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
LEMONTREE logo

LEMONTREE - Lemon Tree Hotels Limited Share Price

Leisure Services

₹126.21-3.16(-2.44%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap10 kCr
Price/Earnings (Trailing)45.4
Price/Sales (Trailing)7.08
EV/EBITDA17.67
Price/Free Cashflow29.07
MarketCap/EBT29.34
Enterprise Value11.57 kCr

Fundamentals

Growth & Returns

Price Change 1W-2.2%
Price Change 1M-17.6%
Price Change 6M-11.9%
Price Change 1Y-13.6%
3Y Cumulative Return17.4%
5Y Cumulative Return24%
7Y Cumulative Return8.6%

Cash Flow & Liquidity

Revenue (TTM)
1.41 kCr
Rev. Growth (Yr)14.6%
Earnings (TTM)280.01 Cr
Earnings Growth (Yr)2.5%

Profitability

Operating Margin25%
EBT Margin25%
Return on Equity14.79%
Return on Assets6.75%
Free Cashflow Yield3.44%
Cash Flow from Investing (TTM)-127.45 Cr
Cash Flow from Operations (TTM)541.58 Cr
Cash Flow from Financing (TTM)-392.35 Cr
Cash & Equivalents38.68 Cr
Free Cash Flow (TTM)445.79 Cr
Free Cash Flow/Share (TTM)5.63

Balance Sheet

Total Assets4.12 kCr
Total Liabilities2.24 kCr
Shareholder Equity1.88 kCr
Current Assets347.56 Cr
Current Liabilities384.76 Cr
Net PPE3.38 kCr
Inventory14.95 Cr
Goodwill95.08 Cr

Capital Structure & Leverage

Debt Ratio0.39
Debt/Equity0.86
Interest Coverage0.85
Interest/Cashflow Ops3.8

Dividend & Shareholder Returns

Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.00%
Pros

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

Growth: Good revenue growth. With 88.1% growth over past three years, the company is going strong.

Profitability: Very strong Profitability. One year profit margin are 20%.

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

Smart Money: Smart money has been increasing their position in the stock.

Balance Sheet: Strong Balance Sheet.

Past Returns: In past three years, the stock has provided 17.4% return compared to 13.2% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Cons

Dividend: Stock hasn't been paying any dividend.

Momentum: Stock is suffering a negative price momentum. Stock is down -17.6% in last 30 days.

Price to Sales Ratio

Latest reported: 7.1

Revenue (Last 12 mths)

Latest reported: 1.4 kCr

Net Income (Last 12 mths)

Latest reported: 280 Cr
Pros

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

Growth: Good revenue growth. With 88.1% growth over past three years, the company is going strong.

Profitability: Very strong Profitability. One year profit margin are 20%.

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

Smart Money: Smart money has been increasing their position in the stock.

Balance Sheet: Strong Balance Sheet.

Past Returns: In past three years, the stock has provided 17.4% return compared to 13.2% by NIFTY 50.

Technicals: Bullish SharesGuru indicator.

Cons

Dividend: Stock hasn't been paying any dividend.

Momentum: Stock is suffering a negative price momentum. Stock is down -17.6% in last 30 days.

Investor Care

Shares Dilution (1Y)0.00%
Earnings/Share (TTM)2.78

Financial Health

Current Ratio0.9
Debt/Equity0.86

Technical Indicators

RSI (14d)29.52
RSI (5d)37.56
RSI (21d)25.38
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalBuy
RSI5 SignalHold
RSI21 SignalBuy
SMA 5 SignalSell
SMA 10 SignalSell
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from Lemon Tree Hotels

Summary of Lemon Tree Hotels's latest earnings call, featuring management's outlook on business performance, financial results, and analyst Q&A sessions that highlight key strategic initiatives and market challenges.

During the conference call on November 13, 2025, management provided an optimistic outlook for the remainder of FY26, highlighting the resilience and growth potential of Lemon Tree Hotels despite facing headwinds in the first half of the year. In Q2 FY26, Lemon Tree recorded its highest-ever Q2 revenue at Rs. 308 crore, reflecting an 8% year-over-year growth. The net EBITDA stood at Rs. 132.4 crore, with a margin of 43%, impacted by increased expenditures on renovations, technology, and a one-time ex-gratia payment, which collectively accounted for 8% of revenue in Q2 compared to 5% in the previous year. The company anticipates these expenses reducing to 5% next year and stabilizing at 2% by FY28, which should support EBITDA margin expansion.

Management detailed the completion of significant renovations in key markets, leading to improved performance metrics. For instance, the Red Fox Aerocity has been rebranded as Lemon Tree Hotel Aerocity, allowing for repricing and higher revenue capture. The gross average room rate (ARR) rose to Rs. 6,247 (6% YoY), with an occupancy rate of 69.8% and a RevPAR of Rs. 4,358 (8% YoY increase). The company reported a profit after tax of Rs. 41.9 crore, reflecting a 20% increase YoY.

Looking ahead, the management noted plans for aggressive expansion, signing 15 new management and franchise contracts that add 1,138 rooms to the pipeline and operationalizing 5 hotels with 272 rooms. With ongoing investments in renovations and technology, the management expects to see material increases in occupancy and ARR throughout Q3 and onwards, projecting mid-teens RevPAR growth as the industry recovers.

Additionally, Lemon Tree's debt decreased to Rs. 1,610 crore, and the company improved its credit rating to A+, reducing borrowing costs. The management expressed confidence in achieving 100% of internal expectations for FY26, maintaining a focus on long-term goals including a projected EBITDA target of Rs. 1,000 crore for both Lemon Tree and Fleur combined.

Share Holdings

Understand Lemon Tree Hotels ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
SPANK MANAGEMENT SERVICES PRIVATE LIMITED21.1%
APG STRATEGIC REAL ESTATE POOL N.V.14.99%
FRANKLIN INDIA BALANCED ADVANTAGE FUND6.03%
SBI LARGE & MIDCAP FUND4.99%
HSBC MUTUAL FUND - HSBC SMALL CAP FUND3.45%
NOMURA INDIA INVESTMENT FUND MOTHER FUND2.35%

Is Lemon Tree Hotels Better than it's peers?

Detailed comparison of Lemon Tree Hotels 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
INDHOTELIndian Hotels Co.97.25 kCr9.3 kCr-4.50%-13.50%57.710.45--
EIHOTELEIH21.77 kCr2.94 kCr

Sector Comparison: LEMONTREE vs Leisure Services

Comprehensive comparison against sector averages

Comparative Metrics

LEMONTREE metrics compared to Leisure

CategoryLEMONTREELeisure
PE45.4039.47
PS7.086.74
Growth13.9 %14.4 %
67% metrics above sector average
Key Insights
  • 1. LEMONTREE is among the Top 5 Hotels & Resorts companies by market cap.
  • 2. The company holds a market share of 5% in Hotels & Resorts.
  • 3. The company is growing at an average growth rate of other Hotels & Resorts companies.

What does Lemon Tree Hotels Limited do?

Hotels & Resorts•Consumer Services•Small Cap

Lemon Tree Hotels Limited, together with its subsidiaries, owns and operates a chain of business and leisure hotels. It provides project design and management, housing rental, digital transformation services. The company operates hotels in India and internationally under various brand names, including Aurika Hotels and Resorts, Lemon Tree Premier, Lemon Tree Hotels, Red Fox Hotels, Keys Prima, Keys Select, and Keys Lite. Lemon Tree Hotels Limited was incorporated in 1992 and is based in New Delhi, India.

Industry Group:Leisure Services
Employees:5,272
Website:www.lemontreehotels.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).
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

LEMONTREE vs Leisure (2021 - 2026)

LEMONTREE is underperforming relative to the broader Leisure sector and has declined by 17.7% compared to the previous year.

Sharesguru Stock Score

LEMONTREE

60/100
Sharesguru Stock Score

LEMONTREE

60/100

Here are the key questions and detailed answers from the Q&A section of the earnings transcript for Lemon Tree Hotels Limited:

  1. Karan Khanna (Ambit Capital): "What kind of margins are you expecting in the Aurika Nehru Place project over the next 5-7 years?"

    • Answer: "We expect an IRR north of 15%. The lease rent is Rs. 27 crore, escalating at 5% yearly. Given its prime location, we estimate the ARR could reach Rs. 12,500, contributing significantly to our revenue. Our forecast suggests robust profitability akin to our established hotels."
  2. Karan Khanna (Follow-up): "Is your strategy to position upcoming rooms under the luxury segment and expand via the asset-light route for mid-scale?"

    • Answer: "Our approach is brand-agnostic; we pick based on market demand and expected returns. While Aurika represents a luxury focus, we're flexible to adopt Lemon Tree or Premier brands as market conditions dictate. It boils down to IRR rather than a fixed strategy."
  3. Karan Khanna: "Why did Bengaluru only grow 6% and Gurgaon decline by 10%?"

    • Answer: "The declines relate to our renovation efforts which temporarily reduced room availability. Post-renovation, we expect significant demand recovery and RevPAR improvements in H2, evidenced by successful renovations yielding substantial increases in ARR."
  4. Karan Khanna: "What is your expectation for RevPAR growth in the second half?"

    • Answer: "We anticipate mid-teens RevPAR growth this quarter, driven by festive demand. While October was muted, November is showing promising recovery, and we expect to exceed last year's performance as occupancy rebounds."
  5. Sameet Sinha (Macquarie): "How many rooms did you renovate, and what are the expectations for the second half?"

    • Answer: "We've renovated 3,000 of 4,600 rooms, with more planned in H2. While we've faced short-term pain, we aim for a full portfolio renovation by next year, recovering operational efficiency that will drive future revenue growth."
  6. Sameet Sinha: "What changes have you noticed since GST rate cuts?"

    • Answer: "We're observing a modest 7-8% revenue increase. As more rooms exceed the Rs. 7,500 threshold, we anticipate improved margins, expecting to reduce the current 2.5% GDP impact on EBITDA to near-neutral if trends hold."
  7. Abhay Khaitan (Axis Capital): "On Aurika Mumbai's occupancy and ARR trends, what are your expectations?"

    • Answer: "We've balanced occupancy through negotiated contracts with growing retail business. I expect the retail ARR to rise from Rs. 8,500 to Rs. 12,000 as we phase out lower-value business, enhancing overall revenue per available room."
  8. Vikram Shah: "What caused the muted quarter across the industry?"

    • Answer: "Q2's performance was affected by a high base last year and adverse weather, impacting travel. However, we remain on track for our full-year targets despite the temporary downturn due to windfall renovations."
  9. Vaibhav Muley (YES Securities): "What timelines do you foresee for opening managed portfolio hotels?"

    • Answer: "Currently, we estimate operational openings to grow from 4,000 rooms to about 5,000 next year, with strategic plans to double our pipeline due to rising demand and management capabilities expanding to 35-40,000 rooms."
  10. Kushal Shah (Individual Investor): "What ranges of RevPAR growth can the industry expect amidst demand-supply mismatches?"

    • Answer: "Post-COVID catch-up suggests 20% lower rates than in 2007-2008. As occupancy exceeds 70%, we foresee price adjustments becoming significant, potentially manifesting in noticeable rate hikes in the next few years."

The detailed answers collectively provide insight into Lemon Tree's performance, strategy, and future growth expectations.

THE NOMURA TRUST AND BANKING CO., LTD AS THE TRUSTEE OF NOMURA INDIA STOCK MOTHER FUND
1.47%
ALLIANZ GLOBAL INVESTORS GMBH ACTING ON BEHALF OF ALLIANZ SOA FONDS1.32%
SPARROW BUILDWELL PRIVATE LIMITED0.86%
ILA DUBEY0.31%
LILLETTE DUBEY0.02%
PATANJALI GOVIND KESWANI0%
ADITYA MADHAV KESWANI0%
NAYANA RIA KESWANI0%
TOUCAN REAL ESTATES PRIVATE LIMITED0%
CROW REAL ESTATES PRIVATE LIMITED0%
GARNET HOTELS PRIVATE LIMITED0%
PONY TALE HOTELS PRIVATE LIMITED0%
PRINIA HOTELS PRIVATE LIMITED0%
OCEANUS DEVELOPMENT COMPANY PRIVATE LIMITED0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

-1.90%
-9.30%
32.74
7.41
-
-
CHALETChalet Hotels18.57 kCr2.78 kCr-3.30%+13.60%30.626.68--
TAJGVKTaj GVK Hotels & Resorts2.25 kCr496.87 Cr-15.30%-15.90%15.644.53--
ROHLTDRoyal Orchid Hotels1.03 kCr356.77 Cr-5.70%+2.60%22.262.88--

Income Statement for Lemon Tree Hotels

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations20.1%1,2861,071875402252669
Other Income-71.3%2.335.643.5814135.78
Total Income19.6%1,2881,077879416265675
Cost of Materials21%766350281857
Employee Expense16%2181881509770155
Finance costs-0.5%201202177174182156
Depreciation and Amortization24.3%1391129710410887
Other expenses20.3%357297228158102219
Total Expenses15.1%992862701562480675
Profit Before exceptional items and Tax37.9%296215177-145.63-214.750.49
Total profit before tax37.9%296215177-145.63-214.750.49
Current tax6.1%3634270.25-0.029.9
Deferred tax4310.5%170.6211-7.48-32.190.97
Total tax57.6%533438-7.23-32.211
Total profit (loss) for period33.7%243182141-137.36-186.54-13.05
Other comp. income net of taxes27.9%0.02-0.360.170.43-0.220.01
Total Comprehensive Income34.4%243181141-136.93-186.76-13.04
Earnings Per Share, Basic68.2%2.481.881.45-1.11-1.61-0.12
Earnings Per Share, Diluted68.2%2.481.881.45-1.11-1.61-0.12
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations32.8%406306316379355284
Other Income-2.8%1.71.721.640.880.620.47
Total Income32.6%408308317379356285
Cost of Materials15.8%232020232017
Employee Expense0%595958575654
Finance costs-2.4%414245475051
Depreciation and Amortization3%353434353535
Other expenses22.9%1199797949582
Total Expenses10.4%278252254257256240
Profit Before exceptional items and Tax
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations7.9%38535731012980270
Other Income-101.3%0.87110.642.994.033.67
Total Income4.3%38536931113284273
Cost of Materials8.3%1413126.444.3717
Employee Expense7.7%716653382561
Finance costs-18.2%

Balance Sheet for Lemon Tree Hotels

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-29.6%395526342124
Current investments81.6%70394.318.091.031
Total current financial assets9.6%2181991211369288
Inventories7.7%151416141311
Total current assets18.8%348293215205164136
Property, plant and equipment-1.3%3,3843,4283,4543,5052,8282,854
Capital work-in-progress36.4%61453525688469
Investment property-2.9%1.671.691.691.731.731.76
Goodwill0%959595959595
Non-current investments-8%5.626.025.515.245.054.54
Loans, non-current-1.2%0.180.190.190.190.270.3
Total non-current financial assets2%10410298948986
Total non-current assets-0.4%3,7733,7883,8153,8283,7933,596
Total assets0.9%4,1204,0824,0304,0333,9573,732
Borrowings, non-current-27.8%1,3991,9361,5961,6772,1061,943
Total non-current financial liabilities-4.9%1,8421,9372,0382,1192,1061,943
Provisions, non-current4.9%3.573.453.43.212.742.5
Total non-current liabilities-4.7%1,8561,9482,0472,1282,1131,949
Borrowings, current0.5%212211227217253234
Total current financial liabilities13%339300341318389334
Provisions, current11.1%7.016.416.145.975.815.6
Total current liabilities12%385344381359425370
Total liabilities-2.3%2,2402,2922,4282,4872,5382,319
Equity share capital0%792792792792792792
Non controlling interest2.7%643626585580554560
Total equity5%1,8801,7901,6021,5461,4191,413
Total equity and liabilities0.9%4,1204,0824,0304,0333,9573,732
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-52.4%5.76115.163.173.977.92
Current investments106.9%5.183.020000
Loans, current67.1%4.813.2838331711
Total current financial assets-10.5%525878593984
Inventories6%2.592.52.722.632.72.56
Total current assets8.2%8074103846399
Property, plant and equipment-0.6%508511514519524533
Capital work-in-progress

Cash Flow for Lemon Tree Hotels

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs1%204202177179--
Change in inventories76.8%0-3.31-2.4-0.9--
Depreciation24.3%13911297104--
Adjustments for interest income68.2%106.354.146.16--
Net Cashflows from Operations18.2%592501406137--
Income taxes paid (refund)40%5036211.65--
Net Cashflows From Operating Activities16.6%542465385135--
Cashflows used in obtaining control of subsidiaries-102.1%0491280--
Proceeds from sales of PPE584.8%2.60.670.270.78--
Purchase of property, plant and equipment-71.2%9633116268--
Purchase of other long-term assets-104.3%0244.240--
Interest received-93.1%1.427.065.688.11--
Other inflows (outflows) of cash--34.650016--
Net Cashflows From Investing Activities67.7%-127.45-396.52-283.17-45.44--
Proceeds from issuing shares-104.1%00.511.710.84--
Proceeds from borrowings-63.1%136367200260--
Repayments of borrowings45.3%328226153247--
Payments of lease liabilities2.6%40393837--
Interest paid-1.9%159162143140--
Net Cashflows from Financing Activities-560.8%-392.35-58.53-132.28-163.03--
Net change in cash and cash eq.134.4%229.96-30.6-73.17--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-13%41474347--
Change in inventories17.8%0.12-0.07-0.48-0.16--
Depreciation-5%20212021--
Adjustments for interest income63.8%5.623.823.73.4--
Net Cashflows from Operations-11.8%19522115878--
Income taxes paid (refund)4.5%2423153.53--
Net Cashflows From Operating Activities-14.1%17119914475--

134.5%
130
56
63
123
99
45
Exceptional items before tax--31.3300000
Total profit before tax78.2%9956631239945
Current tax29.9%107.938.3811117.57
Deferred tax12.1%6.575.976.383.148.792.66
Total tax23.1%171415142010
Total profit (loss) for period97.6%8242481088035
Other comp. income net of taxes-70.9%-0.470.140.020.1-0.03-0.03
Total Comprehensive Income95.1%8142481088035
Earnings Per Share, Basic62.5%0.790.440.481.070.790.37
Earnings Per Share, Diluted62.5%0.790.440.481.070.790.37
37
45
41
45
45
47
Depreciation and Amortization-5%202120212322
Other expenses16.1%1028871453486
Total Expenses4.3%243233198155132233
Profit Before exceptional items and Tax4.4%142136113-22.61-47.9541
Exceptional items before tax-0000-5.920
Total profit before tax4.4%142136113-22.61-53.8741
Current tax4.3%252420006.9
Deferred tax14.3%171513-6.55-13.141.55
Total tax7.9%423933-6.55-13.148.45
Total profit (loss) for period3.1%1009780-16.06-40.7332
Other comp. income net of taxes13.8%0.06-0.090.130.05-0.030.1
Total Comprehensive Income4.2%1019780-16.01-40.7632
Earnings Per Share, Basic22.7%1.271.221.02-0.2-0.520.41
Earnings Per Share, Diluted22.7%1.271.221.02-0.2-0.520.41
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations37.8%125919311110487
Other Income7.1%0.350.30.290.170.260.23
Total Income37.8%125919311110487
Cost of Materials6.7%4.013.823.653.693.543.54
Employee Expense-15.8%172019181818
Finance costs-5.6%6.596.927.48.169.149.6
Depreciation and Amortization1.3%5.024.974.874.924.994.66
Other expenses73.9%412429252824
Total Expenses24.1%735964606460
Profit Before exceptional items and Tax64.5%523229514027
Exceptional items before tax--18.7800000
Total profit before tax3.2%333229514027
Current tax-0.2%5.565.575.098.887.044.79
Deferred tax11.2%4.093.783.445.964.713.26
Total tax3.6%9.659.358.5315128.05
Total profit (loss) for period0%232320362819
Other comp. income net of taxes-31.2%-0.260.040.010.12-0.02-0.02
Total Comprehensive Income0%232320362819
Earnings Per Share, Basic1.4%0.290.280.260.450.360.24
Earnings Per Share, Diluted1.4%0.290.280.260.450.360.24
30.8%
52
40
35
25
22
21
Investment property-1.7%2.132.152.152.192.222.24
Non-current investments0%983983983983987938
Loans, non-current8.2%54500.190.190.270.3
Total non-current financial assets0.5%1,0621,0571,0071,0061,009959
Total non-current assets0.9%1,6411,6261,5871,5831,6031,563
Total assets1.2%1,7211,7001,6891,6671,6651,662
Borrowings, non-current-19.4%126156192226428465
Total non-current financial liabilities-9.7%291322358393428465
Provisions, non-current9.3%2.182.082.022.021.441.44
Total non-current liabilities-9%295324360396430467
Borrowings, current-5.6%687288758876
Total current financial liabilities5.8%111105127103124108
Provisions, current16.5%2.482.272.142.132.171.99
Total current liabilities5.1%125119137115136125
Total liabilities-4.8%421442497510566592
Equity share capital0%792792792792792792
Total equity3.4%1,3001,2571,1931,1571,0991,070
Total equity and liabilities1.2%1,7211,7001,6891,6671,6651,662
Cashflows used in obtaining control of subsidiaries
-102%
0
52
136
14
-
-
Proceeds from sales of PPE-0.58000.38--
Purchase of property, plant and equipment188.9%27107.986.28--
Proceeds from sales of investment property-3.1%00.030.130--
Proceeds from sales of long-term assets-000.160--
Purchase of other long-term assets-191.7%02.0900--
Interest received-128.4%0.423.042.864.35--
Other inflows (outflows) of cash-2%-23.41-22.92-6.51-2.51--
Net Cashflows From Investing Activities41.4%-49.14-84.53-138.71-20.69--
Proceeds from issuing shares-104.1%00.511.710.84--
Proceeds from borrowings3300%2.021.038353--
Repayments of borrowings4.2%75725485--
Payments of lease liabilities0%1616013--
Interest paid-25.8%24322731--
Net Cashflows from Financing Activities3.9%-114.24-118.95-12.9-74.87--
Net change in cash and cash eq.212.3%7.5-4.79-7.74-20.74--