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
LAURUSLABS logo

LAURUSLABS - Laurus Labs Limited Share Price

Pharmaceuticals & Biotechnology

₹1012.45+1.85(+0.18%)
Market Open as of Feb 16, 2026, 15:30 IST

Valuation

Market Cap54.99 kCr
Price/Earnings (Trailing)65.13
Price/Sales (Trailing)8.06
EV/EBITDA31.93
Price/Free Cashflow-1.2 K
MarketCap/EBT48.54
Enterprise Value57.09 kCr

Fundamentals

Growth & Returns

Price Change 1W5.7%
Price Change 1M-3.8%
Price Change 6M18.5%
Price Change 1Y69.5%
3Y Cumulative Return45.1%
5Y Cumulative Return22.1%
7Y Cumulative Return47.4%

Cash Flow & Liquidity

Revenue (TTM)
6.82 kCr
Rev. Growth (Yr)25.2%
Earnings (TTM)840.82 Cr
Earnings Growth (Yr)171%

Profitability

Operating Margin17%
EBT Margin17%
Return on Equity17.04%
Return on Assets8.93%
Free Cashflow Yield-0.08%
Cash Flow from Investing (TTM)-681.72 Cr
Cash Flow from Operations (TTM)601.65 Cr
Cash Flow from Financing (TTM)39.28 Cr
Cash & Equivalents49.77 Cr
Free Cash Flow (TTM)-39.35 Cr
Free Cash Flow/Share (TTM)-0.73

Balance Sheet

Total Assets9.42 kCr
Total Liabilities4.48 kCr
Shareholder Equity4.93 kCr
Current Assets4.19 kCr
Current Liabilities3.18 kCr
Net PPE3.8 kCr
Inventory2.02 kCr
Goodwill246.3 Cr

Capital Structure & Leverage

Debt Ratio0.23
Debt/Equity0.44
Interest Coverage5.07
Interest/Cashflow Ops3.76

Dividend & Shareholder Returns

Dividend/Share (TTM)1.6
Dividend Yield0.16%
Shares Dilution (1Y)0.10%
Shares Dilution (3Y)0.20%
Pros

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Past Returns: Outperforming stock! In past three years, the stock has provided 45.1% return compared to 13.2% by NIFTY 50.

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

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

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

Profitability: Recent profitability of 12% is a good sign.

Cons

No major cons observed.

Price to Sales Ratio

Latest reported: 8.1

Revenue (Last 12 mths)

Latest reported: 6.8 kCr

Net Income (Last 12 mths)

Latest reported: 840.8 Cr
Pros

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Past Returns: Outperforming stock! In past three years, the stock has provided 45.1% return compared to 13.2% by NIFTY 50.

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

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

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

Profitability: Recent profitability of 12% is a good sign.

Cons

No major cons observed.

Investor Care

Dividend Yield0.16%
Dividend/Share (TTM)1.6
Shares Dilution (1Y)0.10%
Earnings/Share (TTM)15.64

Financial Health

Current Ratio1.32
Debt/Equity0.44

Technical Indicators

RSI (14d)55.18
RSI (5d)62.71
RSI (21d)46.29
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Summary of Latest Earnings Report from Laurus Labs

Summary of Laurus Labs'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.

Laurus Labs management provided an optimistic outlook during the Q3 FY'26 earnings call, highlighting their robust financial performance and strategic advancements across key business segments. Key financial metrics included revenues of Rs. 1,778 crores for Q3, with a gross margin maintained at around 60% and EBITDA margin at 27%. Management expects to achieve sustained operational growth for the fiscal year.

Key forward-looking points include:

  1. Significant investments in Capex aimed at peptide development and manufacturing infrastructure, with cumulative investments of Rs. 735 crores in the 9-month period of FY'26.
  2. Operationalization of antibody drug conjugate (ADC) and gene therapy process development labs in Hyderabad, with the GMP manufacturing facility construction on track for completion in mid-2027.
  3. Ongoing strong interest in their CDMO business, achieving over 50% growth cumulatively for the first nine months FY'26. Q3 sales in small molecules recorded Rs. 408 crores, with a strong pipeline from existing customers.
  4. Generics division revenue grew to Rs. 1,327 crores for Q3, reflecting a 37% increase driven by higher ARV volumes and strong product demand, with total nine-month sales reaching Rs. 3,510 crores.
  5. R&D spending at 4.1% of sales for the same nine-month period, indicating continued focus on advanced technology platforms and product complexity.
  6. Management targets CAPEX of over Rs. 1,000 crores for FY'27, with slight increases in net debt anticipated but maintaining improved debt-to-EBITDA ratios.

Looking ahead, Laurus Labs is committed to enhancing operational efficiencies and navigating challenges in the CDMO space while leveraging its investments to meet growing demand.

Share Holdings

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

Holding Pattern

Share Holding Details

Shareholder NameHolding %
M/s. NSN Holdings (Represented by its Managing Partner, Dr. Satyanarayana Chava)22.99%
NEW WORLD FUND INC5.27%
ANUKAR PROJECTS PRIVATE LIMITED3.24%
MIRAE ASSET NIFTY SMALLCAP 250 ETF3.05%
CHUNDURU VENKATA LAKSHMANA RAO2.65%
BARCLAYS WEALTH TRUSTEES INDIA PRIVATE LIMITED1.61%

Is Laurus Labs Better than it's peers?

Detailed comparison of Laurus Labs 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
SUNPHARMASun Pharmaceutical Industries4.11 LCr58.94 kCr-0.80%+1.20%37.696.98--
DIVISLABDivi's Lab1.64 LCr

Sector Comparison: LAURUSLABS vs Pharmaceuticals & Biotechnology

Comprehensive comparison against sector averages

Comparative Metrics

LAURUSLABS metrics compared to Pharmaceuticals

CategoryLAURUSLABSPharmaceuticals
PE64.8134.10
PS8.024.71
Growth28.5 %10 %
67% metrics above sector average
Key Insights
  • 1. LAURUSLABS is NOT among the Top 10 largest companies in Pharmaceuticals.
  • 2. The company holds a market share of 1.5% in Pharmaceuticals.
  • 3. In last one year, the company has had an above average growth that other Pharmaceuticals companies.

What does Laurus Labs Limited do?

Pharmaceuticals•Healthcare•Mid Cap

Laurus Labs Limited, together with its subsidiaries, manufactures and sells medicines and active pharmaceutical ingredients (APIs) in India and internationally. The company offers Generics APIs for advanced intermediates for anti-retroviral (ARV), antidiabetic, cardiovascular, anti-asthma, ophthalmology, oncology, gastroenterology, and hepatitis C therapeutic areas. It also provides oral solid formulations for ARVs, anti-diabetic, cardiovascular, and PPIs. In addition, the company offers contract development and manufacturing organizational services; and biotechnology services used in the nutraceutical, dietary supplements, alternate food proteins, and cosmeceutical products. Further, the company develops novel enzymatic solutions for industrial biotechnology, and animal origin free recombinant proteins and enzymes for biopharma; and offers business support services for pharmaceuticals field. Laurus Labs Limited was incorporated in 2005 and is based in Hyderabad, India.

Industry Group:Pharmaceuticals & Biotechnology
Employees:6,007
Website:www.lauruslabs.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).
Buy
SMA 20 SignalBuy
SMA 50 SignalSell
SMA 100 SignalSell
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

LAURUSLABS vs Pharmaceuticals (2021 - 2026)

LAURUSLABS outperforms the broader Pharmaceuticals sector, although its performance has declined by 14.4% from the previous year.

Sharesguru Stock Score

LAURUSLABS

40/100

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

Sharesguru Stock Score

LAURUSLABS

40/100

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

Here are the major questions and their detailed answers from the Q&A section of the earnings transcript for Laurus Labs Limited's Q3 FY'26 results:

  1. Question: "Could you break down ARV sales into formulations and API?" Answer: In the 9 months, our ARV formulation sales stood at Rs. 865 crores, while API sales were Rs. 1,259 crores. For Quarter 3, total ARV revenues tallied at Rs. 744 crores.

  2. Question: "What is your CAPEX outlook for peptides and ADCs in the coming years?" Answer: We have allocated $25 million for our GMP facility under construction for ADCs, but we don't expect significant revenues for the next two years. For peptide commercial manufacturing facilities, we anticipate qualification this year, with more details to follow.

  3. Question: "What are your overall CAPEX expectations for FY "˜27?" Answer: We expect this year's CAPEX to reach around Rs. 1,000 crores, continuing into FY '27 at a similar or slightly higher level.

  4. Question: "What is the expected CDMO revenue growth for FY '27?" Answer: For FY "˜27, while concrete numbers are not provided, we expect healthy growth driven by commercial supplies from late-stage programs, indicating sustained demand.

  5. Question: "What creates the improvement in gross margins noticed?" Answer: The margin improvements resulted from a favorable product mix and efficiency gains, and we anticipate maintaining gross margins around 60% in the upcoming quarter.

  6. Question: "What is the competitive advantage Laurus has in the CDMO space?" Answer: Our preparedness for complex chemistry and scale, supported by significant investments over the past years, positions us strongly compared to competitors, especially for high-energy and flow chemistry processes.

  7. Question: "How do we interpret the strong operating cash flow seen?" Answer: The robust cash flow conversion results from various customer advances. We recognize that while the cash flow metrics show improvement, comparisons from quarter-to-quarter require understanding of the cyclic nature of customer payments.

  8. Question: "Can you explain the new MoU with LORDIN regarding OLED materials?" Answer: The MoU with LORDIN aims to explore opportunities in OLED materials, which are chemically synthesized small molecules. However, we do not expect significant revenues from this initiative in the immediate future.

  9. Question: "How do you see the ARV segment developing going forward?" Answer: We previously guided ARV revenue stabilization around Rs. 2,500 crores, but currently, we expect around Rs. 2,600 crores due to expanded API capacity now serving the increased market demand.

  10. Question: "What will be the impact of new capacities and orders on future segmental revenue?"

Answer: We anticipate sustained revenue growth from our generics and CDMO segments, driven by new capacities coming online and existing partnerships across various sectors helping enhance our order book.

All answers are within 500 characters and contain key details and numbers.

AKASH BHANSHALI1.32%
M/s. Leven Holdings (Represented by its Managing Partner, Mr. Venkata Ravi Kumar Vantaram)1.15%
SBI LARGE & MIDCAP FUND1.12%
KOTAK FUNDS - INDIA MIDCAP FUND1.1%
SATYANARAYANA CHAVA0.29%
VENKATA RAVI KUMAR VANTARAM0.19%
KRISHNAVENI VASIREDDI0.04%
HYMAVATHI VANTARAM0.04%
RAMA SURYADEVARA0.03%
NARASIMHA RAO SURYADEVARA0.03%
SEKHAR BABU CHUNDURU0.02%
KAMALA KOMMANA0.02%
NAGAMANI THOKALA0.02%
CHAVA NARASIMHA RAO0.02%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

10.75 kCr
-3.90%
+3.60%
66.24
15.27
-
-
CIPLACipla1.07 LCr29.37 kCr-8.20%-8.30%23.613.65--
DRREDDYDr. Reddy's Lab1.06 LCr36.09 kCr+7.00%+4.90%19.072.95--
AUROPHARMAAurobindo Pharma67.25 kCr33.73 kCr-0.80%+1.20%19.291.99--

Income Statement for Laurus Labs

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations10.2%5,5545,0416,0414,9364,8142,832
Other Income196%7526615245.92
Total Income11.1%5,6295,0676,0474,9514,8372,838
Cost of Materials0.3%2,4292,4222,5972,2692,3591,614
Purchases of stock-in-trade-5.5%1051111561469616
Employee Expense12.5%720640581502434345
Finance costs18.1%2161831651026890
Depreciation and Amortization11.7%430385324251205187
Other expenses9.2%1,3011,1911,093818671509
Total Expenses6.5%5,1454,8314,9383,8673,5362,544
Profit Before exceptional items and Tax105.5%4842361,1091,0841,301294
Total profit before tax105.5%4842361,1091,0841,301294
Current tax69.6%1579329025433854
Deferred tax-7.9%-27.02-24.9622-2.8-20.31-15.24
Total tax92.5%1306831225131738
Total profit (loss) for period121.7%358162793832984255
Other comp. income net of taxes-20.2%-3.65-2.87-5.631.035.01-11.38
Total Comprehensive Income124.1%355159788833989244
Earnings Per Share, Basic185.4%6.652.9814.6915.4218.364.786
Earnings Per Share, Diluted186.3%6.642.9714.6415.3518.284.786
Description(%) Q/QDec-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations13.3%1,7781,5701,7201,4151,2241,195
Other Income-47.1%5.7610599.424.62.51
Total Income12.9%1,7841,5801,7791,4241,2281,197
Cost of Materials21.1%725599626653577572
Purchases of stock-in-trade45.9%553822352623
Employee Expense6.5%229215178189179174
Finance costs-25.5%395256585349
Depreciation and Amortization3.4%121117110106108106
Other expenses11.7%374335339331318313
Total Expenses
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations8.4%5,2174,8125,7734,7074,7692,797
Other Income115.2%100471622275.81
Total Income9.4%5,3174,8605,7894,7294,7962,803
Cost of Materials-1.1%2,3712,3972,5162,2812,3751,605
Purchases of stock-in-trade-5.5%1051111561469616
Employee Expense

Balance Sheet for Laurus Labs

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-50.5%50100431396746
Loans, current857.1%1.530.930.80.950.890.97
Total current financial assets-10.5%1,9312,1581,8031,8141,6321,646
Inventories4.3%2,0211,9372,1071,8451,8661,685
Total current assets-3.2%4,1924,3324,1203,8353,6683,462
Property, plant and equipment3.6%3,8003,6683,4013,4463,3153,016
Capital work-in-progress18.2%541458521423444551
Investment property-00171178156133
Goodwill0%246246246246246246
Non-current investments12.1%2612331271249450
Total non-current financial assets9.3%30828217617114399
Total non-current assets4.4%5,2245,0034,6104,5524,3904,199
Total assets0.8%9,4159,3368,7298,3878,0587,660
Borrowings, non-current-16.6%539646661798653761
Total non-current financial liabilities-16.3%593708763903784890
Provisions, non-current6.7%11310698939381
Total non-current liabilities9.6%1,3071,1931,1261,1591,0691,179
Borrowings, current-21.3%1,6112,0482,0601,7091,4351,211
Total current financial liabilities-13.1%2,9143,3523,2832,9072,5872,119
Provisions, current7.1%312927252220
Current tax liabilities92.9%1095738362465
Total current liabilities-10.3%3,1753,5403,4593,1122,9452,432
Total liabilities-5.3%4,4824,7334,5854,2714,0153,612
Equity share capital0%108108108108108108
Non controlling interest-1.6%128130104.621311
Total equity7.2%4,9344,6034,1444,1164,0434,049
Total equity and liabilities0.8%9,4159,3368,7298,3878,0587,660
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-101.4%0.31501143301.42
Loans, current-28.1%5.096.696.656.66.56.59
Total current financial assets-8.6%1,9242,1051,7991,6991,5251,512
Inventories4.3%1,8131,7391,9241,6971,7341,569
Total current assets-2.7%3,8974,0073,8653,5173,3823,171
Property, plant and equipment2.5%2,8322,7632,7792,9032,8972,781
Capital work-in-progress30.4%438336255156231357

Cash Flow for Laurus Labs

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Change in inventories44.9%-82.86-151.3182-174.33--
Depreciation11.7%430385324251--
Unrealised forex losses/gains70.3%-1.92-8.82120--
Adjustments for interest income203.7%155.614.561.72--
Share-based payments-10%10117.486.64--
Net Cashflows from Operations-19.4%4765901,1321,007--
Interest paid-19.9%-209.96-175-145.47-86.19--
Income taxes paid (refund)31.7%138105285182--
Other inflows (outflows) of cash1223.2%534.931.650--
Net Cashflows From Operating Activities-9.6%602666994911--
Cashflows used in obtaining control of subsidiaries-101.3%080220--
Proceeds from sales of PPE7515.4%1002.32.670.12--
Purchase of property, plant and equipment-5.5%641678990877--
Interest received11.7%6.155.614.561.72--
Other inflows (outflows) of cash-2927.9%-41.39-0.49.17-11.74--
Net Cashflows From Investing Activities17.1%-681.72-822.42-996.06-914.34--
Proceeds from exercise of stock options476.9%102.567.444.31--
Proceeds from borrowings-33.7%503758468438--
Repayments of borrowings45.8%316217247168--
Payments of lease liabilities-6.2%31337.8373--
Dividends paid-50.6%438610786--
Interest paid20.2%20917414085--
Other inflows (outflows) of cash-125000--
Net Cashflows from Financing Activities-84.7%39250-26.6430--
Effect of exchange rate on cash eq.147%1.390.17-0.88-0.13--
Net change in cash and cash eq.-143.9%-39.493-29.6827--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-70.2%-35.37-20.37-11.2-8.07--
Change in inventories66.8%-41.73-127.87119-155.18--
Depreciation4.1%359345301235--
Unrealised forex losses/gains87.3%0.01-6.77197.34--
Share-based payments-10%10117.486.64--
Net Cashflows from Operations-25.9%4516081,022909--
Interest paid-23.1%-177.3-143.81-126.84-80.3--
Income taxes paid (refund)

7.5%
1,457
1,356
1,467
1,294
1,205
1,179
Profit Before exceptional items and Tax46.2%3272243121312318
Total profit before tax46.2%3272243121312318
Current tax18.6%716080352318
Deferred tax-53.3%1.993.12-1.875.1-18.09-12.16
Total tax16.1%736378405.096.25
Total profit (loss) for period55.9%252162233932013
Other comp. income net of taxes-52%-1.6-0.71-2.07-1.47-0.420.31
Total Comprehensive Income55.6%250161231912013
Earnings Per Share, Basic81.7%4.673.024.341.710.370.23
Earnings Per Share, Diluted80.7%4.653.024.331.710.370.23
10.3%
609
552
497
445
402
324
Finance costs20.7%182151146966688
Depreciation and Amortization4.1%359345301235197184
Other expenses8.7%1,2011,1051,083768682501
Total Expenses5.6%4,8144,5584,7383,7533,5212,499
Profit Before exceptional items and Tax67.7%5043011,0519751,275304
Total profit before tax67.7%5043011,0519751,275304
Current tax75.9%1548827123133553
Deferred tax-181.3%-30.42-10.1720-6.1-16.46-15.57
Total tax58.4%1237829122531937
Total profit (loss) for period70%380224760750956267
Other comp. income net of taxes0%-0.76-0.760.790.85.12-9.62
Total Comprehensive Income70.7%380223761751961257
Earnings Per Share, Basic92.4%7.064.1514.1413.9717.8556
Earnings Per Share, Diluted92.1%7.054.1514.0913.9117.7756
Description(%) Q/QDec-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations5.3%1,5091,4331,6501,2651,1851,117
Other Income-38.1%1422727.12129.3
Total Income4.8%1,5241,4541,7221,2721,1971,126
Cost of Materials13.5%650573604629581557
Purchases of stock-in-trade45.9%553822352623
Employee Expense8.9%196180149162149149
Finance costs-30.2%314449484541
Depreciation and Amortization0%949488899191
Other expenses8.6%342315325296293286
Total Expenses3.7%1,2891,2431,3921,1961,1391,087
Profit Before exceptional items and Tax11%234211330775839
Total profit before tax11%234211330775839
Current tax15.3%696082332217
Deferred tax-49%-9.67-6.16-3.77-13.09-6.32-7.24
Total tax9.4%595478191610
Total profit (loss) for period10.8%175158252574229
Other comp. income net of taxes-128.6%-1.72-0.19-1.610.280.290.28
Total Comprehensive Income9.6%173158250584329
Earnings Per Share, Basic16.6%3.252.934.681.060.790.53
Earnings Per Share, Diluted15.5%3.232.934.671.060.790.53
Investment property
-
0
0
112
116
93
91
Non-current investments9.1%807740635635432384
Loans, non-current0%46646631822619164
Total non-current financial assets-3.3%1,3131,358997905668495
Total non-current assets4.7%4,7954,5804,2244,1503,9393,787
Total assets1.2%8,6928,5878,0887,6677,3226,958
Borrowings, non-current-16.7%345414393491453565
Total non-current financial liabilities-16.7%384461444544484594
Provisions, non-current5.2%1029792888979
Total non-current liabilities12.7%970861733725680795
Borrowings, current-25.2%1,4291,9101,8901,5591,3191,116
Total current financial liabilities-13.7%2,6263,0412,9852,6022,3291,931
Provisions, current3.7%292826242219
Current tax liabilities103.8%1075333341744
Total current liabilities-11.3%2,8043,1623,0852,7362,5882,106
Total liabilities-6.2%3,7744,0233,8183,4603,2692,901
Equity share capital0%108108108108108108
Total equity7.8%4,9184,5644,2704,2074,0534,057
Total equity and liabilities1.2%8,6928,5878,0887,6677,3226,958
37.1%
134
98
268
166
-
-
Other inflows (outflows) of cash1048%464.921.080--
Net Cashflows From Operating Activities-18.1%540659882823--
Cashflows used in obtaining control of subsidiaries-100.4%02512243--
Proceeds from sales of PPE17718.2%991.551.230.06--
Purchase of property, plant and equipment3.8%381367742761--
Cash receipts from repayment of advances and loans made to other parties-18.3%99121660--
Interest received61.9%35221012--
Other inflows (outflows) of cash-0.010-0.05-0.23--
Net Cashflows From Investing Activities21.8%-591.65-756.74-735.27-836.61--
Proceeds from exercise of stock options476.9%102.567.444.31--
Proceeds from borrowings-5.1%525553270377--
Repayments of borrowings36.5%244179226155--
Payments of lease liabilities71.6%127.415.7945--
Dividends paid-50.6%438610786--
Interest paid23.2%17614312380--
Net Cashflows from Financing Activities-58%59139-185.1915--
Net change in cash and cash eq.-83.2%7.7341-38.911.55--