
Transport Services
Valuation | |
|---|---|
| Market Cap | 13.54 kCr |
| Price/Earnings (Trailing) | 53.38 |
| Price/Sales (Trailing) | 2.23 |
| EV/EBITDA | 14.47 |
| Price/Free Cashflow | 27.49 |
| MarketCap/EBT | 40.39 |
| Enterprise Value | 13.6 kCr |
Fundamentals | |
|---|---|
Growth & Returns | |
|---|---|
| Price Change 1W | 3.7% |
| Price Change 1M | 0.40% |
| Price Change 6M | -1.7% |
| Price Change 1Y | -10.6% |
| 3Y Cumulative Return | -2.1% |
| 5Y Cumulative Return | 5.7% |
| 7Y Cumulative Return | 9.1% |
| 10Y Cumulative Return | -0.80% |
| Revenue (TTM) |
| 6.07 kCr |
| Rev. Growth (Yr) | 6.8% |
| Earnings (TTM) | 253.69 Cr |
| Earnings Growth (Yr) | -15.7% |
Profitability | |
|---|---|
| Operating Margin | 6% |
| EBT Margin | 6% |
| Return on Equity | 15.55% |
| Return on Assets | 6.64% |
| Free Cashflow Yield | 3.64% |
Cash Flow & Liquidity |
|---|
| Cash Flow from Investing (TTM) | -299.72 Cr |
| Cash Flow from Operations (TTM) | 735.12 Cr |
| Cash Flow from Financing (TTM) | -433.69 Cr |
| Cash & Equivalents | 138.22 Cr |
| Free Cash Flow (TTM) | 481.23 Cr |
| Free Cash Flow/Share (TTM) | 202.81 |
Balance Sheet | |
|---|---|
| Total Assets | 3.82 kCr |
| Total Liabilities | 2.19 kCr |
| Shareholder Equity | 1.63 kCr |
| Current Assets | 1.65 kCr |
| Current Liabilities | 1.35 kCr |
| Net PPE | 1.86 kCr |
| Inventory | 52.64 Cr |
| Goodwill | 0.00 |
Capital Structure & Leverage | |
|---|---|
| Debt Ratio | 0.05 |
| Debt/Equity | 0.12 |
| Interest Coverage | 2.99 |
| Interest/Cashflow Ops | 10.18 |
Dividend & Shareholder Returns | |
|---|---|
| Dividend/Share (TTM) | 25 |
| Dividend Yield | 0.44% |
| Shares Dilution (1Y) | 0.00% |
| Shares Dilution (3Y) | 0.00% |
Size: Market Cap wise it is among the top 20% companies of india.
Balance Sheet: Strong Balance Sheet.
Buy Backs: Company has bought back it's stock in the past which is a good thing.
Past Returns: Underperforming stock! In past three years, the stock has provided -2.1% return compared to 13% by NIFTY 50.
Smart Money: Smart money looks to be reducing their stake in the stock.
Size: Market Cap wise it is among the top 20% companies of india.
Balance Sheet: Strong Balance Sheet.
Buy Backs: Company has bought back it's stock in the past which is a good thing.
Past Returns: Underperforming stock! In past three years, the stock has provided -2.1% return compared to 13% by NIFTY 50.
Smart Money: Smart money looks to be reducing their stake in the stock.
Investor Care | |
|---|---|
| Dividend Yield | 0.44% |
| Dividend/Share (TTM) | 25 |
| Shares Dilution (1Y) | 0.00% |
| Earnings/Share (TTM) | 106.91 |
Financial Health | |
|---|---|
| Current Ratio | 1.22 |
| Debt/Equity | 0.12 |
Technical Indicators | |
|---|---|
| RSI (14d) | 67.46 |
| RSI (5d) | 76.1 |
| RSI (21d) | 54.32 |
| MACD Signal | Buy |
| Stochastic Oscillator Signal | Sell |
| SharesGuru Signal | Buy |
| RSI Signal | Hold |
| RSI5 Signal | Sell |
| RSI21 Signal | Hold |
| SMA 5 Signal | Buy |
| SMA 10 Signal |
Summary of Blue Dart Express'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.
In the earnings call held on November 3, 2025, Blue Dart Express Limited provided a positive outlook for the company, projecting continued revenue growth and margin improvements. For the quarter ended September 30, 2025, Blue Dart reported revenue from operations of INR 15,493 million, with a profit after tax of INR 795 million. The company experienced a 10% increase in the number of shipments, reaching 106.28 million, and a 5.9% growth in tonnage, totaling 363,974 tons.
Management highlighted significant initiatives aimed at strategic growth, including the launch of a Digital Account Opening platform that enables businesses to onboard rapidly and a new green integrated ground lab in Pataudi, Haryana, designed to enhance its express network with sustainable infrastructure.
Key forward-looking points include:
Overall, Blue Dart is focused on both maintaining its current service levels and enhancing profitability through a strategic mix of B2B and B2C services, alongside infrastructure investments that drive efficiency.
Here's a summary of the major Q&A from the earnings call transcript:
1. Question: "What would have been the tonnage and parcels for the quarter?"
Answer: "For this quarter, we recorded 106.28 million shipments and the total tonnage was 3,63,974 tons."
2. Question: "What would have been the B2C growth this quarter?"
Answer: "Our B2C growth stood at approximately 17% year-on-year compared to the same quarter last year."
3. Question: "Can you share the split between air and ground business? Is ground growing faster?"
Answer: "Yes, ground continues to grow faster than air, contributing significantly to our B2B and B2C offerings, with a notable increase in e-commerce movements on ground."
4. Question: "What changes have been made in customer acquisition strategies?"
Answer: "We've focused on automating customer onboarding processes, allowing quicker account openings without lengthy verifications."
5. Question: "What is the sectoral mix of your revenue?"
Answer: "E-commerce, electronics, and BFSI are key sectors. E-commerce contributes about 30% of revenues, while documents account for approximately 25-30%."
6. Question: "Any particular feedback on margins? What drives margin variations?"
Answer: "Margins fluctuate based on shipment mix. As we optimize cost and improve customer mix, we aim to enhance margins incrementally."
7. Question: "What guidance can you provide regarding capex for FY "˜26?"
Answer: "Capex will be in the INR 250-300 crores range, focused on normal facility renewals and expansions, without significant new investments planned at this stage."
8. Question: "Have you seen a change in yields?"
Answer: "Despite surface growing faster than air, yields increased slightly due to more lighter shipments coming through, impacting our average realizations positively."
Each answer maintains the essence and critical details from the earnings call while remaining concise.
Understand Blue Dart Express ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.
| Shareholder Name | Holding % |
|---|---|
| Dhl Express (Singapore) Pte Ltd | 75% |
| Hdfc Small Cap Fund | 6.13% |
| Icici Prudential Life Insurance Company Limited | 2.21% |
| Kotak Small Cap Fund | 1.86% |
| Bright Star Investments | 1.19% |
Detailed comparison of Blue Dart Express 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 |
|---|---|---|---|---|---|---|---|---|---|
| DELHIVERY | Delhivery | 33.54 kCr | 10.26 kCr | +8.80% | +36.30% | 219.75 | 3.27 | - | - |
| MAHLOG | Mahindra Logistics | 3.53 kCr |
Comprehensive comparison against sector averages
BLUEDART metrics compared to Transport
| Category | BLUEDART | Transport |
|---|---|---|
| PE | 53.38 | -455.57 |
| PS | 2.23 | 1.54 |
| Growth | 7.1 % | 6.1 % |
Blue Dart Express Limited provides courier and express services in India. It provides day-definite and time-definite delivery schedules across air and ground network under the Domestic Priority, Dart Apex, Dart Surfaceline, and Dart Plus names; and door-to-door ground distribution service under the Dart Surfaceline name. The company also offers air freight services between the airports of Kolkata, Delhi, Mumbai, Bangalore, Chennai, Hyderabad, and Ahmedabad; air express and ground express packaging services under the Smart Box name; wood-free palletized packaging; shipment for freight of 50kg, 75kg, or above 100kg; door-to-door express deliveries for documents and shipments; international services; and temperature-controlled logistics solutions, as well as operates domestic express airline charter. It has a fleet of 6 Boeing 757-200 freighters and 2 Boeing 737 aircraft; and a flotilla of various vehicles, facilities, and e-vehicles in India. Blue Dart Express Limited was founded in 1983 and is based in Mumbai, India. Blue Dart Express Limited is a subsidiary of DHL Express (Singapore) Pte. Ltd.
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 |
BLUEDART vs Transport (2021 - 2026)
Distribution across major stakeholders
Distribution across major institutional holders
| 6.79 kCr |
| +12.70% |
| -2.90% |
| -107.94 |
| 0.52 |
| - |
| - |
| TCIEXP | TCI Express | 2.09 kCr | 1.23 kCr | -2.20% | -25.90% | 23.49 | 1.69 | - | - |
| ALLCARGO | Allcargo Logistics | 1.04 kCr | 16.24 kCr | -7.00% | -73.50% | 30.31 | 0.06 | - | - |
| -3.4% |
| 258 |
| 267 |
| 261 |
| 240 |
| 241 |
| 247 |
| Finance costs | 9.5% | 24 | 22 | 19 | 20 | 21 | 21 |
| Finance costs | 9.5% | 24 | 22 | 19 | 20 | 21 | 21 |
| Depreciation and Amortization | 10.8% | 145 | 131 | 121 | 124 | 121 | 121 |
| Depreciation and Amortization | 10.8% | 145 | 131 | 121 | 124 | 121 | 121 |
| Other expenses | -9.6% | 133 | 147 | 149 | 134 | 142 | 132 |
| Other expenses | -9.6% | 133 | 147 | 149 | 134 | 142 | 132 |
| Total Expenses | 3.7% | 1,504 | 1,450 | 1,386 | 1,349 | 1,414 | 1,372 |
| Total Expenses | 3.7% | 1,504 | 1,450 | 1,386 | 1,349 | 1,414 | 1,372 |
| Profit Before exceptional items and Tax | 13% | 123 | 109 | 66 | 81 | 109 | 85 |
| Profit Before exceptional items and Tax | 13% | 123 | 109 | 66 | 81 | 109 | 85 |
| Exceptional items before tax | - | -43.9 | 0 | 0 | 0 | 0 | 0 |
| Exceptional items before tax | - | -43.9 | 0 | 0 | 0 | 0 | 0 |
| Total profit before tax | -27.8% | 79 | 109 | 66 | 81 | 109 | 85 |
| Total profit before tax | -27.8% | 79 | 109 | 66 | 81 | 109 | 85 |
| Current tax | -66.7% | 12 | 34 | 11 | 21 | 30 | 25 |
| Current tax | -66.7% | 12 | 34 | 11 | 21 | 30 | 25 |
| Deferred tax | 60.6% | -1.7 | -5.85 | 6.51 | 5.06 | -2.1 | -2.45 |
| Deferred tax | 60.6% | -1.7 | -5.85 | 6.51 | 5.06 | -2.1 | -2.45 |
| Total tax | -63% | 11 | 28 | 17 | 26 | 28 | 22 |
| Total tax | -63% | 11 | 28 | 17 | 26 | 28 | 22 |
| Total profit (loss) for period | -16.2% | 68 | 81 | 49 | 55 | 81 | 63 |
| Total profit (loss) for period | -16.2% | 68 | 81 | 49 | 55 | 81 | 63 |
| Other comp. income net of taxes | - | 16 | 0 | 0 | 3.89 | -6.5 | 0 |
| Other comp. income net of taxes | - | 16 | 0 | 0 | 3.89 | -6.5 | 0 |
| Total Comprehensive Income | 3.8% | 84 | 81 | 49 | 59 | 75 | 63 |
| Total Comprehensive Income | 3.8% | 84 | 81 | 49 | 59 | 75 | 63 |
| Earnings Per Share, Basic | -16.5% | 28.79 | 34.3 | 20.58 | 23.24 | 34.14 | 26.49 |
| Earnings Per Share, Basic | -16.5% | 28.79 | 34.3 | 20.58 | 23.24 | 34.14 | 26.49 |
| Earnings Per Share, Diluted | -16.5% | 28.79 | 34.3 | 20.58 | 23.24 | 34.14 | 26.49 |
| Earnings Per Share, Diluted | -16.5% | 28.79 | 34.3 | 20.58 | 23.24 | 34.14 | 26.49 |
| 8.6% |
| 5,798 |
| 5,340 |
| 5,223 |
| 4,437 |
| 3,292 |
| 3,180 |
| Cost of Materials | 11.1% | 4,041 | 3,637 | 3,565 | 2,806 | 2,091 | 2,161 |
| Cost of Materials | 11.1% | 4,041 | 3,637 | 3,565 | 2,806 | 2,091 | 2,161 |
| Employee Expense | 4.1% | 737 | 708 | 650 | 590 | 567 | 574 |
| Employee Expense | 4.1% | 737 | 708 | 650 | 590 | 567 | 574 |
| Finance costs | 55.6% | 29 | 19 | 17 | 24 | 32 | 32 |
| Finance costs | 55.6% | 29 | 19 | 17 | 24 | 32 | 32 |
| Depreciation and Amortization | 11.8% | 209 | 187 | 167 | 169 | 201 | 153 |
| Depreciation and Amortization | 11.8% | 209 | 187 | 167 | 169 | 201 | 153 |
| Other expenses | 10.1% | 447 | 406 | 326 | 310 | 245 | 243 |
| Other expenses | 10.1% | 447 | 406 | 326 | 310 | 245 | 243 |
| Total Expenses | 10.2% | 5,463 | 4,957 | 4,724 | 3,898 | 3,135 | 3,163 |
| Total Expenses | 10.2% | 5,463 | 4,957 | 4,724 | 3,898 | 3,135 | 3,163 |
| Profit Before exceptional items and Tax | -12.3% | 336 | 383 | 499 | 539 | 157 | 17 |
| Profit Before exceptional items and Tax | -12.3% | 336 | 383 | 499 | 539 | 157 | 17 |
| Exceptional items before tax | - | 0 | 0 | 0 | -35.95 | -25.85 | -64.11 |
| Exceptional items before tax | - | 0 | 0 | 0 | -35.95 | -25.85 | -64.11 |
| Total profit before tax | -12.3% | 336 | 383 | 499 | 504 | 131 | -47.2 |
| Total profit before tax | -12.3% | 336 | 383 | 499 | 504 | 131 | -47.2 |
| Current tax | 0% | 94 | 94 | 133 | 128 | 36 | 0 |
| Current tax | 0% | 94 | 94 | 133 | 128 | 36 | 0 |
| Deferred tax | -1000% | -2.85 | 0.65 | -0.9 | -0.6 | -1.24 | -8.91 |
| Deferred tax | -1000% | -2.85 | 0.65 | -0.9 | -0.6 | -1.24 | -8.91 |
| Total tax | -3.2% | 91 | 94 | 132 | 127 | 35 | -8.91 |
| Total tax | -3.2% | 91 | 94 | 132 | 127 | 35 | -8.91 |
| Total profit (loss) for period | -15.3% | 245 | 289 | 366 | 376 | 96 | -38.29 |
| Total profit (loss) for period | -15.3% | 245 | 289 | 366 | 376 | 96 | -38.29 |
| Other comp. income net of taxes | 80.8% | -1.9 | -14.13 | -5.05 | -6.06 | -0.63 | -7.22 |
| Other comp. income net of taxes | 80.8% | -1.9 | -14.13 | -5.05 | -6.06 | -0.63 | -7.22 |
| Total Comprehensive Income | -11.7% | 243 | 275 | 361 | 370 | 96 | -45.51 |
| Total Comprehensive Income | -11.7% | 243 | 275 | 361 | 370 | 96 | -45.51 |
| Earnings Per Share, Basic | -15.4% | 103.1 | 121.65 | 154.43 | 158.65 | 40.59 | -16.14 |
| Earnings Per Share, Basic | -15.4% | 103.1 | 121.65 | 154.43 | 158.65 | 40.59 | -16.14 |
| Earnings Per Share, Diluted | -15.4% | 103.1 | 121.65 | 154.43 | 158.65 | 40.59 | -16.14 |
| Earnings Per Share, Diluted | -15.4% | 103.1 | 121.65 | 154.43 | 158.65 | 40.59 | -16.14 |
| Debt equity ratio | - | - | - | - | - | - | 007 |
| Debt equity ratio | - | - | - | - | - | - | 007 |
| Debt service coverage ratio | - | - | - | - | - | - | -015 |
| Debt service coverage ratio | - | - | - | - | - | - | -015 |
| Interest service coverage ratio | - | - | - | - | - | - | -047 |
| Interest service coverage ratio | - | - | - | - | - | - | -047 |
| 5.9% |
| 1,552 |
| 1,466 |
| 1,325 |
| 1,219 |
| 1,050 |
| 945 |
| Inventories | -18.6% | 7.25 | 8.68 | 8.68 | 8.6 | 8.99 | 7.84 |
| Inventories | -18.6% | 7.25 | 8.68 | 8.68 | 8.6 | 8.99 | 7.84 |
| Current tax assets | -3.1% | 32 | 33 | 53 | 44 | 88 | 74 |
| Current tax assets | -3.1% | 32 | 33 | 53 | 44 | 88 | 74 |
| Total current assets | 5.2% | 1,622 | 1,542 | 1,416 | 1,307 | 1,177 | 1,065 |
| Total current assets | 5.2% | 1,622 | 1,542 | 1,416 | 1,307 | 1,177 | 1,065 |
| Property, plant and equipment | 22.3% | 692 | 566 | 550 | 482 | 460 | 443 |
| Property, plant and equipment | 22.3% | 692 | 566 | 550 | 482 | 460 | 443 |
| Capital work-in-progress | 665% | 15 | 2.83 | 11 | 2.1 | 2.36 | 1.74 |
| Capital work-in-progress | 665% | 15 | 2.83 | 11 | 2.1 | 2.36 | 1.74 |
| Non-current investments | 0% | 144 | 144 | 144 | 144 | 144 | 144 |
| Non-current investments | 0% | 144 | 144 | 144 | 144 | 144 | 144 |
| Loans, non-current | -10.1% | 466 | 518 | 458 | 378 | 402 | 428 |
| Loans, non-current | -10.1% | 466 | 518 | 458 | 378 | 402 | 428 |
| Total non-current financial assets | -9% | 749 | 823 | 758 | 677 | 690 | 713 |
| Total non-current financial assets | -9% | 749 | 823 | 758 | 677 | 690 | 713 |
| Total non-current assets | 6% | 1,578 | 1,489 | 1,420 | 1,268 | 1,277 | 1,268 |
| Total non-current assets | 6% | 1,578 | 1,489 | 1,420 | 1,268 | 1,277 | 1,268 |
| Total assets | 5.6% | 3,200 | 3,031 | 2,836 | 2,575 | 2,454 | 2,333 |
| Total assets | 5.6% | 3,200 | 3,031 | 2,836 | 2,575 | 2,454 | 2,333 |
| Borrowings, non-current | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings, non-current | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Total non-current financial liabilities | 45.6% | 349 | 240 | 243 | 165 | 158 | 152 |
| Total non-current financial liabilities | 45.6% | 349 | 240 | 243 | 165 | 158 | 152 |
| Provisions, non-current | - | 0 | 0 | 0 | 0 | 0 | 3.47 |
| Provisions, non-current | - | 0 | 0 | 0 | 0 | 0 | 3.47 |
| Total non-current liabilities | 45.6% | 349 | 240 | 243 | 165 | 158 | 156 |
| Total non-current liabilities | 45.6% | 349 | 240 | 243 | 165 | 158 | 156 |
| Borrowings, current | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Borrowings, current | - | 0 | 0 | 0 | 0 | 0 | 0 |
| Total current financial liabilities | -2.4% | 1,017 | 1,042 | 948 | 833 | 840 | 791 |
| Total current financial liabilities | -2.4% | 1,017 | 1,042 | 948 | 833 | 840 | 791 |
| Provisions, current | 11.3% | 119 | 107 | 131 | 120 | 115 | 109 |
| Provisions, current | 11.3% | 119 | 107 | 131 | 120 | 115 | 109 |
| Total current liabilities | -0.8% | 1,159 | 1,168 | 1,100 | 971 | 1,002 | 917 |
| Total current liabilities | -0.8% | 1,159 | 1,168 | 1,100 | 971 | 1,002 | 917 |
| Total liabilities | 7.1% | 1,508 | 1,408 | 1,344 | 1,136 | 1,160 | 1,073 |
| Total liabilities | 7.1% | 1,508 | 1,408 | 1,344 | 1,136 | 1,160 | 1,073 |
| Equity share capital | 0% | 24 | 24 | 24 | 24 | 24 | 24 |
| Equity share capital | 0% | 24 | 24 | 24 | 24 | 24 | 24 |
| Total equity | 4.3% | 1,692 | 1,623 | 1,492 | 1,439 | 1,294 | 1,260 |
| Total equity | 4.3% | 1,692 | 1,623 | 1,492 | 1,439 | 1,294 | 1,260 |
| Total equity and liabilities | 5.6% | 3,200 | 3,031 | 2,836 | 2,575 | 2,454 | 2,333 |
| Total equity and liabilities | 5.6% | 3,200 | 3,031 | 2,836 | 2,575 | 2,454 | 2,333 |
| 0.16 |
| 0 |
| 0 |
| - |
| - |
| Dividend income | 71.4% | 25 | 15 | 17 | 6.46 | - | - |
| Dividend income | 71.4% | 25 | 15 | 17 | 6.46 | - | - |
| Adjustments for interest income | -3.9% | 50 | 52 | 30 | 20 | - | - |
| Adjustments for interest income | -3.9% | 50 | 52 | 30 | 20 | - | - |
| Share-based payments | -62.3% | 1.26 | 1.69 | 0.39 | 0 | - | - |
| Share-based payments | -62.3% | 1.26 | 1.69 | 0.39 | 0 | - | - |
| Net Cashflows from Operations | 12.2% | 572 | 510 | 458 | 709 | - | - |
| Net Cashflows from Operations | 12.2% | 572 | 510 | 458 | 709 | - | - |
| Income taxes paid (refund) | 30.2% | 83 | 64 | 139 | 126 | - | - |
| Income taxes paid (refund) | 30.2% | 83 | 64 | 139 | 126 | - | - |
| Net Cashflows From Operating Activities | 9.7% | 489 | 446 | 319 | 583 | - | - |
| Net Cashflows From Operating Activities | 9.7% | 489 | 446 | 319 | 583 | - | - |
| Proceeds from sales of PPE | 54.9% | 3.68 | 2.73 | 1.09 | 0.16 | - | - |
| Proceeds from sales of PPE | 54.9% | 3.68 | 2.73 | 1.09 | 0.16 | - | - |
| Purchase of property, plant and equipment | -2.6% | 77 | 79 | 93 | 52 | - | - |
| Purchase of property, plant and equipment | -2.6% | 77 | 79 | 93 | 52 | - | - |
| Cash receipts from repayment of advances and loans made to other parties | -961.9% | -180 | 22 | 0 | 0 | - | - |
| Cash receipts from repayment of advances and loans made to other parties | -961.9% | -180 | 22 | 0 | 0 | - | - |
| Dividends received | - | 0 | 0 | 0 | 6.46 | - | - |
| Dividends received | - | 0 | 0 | 0 | 6.46 | - | - |
| Interest received | -4.9% | 40 | 42 | 21 | 16 | - | - |
| Interest received | -4.9% | 40 | 42 | 21 | 16 | - | - |
| Other inflows (outflows) of cash | 55% | -53.89 | -120.99 | 53 | 168 | - | - |
| Other inflows (outflows) of cash | 55% | -53.89 | -120.99 | 53 | 168 | - | - |
| Net Cashflows From Investing Activities | -99.6% | -267.27 | -133.41 | -217.34 | -111.5 | - | - |
| Net Cashflows From Investing Activities | -99.6% | -267.27 | -133.41 | -217.34 | -111.5 | - | - |
| Repayments of borrowings | - | 0 | 0 | 0 | 142 | - | - |
| Repayments of borrowings | - | 0 | 0 | 0 | 142 | - | - |
| Payments of lease liabilities | 8.1% | 134 | 124 | 116 | 109 | - | - |
| Payments of lease liabilities | 8.1% | 134 | 124 | 116 | 109 | - | - |
| Dividends paid | -17.1% | 59 | 71 | 83 | 95 | - | - |
| Dividends paid | -17.1% | 59 | 71 | 83 | 95 | - | - |
| Interest paid | 55.6% | 29 | 19 | 17 | 24 | - | - |
| Interest paid | 55.6% | 29 | 19 | 17 | 24 | - | - |
| Other inflows (outflows) of cash | 96.4% | 0 | -26.75 | 27 | 0 | - | - |
| Other inflows (outflows) of cash | 96.4% | 0 | -26.75 | 27 | 0 | - | - |
| Net Cashflows from Financing Activities | 8.2% | -221.87 | -241.68 | -190.05 | -370.76 | - | - |
| Net Cashflows from Financing Activities | 8.2% | -221.87 | -241.68 | -190.05 | -370.76 | - | - |
| Net change in cash and cash eq. | -101.8% | -0.26 | 71 | -88.13 | 100 | - | - |
| Net change in cash and cash eq. | -101.8% | -0.26 | 71 | -88.13 | 100 | - | - |