33 | 31 | 16 | 41 | 22 |
| Depreciation and Amortization | 1% | 195 | 193 | 188 | 173 | 166 | 163 |
| Depreciation and Amortization | 1% | 195 | 193 | 188 | 173 | 166 | 163 |
| Other expenses | 5.3% | 618 | 587 | 769 | 582 | 556 | 626 |
| Other expenses | 5.3% | 618 | 587 | 769 | 582 | 556 | 626 |
| Total Expenses | 10.3% | 2,323 | 2,107 | 2,473 | 2,148 | 2,048 | 2,236 |
| Total Expenses | 10.3% | 2,323 | 2,107 | 2,473 | 2,148 | 2,048 | 2,236 |
| Profit Before exceptional items and Tax | 37.6% | 491 | 357 | 394 | 600 | 463 | 640 |
| Profit Before exceptional items and Tax | 37.6% | 491 | 357 | 394 | 600 | 463 | 640 |
| Total profit before tax | 37.6% | 491 | 357 | 394 | 600 | 463 | 640 |
| Total profit before tax | 37.6% | 491 | 357 | 394 | 600 | 463 | 640 |
| Current tax | 28.6% | 100 | 78 | 100 | 141 | 103 | 141 |
| Current tax | 28.6% | 100 | 78 | 100 | 141 | 103 | 141 |
| Deferred tax | 56.2% | 8.56 | 5.84 | 6.18 | 8.71 | 12 | 9.21 |
| Deferred tax | 56.2% | 8.56 | 5.84 | 6.18 | 8.71 | 12 | 9.21 |
| Total tax | 30.1% | 109 | 84 | 106 | 150 | 116 | 150 |
| Total tax | 30.1% | 109 | 84 | 106 | 150 | 116 | 150 |
| Total profit (loss) for period | 40.1% | 382 | 273 | 288 | 449 | 347 | 490 |
| Total profit (loss) for period | 40.1% | 382 | 273 | 288 | 449 | 347 | 490 |
| Other comp. income net of taxes | 121.3% | 31 | -139.88 | -214.91 | 146 | -147.05 | 9.67 |
| Other comp. income net of taxes | 121.3% | 31 | -139.88 | -214.91 | 146 | -147.05 | 9.67 |
| Total Comprehensive Income | 212.1% | 413 | 133 | 73 | 596 | 200 | 500 |
| Total Comprehensive Income | 212.1% | 413 | 133 | 73 | 596 | 200 | 500 |
| Earnings Per Share, Basic | 43% | 19.77 | 14.13 | 14.91 | 23.25 | 17.95 | 25.35 |
| Earnings Per Share, Basic | 43% | 19.77 | 14.13 | 14.91 | 23.25 | 17.95 | 25.35 |
| Earnings Per Share, Diluted | 43% | 19.77 | 14.13 | 14.91 | 23.25 | 17.95 | 25.35 |
| Earnings Per Share, Diluted | 43% | 19.77 | 14.13 | 14.91 | 23.25 | 17.95 | 25.35 |
| Debt equity ratio | 0% | 034 | 035 | 033 | 031 | 0 | 03 |
| Debt equity ratio | 0% | 034 | 035 | 033 | 031 | 0 | 03 |
| Debt service coverage ratio | -132.7% | 0.0447 | 0.5894 | 0.0223 | 0.0336 | 0.09 | 0.0359 |
| Debt service coverage ratio | -132.7% | 0.0447 | 0.5894 | 0.0223 | 0.0336 | 0.09 | 0.0359 |
| Interest service coverage ratio | 52.8% | 0.8064 | 0.5894 | 0.9859 | 0.09 | 0.09 | 0.09 |
| Interest service coverage ratio | 52.8% | 0.8064 | 0.5894 | 0.9859 | 0.09 | 0.09 | 0.09 |
| 12.3% |
| 10,947 |
| 9,746 |
| 10,148 |
| 8,697 |
| 5,919 |
| 5,031 |
| Cost of Materials | 13.2% | 4,985 | 4,404 | 4,804 | 3,958 | 2,379 | 2,023 |
| Cost of Materials | 13.2% | 4,985 | 4,404 | 4,804 | 3,958 | 2,379 | 2,023 |
| Purchases of stock-in-trade | 13.8% | 133 | 117 | 104 | 76 | 72 | 55 |
| Purchases of stock-in-trade | 13.8% | 133 | 117 | 104 | 76 | 72 | 55 |
| Employee Expense | 12% | 494 | 441 | 404 | 380 | 326 | 286 |
| Employee Expense | 12% | 494 | 441 | 404 | 380 | 326 | 286 |
| Finance costs | 14.8% | 125 | 109 | 46 | 7.86 | 9.82 | 7.27 |
| Finance costs | 14.8% | 125 | 109 | 46 | 7.86 | 9.82 | 7.27 |
| Depreciation and Amortization | 4.7% | 674 | 644 | 557 | 444 | 406 | 368 |
| Depreciation and Amortization | 4.7% | 674 | 644 | 557 | 444 | 406 | 368 |
| Other expenses | 11.8% | 2,436 | 2,179 | 2,735 | 2,132 | 1,344 | 1,121 |
| Other expenses | 11.8% | 2,436 | 2,179 | 2,735 | 2,132 | 1,344 | 1,121 |
| Total Expenses | 12% | 8,791 | 7,847 | 8,697 | 6,743 | 4,388 | 3,908 |
| Total Expenses | 12% | 8,791 | 7,847 | 8,697 | 6,743 | 4,388 | 3,908 |
| Profit Before exceptional items and Tax | 13.5% | 2,156 | 1,899 | 1,451 | 1,954 | 1,531 | 1,123 |
| Profit Before exceptional items and Tax | 13.5% | 2,156 | 1,899 | 1,451 | 1,954 | 1,531 | 1,123 |
| Total profit before tax | 13.5% | 2,156 | 1,899 | 1,451 | 1,954 | 1,531 | 1,123 |
| Total profit before tax | 13.5% | 2,156 | 1,899 | 1,451 | 1,954 | 1,531 | 1,123 |
| Current tax | 17.7% | 473 | 402 | 347 | 519 | 369 | 292 |
| Current tax | 17.7% | 473 | 402 | 347 | 519 | 369 | 292 |
| Deferred tax | -6.9% | 55 | 59 | 26 | 25 | 6.45 | -114.44 |
| Deferred tax | -6.9% | 55 | 59 | 26 | 25 | 6.45 | -114.44 |
| Total tax | 14.6% | 528 | 461 | 372 | 544 | 376 | 178 |
| Total tax | 14.6% | 528 | 461 | 372 | 544 | 376 | 178 |
| Total profit (loss) for period | 13.2% | 1,628 | 1,438 | 1,079 | 1,411 | 1,155 | 945 |
| Total profit (loss) for period | 13.2% | 1,628 | 1,438 | 1,079 | 1,411 | 1,155 | 945 |
| Other comp. income net of taxes | 41.3% | 203 | 144 | -104.83 | 67 | 56 | -82.87 |
| Other comp. income net of taxes | 41.3% | 203 | 144 | -104.83 | 67 | 56 | -82.87 |
| Total Comprehensive Income | 15.7% | 1,831 | 1,582 | 974 | 1,478 | 1,211 | 862 |
| Total Comprehensive Income | 15.7% | 1,831 | 1,582 | 974 | 1,478 | 1,211 | 862 |
| Earnings Per Share, Basic | 13.4% | 84.23 | 74.37 | 55.8 | 72.97 | 59.77 | 48.88 |
| Earnings Per Share, Basic | 13.4% | 84.23 | 74.37 | 55.8 | 72.97 | 59.77 | 48.88 |
| Earnings Per Share, Diluted | 13.4% | 84.23 | 74.37 | 55.8 | 72.97 | 59.77 | 48.88 |
| Earnings Per Share, Diluted | 13.4% | 84.23 | 74.37 | 55.8 | 72.97 | 59.77 | 48.88 |
| Debt equity ratio | 0% | 031 | 034 | 043 | 035 | 0 | - |
| Debt equity ratio | 0% | 031 | 034 | 043 | 035 | 0 | - |
| Debt service coverage ratio | -3.4% | 0.0591 | 0.09 | 0.09 | 0.09 | 0 | - |
| Debt service coverage ratio | -3.4% | 0.0591 | 0.09 | 0.09 | 0.09 | 0 | - |
| Interest service coverage ratio | 124.5% | 1.2234 | 0.09 | 0.09 | 0.09 | 0 | - |
| Interest service coverage ratio | 124.5% | 1.2234 | 0.09 | 0.09 | 0.09 | 0 | - |
| -16.2% |
| 2,913 |
| 3,477 |
| 3,235 |
| 3,021 |
| 2,105 |
| 2,121 |
| Inventories | -2.7% | 1,669 | 1,716 | 1,594 | 1,271 | 1,338 | 1,592 |
| Inventories | -2.7% | 1,669 | 1,716 | 1,594 | 1,271 | 1,338 | 1,592 |
| Total current assets | -10.6% | 4,934 | 5,519 | 5,308 | 4,593 | 3,710 | 3,887 |
| Total current assets | -10.6% | 4,934 | 5,519 | 5,308 | 4,593 | 3,710 | 3,887 |
| Property, plant and equipment | 1.7% | 6,953 | 6,834 | 6,305 | 6,204 | 5,628 | 5,278 |
| Property, plant and equipment | 1.7% | 6,953 | 6,834 | 6,305 | 6,204 | 5,628 | 5,278 |
| Capital work-in-progress | 78.5% | 1,757 | 985 | 866 | 944 | 1,318 | 1,392 |
| Capital work-in-progress | 78.5% | 1,757 | 985 | 866 | 944 | 1,318 | 1,392 |
| Investment property | -6.7% | 57 | 61 | 62 | 64 | 66 | 71 |
| Investment property | -6.7% | 57 | 61 | 62 | 64 | 66 | 71 |
| Goodwill | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Non-current investments | 13.1% | 1,767 | 1,562 | 1,326 | 1,338 | 1,310 | 1,263 |
| Non-current investments | 13.1% | 1,767 | 1,562 | 1,326 | 1,338 | 1,310 | 1,263 |
| Total non-current financial assets | 7.7% | 1,797 | 1,668 | 1,417 | 1,493 | 1,472 | 1,356 |
| Total non-current financial assets | 7.7% | 1,797 | 1,668 | 1,417 | 1,493 | 1,472 | 1,356 |
| Total non-current assets | 14.6% | 11,502 | 10,040 | 9,131 | 9,012 | 8,768 | 8,385 |
| Total non-current assets | 14.6% | 11,502 | 10,040 | 9,131 | 9,012 | 8,768 | 8,385 |
| Total assets | 5.6% | 16,436 | 15,560 | 14,439 | 13,605 | 12,478 | 12,272 |
| Total assets | 5.6% | 16,436 | 15,560 | 14,439 | 13,605 | 12,478 | 12,272 |
| Borrowings, non-current | -10.6% | 346 | 387 | 561 | 691 | 853 | 1,038 |
| Borrowings, non-current | -10.6% | 346 | 387 | 561 | 691 | 853 | 1,038 |
| Total non-current financial liabilities | 62.8% | 667 | 410 | 680 | 707 | 864 | 1,102 |
| Total non-current financial liabilities | 62.8% | 667 | 410 | 680 | 707 | 864 | 1,102 |
| Provisions, non-current | 11.9% | 48 | 43 | 34 | 30 | 28 | 26 |
| Provisions, non-current | 11.9% | 48 | 43 | 34 | 30 | 28 | 26 |
| Total non-current liabilities | 18.1% | 1,196 | 1,013 | 1,132 | 1,162 | 1,284 | 1,432 |
| Total non-current liabilities | 18.1% | 1,196 | 1,013 | 1,132 | 1,162 | 1,284 | 1,432 |
| Borrowings, current | 15.7% | 3,269 | 2,825 | 2,501 | 2,345 | 1,980 | 2,216 |
| Borrowings, current | 15.7% | 3,269 | 2,825 | 2,501 | 2,345 | 1,980 | 2,216 |
| Total current financial liabilities | 14.6% | 4,440 | 3,873 | 3,580 | 3,394 | 2,600 | 2,921 |
| Total current financial liabilities | 14.6% | 4,440 | 3,873 | 3,580 | 3,394 | 2,600 | 2,921 |
| Provisions, current | 31% | 6.33 | 5.07 | 4.78 | 4.43 | 7.07 | 4.26 |
| Provisions, current | 31% | 6.33 | 5.07 | 4.78 | 4.43 | 7.07 | 4.26 |
| Current tax liabilities | - | 0 | 0 | 26 | 0 | 30 | 0.95 |
| Current tax liabilities | - | 0 | 0 | 26 | 0 | 30 | 0.95 |
| Total current liabilities | 15.2% | 4,797 | 4,163 | 3,903 | 3,581 | 2,965 | 3,251 |
| Total current liabilities | 15.2% | 4,797 | 4,163 | 3,903 | 3,581 | 2,965 | 3,251 |
| Total liabilities | 15.8% | 5,993 | 5,176 | 5,035 | 4,743 | 4,249 | 4,683 |
| Total liabilities | 15.8% | 5,993 | 5,176 | 5,035 | 4,743 | 4,249 | 4,683 |
| Equity share capital | 0% | 39 | 39 | 39 | 39 | 39 | 39 |
| Equity share capital | 0% | 39 | 39 | 39 | 39 | 39 | 39 |
| Total equity | 0.6% | 10,443 | 10,384 | 9,404 | 8,862 | 8,229 | 7,589 |
| Total equity | 0.6% | 10,443 | 10,384 | 9,404 | 8,862 | 8,229 | 7,589 |
| Total equity and liabilities | 5.6% | 16,436 | 15,560 | 14,439 | 13,605 | 12,478 | 12,272 |
| Total equity and liabilities | 5.6% | 16,436 | 15,560 | 14,439 | 13,605 | 12,478 | 12,272 |
| -6.72 |
| -55.21 |
| 88 |
| -39.12 |
| - |
| - |
| Adjustments for interest income | 83.5% | 157 | 86 | 122 | 73 | - | - |
| Adjustments for interest income | 83.5% | 157 | 86 | 122 | 73 | - | - |
| Net Cashflows from Operations | -9.6% | 2,232 | 2,470 | 1,752 | 1,339 | - | - |
| Net Cashflows from Operations | -9.6% | 2,232 | 2,470 | 1,752 | 1,339 | - | - |
| Income taxes paid (refund) | 14.6% | 479 | 418 | 338 | 457 | - | - |
| Income taxes paid (refund) | 14.6% | 479 | 418 | 338 | 457 | - | - |
| Net Cashflows From Operating Activities | -14.6% | 1,753 | 2,052 | 1,414 | 881 | - | - |
| Net Cashflows From Operating Activities | -14.6% | 1,753 | 2,052 | 1,414 | 881 | - | - |
| Proceeds from sales of PPE | 106.2% | 34 | 17 | 10 | 2,316 | - | - |
| Proceeds from sales of PPE | 106.2% | 34 | 17 | 10 | 2,316 | - | - |
| Purchase of property, plant and equipment | 35.6% | 1,480 | 1,092 | 1,751 | 2,667 | - | - |
| Purchase of property, plant and equipment | 35.6% | 1,480 | 1,092 | 1,751 | 2,667 | - | - |
| Proceeds from sales of investment property | - | 0 | 0 | 0 | 7.11 | - | - |
| Proceeds from sales of investment property | - | 0 | 0 | 0 | 7.11 | - | - |
| Purchase of investment property | - | 0 | 0 | 0 | 1,587 | - | - |
| Purchase of investment property | - | 0 | 0 | 0 | 1,587 | - | - |
| Dividends received | 387.5% | 79 | 17 | 17 | 0.84 | - | - |
| Dividends received | 387.5% | 79 | 17 | 17 | 0.84 | - | - |
| Interest received | 41.3% | 66 | 47 | 38 | 41 | - | - |
| Interest received | 41.3% | 66 | 47 | 38 | 41 | - | - |
| Other inflows (outflows) of cash | -60% | 0.2 | 0.5 | 2.1 | 0.75 | - | - |
| Other inflows (outflows) of cash | -60% | 0.2 | 0.5 | 2.1 | 0.75 | - | - |
| Net Cashflows From Investing Activities | -0.6% | -1,476.65 | -1,467.9 | -1,772.04 | -1,888.75 | - | - |
| Net Cashflows From Investing Activities | -0.6% | -1,476.65 | -1,467.9 | -1,772.04 | -1,888.75 | - | - |
| Proceeds from borrowings | 44% | 3,799 | 2,638 | 3,921 | 3,335 | - | - |
| Proceeds from borrowings | 44% | 3,799 | 2,638 | 3,921 | 3,335 | - | - |
| Repayments of borrowings | 30.3% | 3,647 | 2,799 | 3,213 | 1,764 | - | - |
| Repayments of borrowings | 30.3% | 3,647 | 2,799 | 3,213 | 1,764 | - | - |
| Payments of lease liabilities | 8.3% | 0.12 | 0.04 | 0 | 0 | - | - |
| Payments of lease liabilities | 8.3% | 0.12 | 0.04 | 0 | 0 | - | - |
| Dividends paid | 0.3% | 310 | 309 | 309 | 560 | - | - |
| Dividends paid | 0.3% | 310 | 309 | 309 | 560 | - | - |
| Interest paid | 12.4% | 110 | 98 | 40 | 7.74 | - | - |
| Interest paid | 12.4% | 110 | 98 | 40 | 7.74 | - | - |
| Net Cashflows from Financing Activities | 52.8% | -267.56 | -568.04 | 359 | 1,003 | - | - |
| Net Cashflows from Financing Activities | 52.8% | -267.56 | -568.04 | 359 | 1,003 | - | - |
| Effect of exchange rate on cash eq. | -24.4% | -0.12 | 0.1 | -0.03 | 0.09 | - | - |
| Effect of exchange rate on cash eq. | -24.4% | -0.12 | 0.1 | -0.03 | 0.09 | - | - |
| Net change in cash and cash eq. | -50.7% | 8.89 | 17 | 1.3 | -4.62 | - | - |
| Net change in cash and cash eq. | -50.7% | 8.89 | 17 | 1.3 | -4.62 | - | - |
Newspaper Publication • 23 Jan 2026 Please find attached herewith Newspaper Publication. |