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
KALYANKJIL logo

KALYANKJIL - Kalyan Jewellers India Limited Share Price

Consumer Durables

₹410.10+3.00(+0.74%)
Market Closed as of Feb 27, 2026, 15:30 IST

Valuation

Market Cap61.29 kCr
Price/Earnings (Trailing)85.59
Price/Sales (Trailing)2.43
EV/EBITDA37.23
Price/Free Cashflow78.39
MarketCap/EBT63.88
Enterprise Value61.87 kCr

Fundamentals

Revenue (TTM)25.19 kCr
Rev. Growth (Yr)36.3%
Earnings (TTM)714.17 Cr
Earnings Growth (Yr)36.4%

Profitability

Operating Margin4%
EBT Margin4%
Return on Equity14.87%
Return on Assets4.72%
Free Cashflow Yield1.28%

Growth & Returns

Price Change 1W0.60%
Price Change 1M9.9%
Price Change 6M29.5%
Price Change 1Y3.5%
3Y Cumulative Return109.7%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-176.55 Cr
Cash Flow from Operations (TTM)1.21 kCr
Cash Flow from Financing (TTM)-840.24 Cr
Cash & Equivalents370.33 Cr
Free Cash Flow (TTM)781.93 Cr
Free Cash Flow/Share (TTM)7.58

Balance Sheet

Total Assets15.13 kCr
Total Liabilities10.32 kCr
Shareholder Equity4.8 kCr
Current Assets11.4 kCr
Current Liabilities8.81 kCr
Net PPE1.31 kCr
Inventory9.68 kCr
Goodwill5.06 Cr

Capital Structure & Leverage

Debt Ratio0.06
Debt/Equity0.2
Interest Coverage1.67
Interest/Cashflow Ops4.36

Dividend & Shareholder Returns

Dividend/Share (TTM)1.2
Dividend Yield0.20%
Shares Dilution (1Y)0.10%
Shares Dilution (3Y)0.20%

Risk & Volatility

Max Drawdown-6.9%
Drawdown Prob. (30d, 5Y)8.02%
Risk Level (5Y)30%
Pros

Technicals: Bullish SharesGuru indicator.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Insider Trading: There's significant insider buying recently.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Growth: Awesome revenue growth! Revenue grew 35.3% over last year and 132% in last three years on TTM basis.

Size: It is among the top 200 market size companies of india.

Past Returns: Outperforming stock! In past three years, the stock has provided 109.7% return compared to 14.6% by NIFTY 50.

Balance Sheet: Reasonably good balance sheet.

Cons

No major cons observed.

Pros

Technicals: Bullish SharesGuru indicator.

Buy Backs: Company has bought back it's stock in the past which is a good thing.

Insider Trading: There's significant insider buying recently.

Smart Money: Smart money is taking extra interest in the stock as they increase their holdings.

Growth: Awesome revenue growth! Revenue grew 35.3% over last year and 132% in last three years on TTM basis.

Size: It is among the top 200 market size companies of india.

Past Returns: Outperforming stock! In past three years, the stock has provided 109.7% return compared to 14.6% by NIFTY 50.

Balance Sheet: Reasonably good balance sheet.

Cons

No major cons observed.

Investor Care

Dividend Yield0.20%
Dividend/Share (TTM)1.2
Shares Dilution (1Y)0.10%
Earnings/Share (TTM)6.94

Financial Health

Current Ratio1.29
Debt/Equity0.2

Technical Indicators

RSI (14d)54.95
RSI (5d)54.6
RSI (21d)62.93
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 Signal

Latest News and Updates from Kalyan Jewellers India

Updated May 5, 2025

The Bad News

The Financial Express

Today, Kalyan Jewellers' stock has returned -0.27%, indicating a slight decline.

The Financial Express

The stock has fluctuated between a low of ₹511.6 and a high of ₹522.65 today.

The Financial Express

Technical analysis indicates a pivot at ₹516.12 with nearby resistance and support levels.

The Good News

The Financial Express

Summary of Latest Earnings Report from Kalyan Jewellers India

Summary of Kalyan Jewellers India'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.

The management of Kalyan Jewellers India Limited provided a positive outlook during the Q4 FY2025 earnings call, highlighting significant achievements and future plans. For the quarter, consolidated revenue grew approximately 36%, while profit after tax (PAT) rose by around 41%. Standalone revenue growth was reported at 38% with a PAT of INR 714 crores for the full financial year, surpassing INR 25,000 crores in revenue.

Management outlined their operational targets, including the opening of 170 new showrooms"”90 under the Kalyan brand and 80 under the Candere brand"”in FY2026. They expect to reduce debt by INR 300 to 400 crores after a net reduction of INR 520 crores over the previous two years. A dividend of INR 150 crores was also proposed, with a payout exceeding 20% of FY2025's net profit.

Focusing on the Candere platform, management aims to enhance its omnichannel strategy. They have set a target for Candere to reach profitability at the PAT level within FY2026. 73 Candere showrooms are currently operational, with plans for 80 more through a mix of franchisee and company-owned formats.

In response to market dynamics, management noted robust consumer demand, particularly around wedding purchases, and a high conversion rate to studded jewelry driven by gold price fluctuations. They anticipate continued momentum in consumer demand amid ongoing volatility in gold prices.

Overall, management's strategies and proactive measures are geared toward strong revenue growth and market expansion, setting an optimistic tone for the upcoming financial year.

Share Holdings

Understand Kalyan Jewellers India ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Kalyanaraman T S22.28%
Seetharam T K18.03%
T K Ramesh18.03%
Motilal Oswal Midcap Fund7.51%
KJG Consulting Private Limited2.35%
Government Of Singapore2.15%
Franklin India Smaller Companies Fund1.34%

Is Kalyan Jewellers India Better than it's peers?

Detailed comparison of Kalyan Jewellers India 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
TITANTitan Co.3.07 LCr60.94 kCr-5.20%+1.70%92.055.04--
PCJEWELLERPC JEWELLER9.57 kCr2.37 kCr

Sector Comparison: KALYANKJIL vs Consumer Durables

Comprehensive comparison against sector averages

Comparative Metrics

KALYANKJIL metrics compared to Consumer

CategoryKALYANKJILConsumer
PE85.5976.51
PS2.430.96
Growth35.3 %21.7 %
67% metrics above sector average
Key Insights
  • 1. KALYANKJIL is among the Top 3 Gems, Jewellery And Watches companies by market cap.
  • 2. The company holds a market share of 5.5% in Gems, Jewellery And Watches.
  • 3. In last one year, the company has had an above average growth that other Gems, Jewellery And Watches companies.

What does Kalyan Jewellers India Limited do?

Gems, Jewellery And Watches•Consumer Durables•Mid Cap

Kalyan Jewellers India is a prominent company in the Gems, Jewellery, and Watches sector, primarily engaged in the manufacture and retail of a diverse array of jewelry products.

With a stock ticker of KALYANKJIL, the company boasts a significant market capitalization of Rs. 53,449.2 Crores. Kalyan Jewellers India Limited's product offerings include gold, diamond, silver, platinum, and gemstone jewelry. Their extensive collection features various styles such as wedding, regional, aspirational, and studded jewelry.

The company provides a wide range of items, including:

  • Chains
  • Necklaces
  • Bangles
  • Bracelets
  • Nose studs
  • Chokers
  • Rings
  • Earrings
  • Pendants
  • Anklets
  • Pearls
  • Jhumkas
  • Lockets
  • Harams
  • Kadas
  • Payals

Kalyan Jewellers markets its products under several brand names, including MUDHRA, NIMAH, ANOKHI, RANG, TEJASVI, ZIAH, LAYA, GLO, CANDERE, VEDHA, APOORVA, HERA, and MUHURAT.

The company operates showrooms throughout India and the Middle East, and it also runs My Kalyan Grassroots stores. Additionally, Kalyan Jewellers offers online shopping through its platform, candere.com. Founded in 1908 and headquartered in Thrissur, India, the company has demonstrated strong financial performance, with a trailing 12-month revenue of Rs. 23,531 Crores.

Kalyan Jewellers is committed to providing returns to its investors, distributing dividends with a yield of 0.25% per year. Over the last 12 months, it issued a Rs. 1.2 dividend per share. However, the company has diluted shareholder holdings by 0.1% in the past three years. Notably, it has experienced substantial revenue growth of 112.8% in the same period.

Industry Group:Consumer Durables
Employees:11,177
Website:www.kalyanjewellers.net

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.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

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 SignalBuy
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.
Latest reported: 2.4
Latest reported: 25.2 kCr
Latest reported: 714.2 Cr

Performance Comparison

KALYANKJIL vs Consumer (2022 - 2025)

KALYANKJIL outperforms the broader Consumer sector, although its performance has declined by 108.0% from the previous year.

Sharesguru Stock Score

KALYANKJIL

77/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

Kalyan Jewellers has appreciated by 24.18% over the past year, reflecting strong long-term performance.

The Financial Express

The stock has shown a positive trend with a 12.82% increase in the past month and 17.35% in three months.

India Infoline

Kalyan Jewellers is well-positioned in the Indian jewellery market, catering to diverse customer needs.

Updates from Kalyan Jewellers India

Credit Rating • 17 Jul 2025
Credit Rating
Analyst / Investor Meet • 14 Jul 2025
Q1 - Earnings Call
Certificate under Reg. 74 (5) of SEBI (DP) Regulations, 2018 • 07 Jul 2025
Certificate under SEBI (Depositories and Participants) Regulations, 2018
Press Release / Media Release • 07 Jul 2025
Q1 Update
Credit Rating • 25 Jun 2025
Credit Rating
Analyst / Investor Meet • 13 Jun 2025
Announcement under Regulation 30 (LODR) - Investor Meet

This information is AI-generated and may contain inaccuracies. Please verify from multiple sources.

Q&A Section from Kalyan Jewellers Q4 FY '25 Earnings Call Transcript

1. Question: "Given the material gold inflation which you have seen, what's the consumer telling you in terms of consumer behavior?"

Answer: "With the recent 40% increase in gold prices, consumers tend to pause and reassess before purchasing. While demand remains strong, especially during events like Akshaya Tritiya, we've noted shifts in inventory preferences towards various gold carat compositions like 18-carat. We continuously adapt our inventory based on these evolving consumer preferences."

2. Question: "So, have we changed our way of hedging recently, and what's the outlook?"

Answer: "Gold loan interest rates increased by 2%-2.5% but have begun to stabilize, currently at around 5%-5.5%. We're waiting for this to normalize; our gold loans are expected to increase while non-GML will reduce, which aligns with our strategy to streamline our financials."

3. Question: "What are your expectations for growth in FY26, and how many stores do you plan to open?"

Answer: "In FY26, we project significant growth fueled by the opening of 170 new showrooms, including 90 under Kalyan and approximately 80 under Candere. We anticipate that revenue growth will remain robust, bolstered by our strong SSGs and previously opened stores contributing to overall performance."

4. Question: "Can you share an update on the marginals from studded products?"

Answer: "We incentivize staff and run promotions to improve our studded ratios, which increase our margins. Our non-south revenues greatly contribute to this, as they generally have better studded mix ratios. Continued focus on these initiatives is key for driving studded product sales."

5. Question: "Is the interest rate on the gold metal loan significantly higher now?"

Answer: "Yes, gold metal loan interest rates have risen to around 5%-5.5%, up from 3%-3.5%. This increase is notable and reflects broader market shifts as we adapt our financial strategy accordingly."

6. Question: "Regarding Candere, what unit economics can you expect from mature stores?"

Answer: "For mature Candere stores, we target margins in the range of 30%-35% with a stock churn rate around 2%. Our expansion strategy focuses on metro and Tier 1 and Tier 2 locations to support this growth trajectory."

Karthik Ramani1.2%
Radhika Thrikur Kalyanaraman0.71%
Thrikkur Seetharama Iyer Anantharaman0.02%
T B Seetharamji0.02%
Geethalakshmi T S0.02%
Trikkoor Seetharama Iyer Balaraman0.02%
Dhanya Manoj0.02%
Hariharan Divya0.02%
T A Sreeram0.02%
Pooja Krishnan0.02%
T A Sethuraman0.02%
Sreevidya Arun0.01%
R Sidharth0.01%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+17.50%
-82.20%
12.45
4.03
-
-
TMBTamilnad Mercantile Bank7.21 kCr6.24 kCr+3.00%-0.40%6.11.15--
RAJESHEXPORajesh Exports6.01 kCr3.16 LCr-0.80%-38.30%48.960.02--
THANGAMAYLThangamayil Jewellery5.7 kCr4.92 kCr-2.80%+3.10%43.671.16--
SENCOSenco Gold5.57 kCr6.44 kCr-2.00%-27.40%37.870.86--
TBZTribhovandas Bhimji Zaveri1.26 kCr2.62 kCr+1.70%+26.10%18.470.48--

Income Statement for Kalyan Jewellers India

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations35%25,04518,54814,07110,8188,573
Other Income97.3%14574383845
Total Income35.3%25,19018,62214,10910,8568,619
Cost of Materials30.4%22,25717,07013,1049,7097,482
Purchases of stock-in-trade-2540000
Employee Expense22%739606441354332
Finance costs11.2%359323303322375
Depreciation and Amortization25.3%343274245232225
Other expenses29.3%1,028795645523533
Total Expenses35.9%24,23017,83313,50510,5578,579
Profit Before exceptional items and Tax21.7%96078960529939
Exceptional items before tax-00-33.2500
Total profit before tax21.7%96078957229939
Current tax51.8%3001981558176
Deferred tax-745.7%-54.65-5.58-15.42-6.47-30.71
Total tax27.1%2451931407545
Total profit (loss) for period19.8%714596432224-6.07
Other comp. income net of taxes1406.8%47-2.526585-61.29
Total Comprehensive Income28.2%761594496309-67.36
Earnings Per Share, Basic23.5%6.935.84.22.18-0.07
Earnings Per Share, Diluted23.5%6.935.84.22.18-0.07
Description(%) Q/QMar-2025Dec-2024Sep-2024Jun-2024Mar-2024Dec-2023
Revenue From Operations-15.2%6,1827,2876,0655,5354,5355,223
Other Income33.3%413126222920
Total Income-15%6,2227,3186,0915,5584,5645,243
Cost of Materials-7.6%5,8736,3535,3744,8364,5024,852
Purchases of stock-in-trade-7500000
Employee Expense5.7%204193170172160156
Finance costs9.2%968890857882
Depreciation and Amortization4.5%938985757470
Other expenses-7.9%247268268245195236
Total Expenses
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Revenue From Operations37.1%21,63915,78311,5849,0567,326
Other Income97.3%14976434253
Total Income37.4%21,78715,85911,6279,0997,378
Cost of Materials32.1%19,17014,51110,8198,1476,607
Employee Expense23.4%639518371297287
Finance costs3.3%250242234264

Balance Sheet for Kalyan Jewellers India

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents17.5%370315178237141187
Total current financial assets-0.7%1,6011,6131,3861,4341,2891,063
Inventories10.3%9,6818,7758,2987,2637,0146,306
Total current assets8.2%11,39910,5379,8158,8608,3827,526
Property, plant and equipment10.6%1,3061,1811,090963874995
Capital work-in-progress-13.6%7.758.814832202.19
Investment property0%616161616161
Goodwill0%5.065.065.065.065.065.06
Non-current investments2.9%5.275.154.44.44.352.6
Total non-current financial assets29.2%63048838628416480
Total non-current assets16.6%3,7273,1972,8692,4832,1972,173
Total assets9.9%15,12613,75912,81811,47710,7139,700
Borrowings, non-current-00007.7717
Total non-current financial liabilities23.4%1,4511,1761,002813672608
Provisions, non-current0%505046393836
Total non-current liabilities23.2%1,5121,2271,047851710644
Borrowings, current19.4%9507961,0641,5631,6471,479
Total current financial liabilities10.6%5,8925,3285,4654,9754,8384,429
Provisions, current75%362119131317
Current tax liabilities1387.6%554.632.55182115
Total current liabilities7.8%8,8118,1747,5836,7736,3695,743
Total liabilities9.8%10,3229,4008,6307,6257,0786,387
Equity share capital0%1,0311,0311,0301,0301,0301,030
Non controlling interest---0.42-1.29-0.94-0.230.32
Total equity10.2%4,8044,3594,1883,8523,6343,313
Total equity and liabilities9.9%15,12613,75912,81811,47710,7139,700
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents54.3%268174100886487
Loans, current-000000
Total current financial assets0.4%1,1441,139904776792556
Inventories9.2%7,5686,9296,7406,0675,7145,212
Total current assets7.6%8,7908,1677,7256,9496,5605,858
Property, plant and equipment9.2%1,1191,025946827737856
Capital work-in-progress-29.9%6.078.234832192.19
Investment property

Cash Flow for Kalyan Jewellers India

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021
Finance costs11.2%359323303303-
Change in inventories-7.8%-1,383.53-1,283.7-1,219.62-491.17-
Depreciation25.3%343274245232-
Impairment loss / reversal-001.280-
Unrealised forex losses/gains-30.2%6.188.4200-
Adjustments for interest income31.6%76582723-
Share-based payments-46.9%6.311100-
Net Cashflows from Operations-6.6%1,4471,5491,142398-
Income taxes paid (refund)5.3%238226129153-
Net Cashflows From Operating Activities-8.6%1,2091,3231,013245-
Proceeds from sales of PPE2702.7%200.270.860.45-
Purchase of property, plant and equipment15.1%42737118791-
Purchase of intangible assets-37000-
Proceeds from sales of long-term assets-100.9%011000-
Purchase of other long-term assets-0000.6-
Interest received-17.9%33401320-
Other inflows (outflows) of cash185.4%23583-207.11135-
Net Cashflows From Investing Activities-27.8%-176.55-137.94-383.964-
Proceeds from changes in ownership interests in subsidiaries-0001.51-
Proceeds from issuing shares-14000-
Proceeds from borrowings--118.310075-
Repayments of borrowings-98.8%7.99591215161-
Payments of lease liabilities27.1%339267194218-
Dividends paid146%1245100-
Interest paid-6.7%223239229222-
Other inflows (outflows) of cash--42.09000-
Net Cashflows from Financing Activities26.8%-840.24-1,148.01-637.59-524.4-
Net change in cash and cash eq.433.3%19337-8.12-215.83-
Standalone figures (in Rs. Crores) /
Finance costs3.3%
Change in inventories19.4%
Depreciation19.5%
Impairment loss / reversal-
Unrealised forex losses/gains-40.1%
Adjustments for interest income35%
Share-based payments-49.9%
Net Cashflows from Operations-0.2%
Income taxes paid (refund)4.9%
Net Cashflows From Operating Activities-1.3%
Cashflows used in obtaining control of subsidiaries1500.8%
Proceeds from sales of PPE2702.7%
Purchase of property, plant and equipment-0.9%
Proceeds from sales of long-term assets-100.9%
Cash receipts from repayment of advances and loans made to other parties-102.2%

Sharesguru Stock Score

KALYANKJIL

77/100

High Scoring Large Cap stocks have outperformed low scoring stocks by 90% over last 4 years

-15%
5,972
7,025
5,914
5,320
4,380
5,005
Profit Before exceptional items and Tax-14.7%251294178237184239
Exceptional items before tax-000000
Total profit before tax-14.7%251294178237184239
Current tax-16.5%728652904560
Deferred tax20%-8.95-11.43-4.71-29.570.85-1.64
Total tax-16.2%637548604658
Total profit (loss) for period-14.2%188219130178137180
Other comp. income net of taxes13693.1%411.295.86-1.86-4.0515
Total Comprehensive Income4.1%229220136176133195
Earnings Per Share, Basic-26.8%1.822.121.271.731.341.753
Earnings Per Share, Diluted-26.8%1.822.121.271.721.341.753
316
Depreciation and Amortization19.5%246206183181174
Other expenses27.7%839657506398330
Total Expenses38%20,85515,11511,0688,8097,191
Profit Before exceptional items and Tax25.3%932744558290187
Exceptional items before tax-00-33.2500
Total profit before tax25.3%932744525290187
Current tax49.7%2901941538176
Deferred tax-945.8%-46.48-3.54-17.41-5.61-26.65
Total tax28.6%2441901357649
Total profit (loss) for period24.4%689554390214138
Other comp. income net of taxes261.5%24-13.241323-21.69
Total Comprehensive Income31.9%713541403237117
Earnings Per Share, Basic29.7%6.685.383.7842.081.63
Earnings Per Share, Diluted29.7%6.685.383.7842.081.44
Description(%) Q/QMar-2025Dec-2024Sep-2024Jun-2024Mar-2024Dec-2023
Revenue From Operations-16.3%5,3506,3935,2274,6873,8764,512
Other Income20.6%423528252623
Total Income-16.1%5,3936,4275,2544,7123,9014,534
Cost of Materials-9.8%4,9935,5354,5884,0543,7314,124
Employee Expense4.8%175167149148134135
Finance costs19.3%695863605860
Depreciation and Amortization11.7%686161565553
Other expenses-11.1%194218225201161201
Total Expenses-16.2%5,1436,1365,0874,4893,7254,308
Profit Before exceptional items and Tax-14.8%249292167224176226
Exceptional items before tax-000000
Total profit before tax-14.8%249292167224176226
Current tax-17.1%698350884459
Deferred tax41.3%-5.12-9.43-3.1-28.820.95-1.16
Total tax-13.7%647447594558
Total profit (loss) for period-15.2%185218120165131168
Other comp. income net of taxes325%41-16.782.41-1.94-6.8415
Total Comprehensive Income12.5%226201123163124184
Earnings Per Share, Basic-27.9%1.82.111.171.61.281.63
Earnings Per Share, Diluted-27.9%1.82.111.171.61.281.63
0%
61
61
61
61
61
61
Non-current investments1%851843773768768770
Loans, non-current124.7%338151131148167153
Total non-current financial assets22.5%1,7931,4641,8831,1871,086992
Total non-current assets15.6%3,9203,3923,0692,7822,5032,526
Total assets9.7%12,70911,58310,9289,8659,1988,384
Total non-current financial liabilities18.7%1,2431,047937789632572
Provisions, non-current-2.6%383934292928
Total non-current liabilities19%1,2921,086971818660600
Borrowings, current18.1%8817468891,1671,3241,159
Total current financial liabilities12.2%3,9603,5313,8523,5593,4893,168
Provisions, current78.9%352018121216
Current tax liabilities-4600172115
Total current liabilities7.9%6,6406,1525,7905,1964,8714,353
Total liabilities9.6%7,9327,2386,7616,0135,5314,953
Equity share capital0%1,0311,0311,0301,0301,0301,030
Total equity9.9%4,7774,3464,1673,8523,6673,431
Total equity and liabilities9.7%12,70911,58310,9289,8659,1988,384
Interest received
-27.9%
Other inflows (outflows) of cash553.5%
Net Cashflows From Investing Activities-150.6%
Proceeds from issuing shares-
Repayments of borrowings-96.3%
Payments of lease liabilities33.7%
Dividends paid146%
Interest paid-15.8%
Net Cashflows from Financing Activities38.3%
Net change in cash and cash eq.374.3%
Cash equivalents beginning of period-
Analyst / Investor Meet • 01 Jun 2025
analyst meeting