sharesgurusharesguru
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
LoginSign Up
sharesguru
  • Home
  • Stocks
  • Ai Screener
  • Sectors
  • Watchlist
  • Profile
  • Contact Us
LoginSign Up
sharesguru

Discover the joy of investing.

All the financial data and tools you need, at one place.

Navigation

  • Home
  • Stocks
  • Sectors

Tools

  • Ai Screener
  • Watchlists

Company

  • Contact

Legal

  • Privacy Policy
  • Terms of Service
Copyright © 2025 Knowtilus Technologies Pvt. Ltd.
SummaryLatest NewsSector ComparisonEarnings ReportRevenue & GrowthPeersIncome StatementBalance SheetCash Flow
JWL logo

JWL - JUPITER WAGONS LIMITED Share Price

Industrial Manufacturing

₹298.55-2.65(-0.88%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap12.89 kCr
Price/Earnings (Trailing)46
Price/Sales (Trailing)3.82
EV/EBITDA26.07
Price/Free Cashflow-33.95
MarketCap/EBT33.79
Enterprise Value13.25 kCr

Fundamentals

Growth & Returns

Price Change 1W-5.8%
Price Change 1M-10.8%
Price Change 6M-13.9%
Price Change 1Y-36%
3Y Cumulative Return40%
5Y Cumulative Return67%
7Y Cumulative Return44.1%
10Y Cumulative Return29.8%
Revenue (TTM)
3.37 kCr
Rev. Growth (Yr)-21.9%
Earnings (TTM)275.42 Cr
Earnings Growth (Yr)-49.3%

Profitability

Operating Margin12%
EBT Margin11%
Return on Equity9.83%
Return on Assets6.66%
Free Cashflow Yield-2.95%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-607.77 Cr
Cash Flow from Operations (TTM)104.19 Cr
Cash Flow from Financing (TTM)821.8 Cr
Cash & Equivalents364.37 Cr
Free Cash Flow (TTM)-403.95 Cr
Free Cash Flow/Share (TTM)-9.52

Balance Sheet

Total Assets4.14 kCr
Total Liabilities1.34 kCr
Shareholder Equity2.8 kCr
Current Assets2.61 kCr
Current Liabilities1.25 kCr
Net PPE716.01 Cr
Inventory1.12 kCr
Goodwill94.27 Cr

Capital Structure & Leverage

Debt Ratio0.17
Debt/Equity0.26
Interest Coverage4.81
Interest/Cashflow Ops2.63

Dividend & Shareholder Returns

Dividend/Share (TTM)2.3
Dividend Yield0.86%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)9.6%
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 40% return compared to 11.4% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Profitability: Recent profitability of 8% is a good sign.

Cons

Smart Money: Smart money looks to be reducing their stake in the stock.

Momentum: Stock is suffering a negative price momentum. Stock is down -10.8% in last 30 days.

Price to Sales Ratio

Latest reported: 3.8

Revenue (Last 12 mths)

Latest reported: 3.4 kCr

Net Income (Last 12 mths)

Latest reported: 275.4 Cr
Pros

Past Returns: Outperforming stock! In past three years, the stock has provided 40% return compared to 11.4% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Balance Sheet: Strong Balance Sheet.

Size: Market Cap wise it is among the top 20% companies of india.

Profitability: Recent profitability of 8% is a good sign.

Cons

Smart Money: Smart money looks to be reducing their stake in the stock.

Momentum: Stock is suffering a negative price momentum. Stock is down -10.8% in last 30 days.

Investor Care

Dividend Yield0.86%
Dividend/Share (TTM)2.3
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)6.6

Financial Health

Current Ratio2.09
Debt/Equity0.26

Technical Indicators

RSI (14d)39.13
RSI (5d)20.19
RSI (21d)38.82
MACD SignalSell
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalBuy
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 Signal

Summary of Latest Earnings Report from JUPITER WAGONS

Summary of JUPITER WAGONS'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 Q2 FY26 earnings call for Jupiter Wagons Limited, management provided an optimistic outlook highlighting improved operations and strong financial recovery. They reported a consolidated revenue from operations of INR 786 crore for Q2 FY26, reflecting a significant sequential growth of 71%. EBITDA increased to INR 104 crore with a margin of 13.2%, while profit after tax rose to INR 45 crore, corresponding to a PAT margin of 5.8%. For H1 FY26, consolidated revenue totaled INR 1,245 crore, with EBITDA at INR 163 crore.

Management emphasized a strong order book of INR 5,538 crore, indicating robust visibility for future periods. They noted specific operational achievements, such as securing a contract worth INR 113 crore for 9,000 LHB axles and an additional INR 215 crore order for wheelsets for the Vande Bharat project. The management mentioned the acceleration of their battery energy storage systems (BESS) initiatives, with a launched capacity of 40-50 megawatts per month and a focus on scaling up their electric mobility division expected to reach near INR 100 crore in revenue this fiscal.

As for future expectations, management stated that while they aimed for INR 5,000 crore in revenue for FY26, due to previous headwinds, they might fall short of this target but remain committed to maintaining their margin guidance. They also expect improvement in their wagon deliveries as substantial tenders from Indian Railways are anticipated, enhancing overall performance moving into FY27. The ongoing expansions in sectors like electric mobility and energy storage reflect management's goal to diversify and increase overall revenue streams, aiming for non-wagon businesses to eventually contribute 50% of revenue.

Share Holdings

Understand JUPITER WAGONS ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
KARISMA GOODS PRIVATE LIMITED20.96%
TATRAVAGONKA A.S.19.24%
JUPITER METAL SPRING PRIVATE LIMITED10.15%
ANISH CONSULTANTS & CREDITS PVT LTD3.59%
MURARI LAL LOHIA3.57%
JUPITER FORGINGS & STEEL PVT. LTD.3.5%
GOTHIC CORPORATION3.06%

Is JUPITER WAGONS Better than it's peers?

Detailed comparison of JUPITER WAGONS 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
BEMLBEML13.7 kCr4.03 kCr-11.90%-10.20%46.323.4--
TITAGARHTITAGARH RAIL SYSTEMS10.59 kCr3.46 kCr

Sector Comparison: JWL vs Industrial Manufacturing

Comprehensive comparison against sector averages

Comparative Metrics

JWL metrics compared to Industrial

CategoryJWLIndustrial
PE46.0041.27
PS3.823.94
Growth-14.3 %5 %
33% metrics above sector average
Key Insights
  • 1. JWL is among the Top 10 Industrial Manufacturing companies but not in Top 5.
  • 2. The company holds a market share of 3.7% in Industrial Manufacturing.
  • 3. In last one year, the company has had a below average growth that other Industrial Manufacturing companies.

What does JUPITER WAGONS LIMITED do?

Railway Wagons•Capital Goods•Small Cap

Jupiter Wagons Limited manufactures and sells railway wagons, wagon components, and railway transportation equipment in India and internationally. It offers open, covered, flat, hopper, container, and special purpose wagons; and wagon accessories, such as alloy steel cast bogies, high tensile center buffer couplers, and high-capacity draft gears. The company also provides passenger and metro coaches, and train sets; and passenger coach accessories, including fabricated bogies, couplers and draft gears for passenger trains, axle mounted disc brake systems, brake discs and split brake discs, and brake pads. In addition, it offers track solutions, such as CMS crossings and weldable CMS crossings on PSC slipper; commercial vehicles; commercial electric vehicles; and containers, such as marine, refrigerated, and truck mounted containers, as well as cold chain transport solution. Further, the company engages in letting out of property; and manufacturing of electrical equipment, as well as provides drone delivery services. The company serves railway engineering company, the Indian Railway, private wagon aggregators, commercial vehicles OEMs, Indian defence and logistics companies. The company was formerly known as Commercial Engineers & Body Builders Co Limited and changed its name to Jupiter Wagons Limited in May 2022. Jupiter Wagons Limited was incorporated in 1979 and is based in Kolkata, India.

Industry Group:Industrial Manufacturing
Employees:877
Website:www.jupiterwagons.com

Important Disclosure & Data Context

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.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Sell
SMA 20 SignalSell
SMA 50 SignalBuy
SMA 100 SignalBuy
Size
Indicates the company's market presence through metrics like market capitalization, total assets, and revenue. Size can influence stability and market influence.
Dilution Rank
Tracks how much the company's shares have increased or decreased over time. Lower dilution means existing shareholders maintain stronger ownership stakes.
Balance Sheet
Evaluates the company's financial health by analyzing assets, debts, and equity. A strong balance sheet indicates financial stability and flexibility.
Momentum
Measures the strength and speed of price movements, showing whether the stock is gaining or losing market favor over different time periods.
Technicals
Analyzes price patterns, trading volumes, and other market indicators to identify potential trading opportunities and market trends.
Smart Money
Tracks the investment activities of institutional investors, hedge funds, and other large financial players who often have deep research capabilities.
Insider Trading
Monitors buying and selling of company shares by executives, directors, and other insiders who may have unique insights into the company's prospects.

Performance Comparison

JWL vs Industrial (2021 - 2026)

JWL is underperforming relative to the broader Industrial sector and has declined by 3.8% compared to the previous year.

Sharesguru Stock Score

JWL

50/100
Sharesguru Stock Score

JWL

50/100

Q&A Section Summary from Jupiter Wagons Earnings Transcript (November 12, 2025)

Question 1: "Could you please quantify the tender size and specify the wagon types and what kind of opportunities we have and why the tender has been delayed for a long time?"

Answer: The timing of the tender release is at the discretion of Indian Railways, and we cannot control it. Indian Railways needs approximately 50,000 wagons to meet their revenue goals. The delay is primarily due to the substantial existing order book, which they want to reduce before issuing new tenders.


Question 2: "What is the strategy for localizing the supply of key components like battery management systems?"

Answer: We have localized our battery management systems (BMS) and energy management systems (EMS). Our EMS is in-house, and while we import battery cells from China, we handle the design and integration of our BESS systems internally. This gives us confidence for sustained growth in the BESS sector.


Question 3: "What is the lead time improvement for supplying wheelsets? What volume and margin are required for the EV division to break even?"

Answer: Supply disruptions for wheelsets have been resolved, which is promising. For the EV division, we are expanding our dealership network and see about 20% to 30% monthly sales growth. We expect to break even by the end of this fiscal year and anticipate EBITDA positivity in FY27.


Question 4: "Could you shed some light on the container business growth?"

Answer: Our container business has seen growth due to the increasing demand, particularly in the battery storage and data center segments. Collaborating with major clients like General Electric and Tata Solar, we are expanding our capabilities to meet both Indian and global demand, projecting significant growth ahead.


Question 5: "Are we on track to achieve INR 100 crore revenue from the eLCV segment?"

Answer: Yes, we are on track to reach our revenue target for the Electric Mobility segment. Next year, we aim to double these revenues as we introduce more products and operational capabilities, benefiting from partnerships and market growth.


Question 6: "Can we expect the second half of FY26 to be as good as, or better than, Q1?"

Answer: We expect the second half to mirror or improve upon Q1's performance, with revenues and margins both on the rise. While volumes may not spike as high due to current complexities, we anticipate significant margin improvements as new orders are fulfilled.


Question 7: "What is the current status of our wheel manufacturing facility in Odisha?"

Answer: The axle line in Odisha will commence in FY26, and the wheel line is slated to be operational by the calendar year 2027. This expansion is integral to boosting our production capabilities.


Question 8: "What is the current backlog for the wagon order book?"

Answer: Our current wagon order book backlog stands at roughly 12,000 wagons, valued at around INR 4,000 crore, which provides a solid foundation for ongoing operations.


Question 9: "What is the expected revenue guidance for FY26 and what challenges do you foresee?"

Answer: While we had previously aimed for INR 5,000 crore in FY26, significant disruptions have made this unlikely. Despite challenges, we are working to recover ground in the coming months while maintaining our margins.


Question 10: "Are we considering export opportunities for wagons or focusing on components?"

Answer: Exporting complete wagons is challenging due to size and logistics. Nevertheless, we are focusing on exporting components, such as brake systems and wheelsets, which present lucrative revenue opportunities.

VIKASH LOHIA2.67%
ATYANT CAPITAL INDIA FUND - I2.35%
VIVEK LOHIA1.82%
MURARI LAL LOHIA HUF1.71%
VANDERBILT UNIVERSITY1.19%
GOTHIC HSP CORPORATION1.17%
THE DUKE ENDOWMENT1.17%
USHA LOHIA0.45%
RITU LOHIA0.34%
SHRADHA LOHIA0.17%
RIDDLES MARKETING PRIVATE LIMITED0.13%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

-8.00%
-20.40%
54.32
3.06
-
-
TEXRAILTexmaco Rail & Engineering4.76 kCr4.88 kCr-11.10%-36.60%22.540.98--
HIRECTHind Rectifiers2.08 kCr797.11 Cr-17.30%-2.00%43.472.6--
KERNEXKernex Microsystems (India)1.91 kCr224.73 Cr-10.40%-10.10%35.568.5--

Income Statement for JUPITER WAGONS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations8.8%3,9633,6442,0681,178--
Other Income79.2%44255.093.39--
Total Income9.3%4,0083,6682,0731,182--
Cost of Materials8.4%3,0862,8461,580917--
Employee Expense52%77514234--
Finance costs47.5%60412918--
Depreciation and Amortization96.3%54282523--
Other expenses21.6%333274200134--
Total Expenses8.6%3,5003,2241,8701,106--
Profit Before exceptional items and Tax14.2%50844520376--
Total profit before tax14.2%50844520376--
Current tax11.9%123110230--
Deferred tax-2413.5%-7.561.375726--
Total tax4.5%1161118026--
Total profit (loss) for period14.8%38033112150--
Other comp. income net of taxes-575.6%-1.770.59-0.10.02--
Total Comprehensive Income13.9%37833212150--
Earnings Per Share, Basic11.6%9.088.243.121.282--
Earnings Per Share, Diluted11.6%9.088.243.121.282--
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations71.4%7864591,0451,0301,009880
Other Income-43.8%101712159.717.85
Total Income67.4%7964761,0571,0451,019888
Cost of Materials60.2%576360781794834677
Employee Expense0%242424181717
Finance costs20%191617141713
Depreciation and Amortization0%161615141312
Other expenses14.3%897890888471
Total Expenses66.1%717432923909899768
Profit Before exceptional items and Tax
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations6.3%3,8713,6412,0681,178363126
Other Income65%34215.093.391.083.29
Total Income6.6%3,9053,6622,0731,182365129
Cost of Materials8.3%3,0782,8431,580917297121
Employee Expense16%59514134129.02
Finance costs

Balance Sheet for JUPITER WAGONS

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-17.5%36444176312340117
Current investments27.1%1651301065300
Loans, current-1.4%4.444.494.564.063.793.58
Total current financial assets-18.2%1,2881,5751,648781561426
Inventories45.4%1,1187691,034984690491
Current tax assets-15.2%0.240.340.690.790.340.34
Total current assets2%2,6102,5582,9141,9631,4531,083
Property, plant and equipment-6.2%716763653619462435
Capital work-in-progress78.5%1176686532327
Goodwill0%949494942020
Non-current investments0%343440406511
Loans, non-current28.6%0.80.720.690.530.550.53
Total non-current financial assets13%625561578846
Total non-current assets6%1,5271,4411,032977624551
Total assets3.5%4,1373,9993,9462,9402,0771,634
Borrowings, non-current-11.5%2427117.649.5919
Total non-current financial liabilities22%514221199.9919
Provisions, non-current42.2%6.664.983.73.654.224.44
Total non-current liabilities27.1%907156544554
Borrowings, current53.1%699457428330364269
Total current financial liabilities18.3%1,050888935897691472
Provisions, current11.7%4.053.733.42.421.581.92
Current tax liabilities-89.9%3.943019271920
Total current liabilities7.3%1,2461,1611,3191,255981777
Total liabilities8.4%1,3361,2321,3751,3081,026831
Equity share capital0%424424424412399387
Non controlling interest-25%101315150.070.06
Total equity1.2%2,8012,7682,5711,6321,051803
Total equity and liabilities3.5%4,1373,9993,9462,9402,0771,634
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents7%29027129811239116
Current investments27.1%1651301065300
Loans, current7%4.23.994.393.893.793.58
Total current financial assets-17.4%1,1401,3801,136726580432
Inventories44%1,002696963907690491
Current tax assets-15.2%0.240.340.340.340.340.34
Total current assets1.7%2,2782,2412,3101,8111,4711,089
Property, plant and equipment

Cash Flow for JUPITER WAGONS

Consolidated figures (in Rs. Crores) /
Finance costs47.5%
Change in inventories151.1%
Depreciation96.3%
Impairment loss / reversal-
Unrealised forex losses/gains-
Dividend income0%
Adjustments for interest income181.8%
Net Cashflows from Operations147.7%
Income taxes paid (refund)5.6%
Net Cashflows From Operating Activities612.4%
Cashflows used in obtaining control of subsidiaries-100.3%
Cash payment for investment in partnership firm or association of persons or LLP-
Proceeds from sales of PPE88.9%
Purchase of property, plant and equipment308.9%
Proceeds from sales of investment property-
Purchase of investment property-
Proceeds from sales of long-term assets-257.1%
Purchase of other long-term assets-102%
Dividends received0%
Interest received180%
Other inflows (outflows) of cash-
Net Cashflows From Investing Activities-30.7%
Proceeds from issuing shares48.1%
Proceeds from issuing other equity instruments-
Proceeds from borrowings95.5%
Repayments of borrowings-189.6%
Payments of lease liabilities273.4%
Dividends paid74.2%
Interest paid45%
Net Cashflows from Financing Activities68.2%
Net change in cash and cash eq.7447.6%
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs30%53412918--
Change in inventories150.4%211-415.52-171.8-75.13--
Depreciation11.1%3128250--
Impairment loss / reversal-00023--
Unrealised forex losses/gains2.2%0.090.07-0.010--
Dividend income0%0.020.020.020.01--
Adjustments for interest income90.9%22123.611.41--
Net Cashflows from Operations

77.3%
79
45
133
135
120
119
Exceptional items before tax--10.400000
Total profit before tax52.3%6845133135120119
Current tax141.1%188.0532322929
Deferred tax-2.6%4.734.83-7.40.780.36-1.3
Total tax83.3%231325333028
Total profit (loss) for period46.7%4531103968992
Other comp. income net of taxes-1.4%-0.45-0.43-2.250.160.160.16
Total Comprehensive Income46.7%4531100979092
Earnings Per Share, Basic143.5%1.10.772.442.2932.122.229
Earnings Per Share, Diluted143.5%1.10.772.442.2932.122.229
30%
53
41
29
18
6.91
6.17
Depreciation and Amortization11.1%312825238.638.32
Other expenses10.7%3002711991343015
Total Expenses5.8%3,4073,2191,8681,106352138
Profit Before exceptional items and Tax12.2%4984442057612-9.11
Exceptional items before tax-000006.55
Total profit before tax12.2%4984442057612-2.56
Current tax11.9%1231102300.13-2.42
Deferred tax200%2.111.37572600
Total tax12.7%12511180260.13-2.42
Total profit (loss) for period12%3733331255012-0.14
Other comp. income net of taxes-539%-1.620.59-0.10.02-0.36-0.27
Total Comprehensive Income11.4%3713331255012-0.41
Earnings Per Share, Basic8.1%8.868.273.241.291.37-0.02
Earnings Per Share, Diluted8.1%8.868.273.241.291.37-0.02
Debt equity ratio----002033-
Debt service coverage ratio----0.08470.04-
Interest service coverage ratio----0.12010.0648-
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations72.2%7074111,0021,000974895
Other Income-49.9%7.51148.74117.597.27
Total Income68.4%7154251,0111,011981902
Cost of Materials60.9%527328770784808717
Employee Expense0%151516141414
Finance costs25%161314131512
Depreciation and Amortization1.4%8.738.628.117.767.557.28
Other expenses11.8%776980787666
Total Expenses68.8%644382879879863785
Profit Before exceptional items and Tax66.7%7143131131118117
Total profit before tax66.7%7143131131118117
Current tax141.1%188.0532322929
Deferred tax-144.9%0.61.891.831.210.36-1.3
Total tax90.2%189.9434343028
Total profit (loss) for period62.5%533397988989
Other comp. income net of taxes0%-0.4-0.4-2.060.150.150.15
Total Comprehensive Income64.5%523295988989
Earnings Per Share, Basic204.3%1.240.772.292.3052.12.164
Earnings Per Share, Diluted204.3%1.240.772.292.3052.12.164
-0.2%
554
555
496
488
460
433
Capital work-in-progress61.4%724549291426
Goodwill0%202020202020
Non-current investments0.2%9659638863996916
Loans, non-current28.6%0.80.720.690.530.550.53
Total non-current financial assets0.8%9899819024149350
Total non-current assets3%1,6791,6301,501985611550
Total assets2.2%3,9573,8713,8112,7962,0821,639
Borrowings, non-current-85.2%1.443.975.367.649.5919
Total non-current financial liabilities-75.6%1.824.365.758.039.9919
Provisions, non-current42.8%6.274.693.583.544.224.44
Total non-current liabilities12.2%474240434554
Borrowings, current50.9%588390394330364269
Total current financial liabilities15.4%960832849779691472
Provisions, current11.1%3.73.432.892.371.581.92
Current tax liabilities-89.9%3.943019201920
Total current liabilities3.6%1,1161,0771,2121,131980777
Total liabilities3.9%1,1631,1191,2531,1741,025830
Equity share capital0%424424424412399387
Total equity1.5%2,7942,7522,5591,6221,056809
Total equity and liabilities2.2%3,9573,8713,8112,7962,0821,639
209.9%
314
102
82
61
-
-
Income taxes paid (refund)5.6%1141089.351.58--
Net Cashflows From Operating Activities2807.5%200-6.357360--
Cashflows used in obtaining control of subsidiaries-00470--
Cash payment for investment in partnership firm or association of persons or LLP-564000--
Proceeds from sales of PPE88.9%0.960.644.151.09--
Purchase of property, plant and equipment21.1%110916937--
Proceeds from sales of investment property-1,835000--
Purchase of investment property-1,985000--
Proceeds from sales of long-term assets-257.1%00.7200--
Purchase of other long-term assets-102%05000--
Dividends received0%0.020.020.020.01--
Interest received90%20112.110.91--
Other inflows (outflows) of cash-00-0.01-14.43--
Net Cashflows From Investing Activities-64.8%-803-486.72-118.99-49.11--
Proceeds from issuing shares52.4%78051200--
Proceeds from issuing other equity instruments-34000--
Proceeds from borrowings-10.4%61681641.43--
Repayments of borrowings-77.4%4.8418150--
Payments of lease liabilities5.1%0.060.010.060.06--
Dividends paid74.2%553200--
Interest paid30%5341018--
Other inflows (outflows) of cash-00-27.640--
Net Cashflows from Financing Activities55.9%762489121-16.76--
Effect of exchange rate on cash eq.-00410--
Net change in cash and cash eq.3291.9%159-3.95116-6.36--