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
POONAWALLA logo

POONAWALLA - POONAWALLA FINCORP LIMITED Share Price

Finance

₹431.50+21.45(+5.23%)
Market Closed as of Feb 6, 2026, 15:30 IST

Valuation

Market Cap33.32 kCr
Price/Earnings (Trailing)92.56
Price/Sales (Trailing)5.7
EV/EBITDA11.33
Price/Free Cashflow-3.96
MarketCap/EBT72.01
Enterprise Value33.2 kCr

Fundamentals

Growth & Returns

Price Change 1W2.5%
Price Change 1M-14.4%
Price Change 6M-5.6%
Price Change 1Y29.3%
3Y Cumulative Return12%
5Y Cumulative Return47.5%
7Y Cumulative Return22.8%
10Y Cumulative Return17.9%
Revenue (TTM)
5.85 kCr
Rev. Growth (Yr)72%
Earnings (TTM)349.35 Cr
Earnings Growth (Yr)702%

Profitability

Operating Margin8%
EBT Margin8%
Return on Equity3.54%
Return on Assets0.74%
Free Cashflow Yield-25.24%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-481.91 Cr
Cash Flow from Operations (TTM)-10.57 kCr
Cash Flow from Financing (TTM)10.82 kCr
Cash & Equivalents118.05 Cr
Free Cash Flow (TTM)-10.6 kCr
Free Cash Flow/Share (TTM)-136.06

Balance Sheet

Total Assets46.96 kCr
Total Liabilities37.09 kCr
Shareholder Equity9.87 kCr
Net PPE70.54 Cr
Inventory0.00
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage-0.81
Interest/Cashflow Ops-5.07

Dividend & Shareholder Returns

Dividend Yield0.88%
Shares Dilution (1Y)4.5%
Shares Dilution (3Y)6.2%
Pros

Growth: Awesome revenue growth! Revenue grew 47.3% over last year and 136.6% in last three years on TTM basis.

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.

Cons

Technicals: SharesGuru indicator is Bearish.

Price to Sales Ratio

Latest reported: 5.7

Revenue (Last 12 mths)

Latest reported: 5.8 kCr

Net Income (Last 12 mths)

Latest reported: 349.4 Cr
Pros

Growth: Awesome revenue growth! Revenue grew 47.3% over last year and 136.6% in last three years on TTM basis.

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.

Cons

Technicals: SharesGuru indicator is Bearish.

Investor Care

Dividend Yield0.88%
Shares Dilution (1Y)4.5%
Earnings/Share (TTM)4.43

Financial Health

Debt/Equity0.00

Technical Indicators

RSI (14d)31.89
RSI (5d)68.29
RSI (21d)33.78
MACD SignalSell
Stochastic Oscillator SignalBuy
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 SignalBuy
SMA 20 SignalSell
SMA 50 SignalSell
SMA 100 SignalSell

Summary of Latest Earnings Report from POONAWALLA FINCORP

Summary of POONAWALLA FINCORP'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.

Management's outlook is positive, fueled by robust economic data and strong financial metrics. Key points highlighted include:

  1. Asset Growth: Asset Under Management (AUM) grew by 77.6% year-on-year, reaching Rs.55,017 crores as of December 31, 2025. The quarterly disbursements surged by 84% year-on-year, amounting to a monthly run rate of approximately Rs.950 crores in December.

  2. Cost Efficiency: The cost of borrowing has reduced from 8.04% in Q1 FY26 to 7.65% in Q3 FY26, aided by a significant increase in Non-Convertible Debentures (NCDs) from 7% in March 2025 to around 30-33% by December 2025. The operating expenditure (Opex) to AUM improved to 4.41%, declining by 40 basis points quarter-on-quarter.

  3. Credit Quality: Gross Non-Performing Assets (GNPA) improved to 1.51%, down from 1.59% in the previous quarter. Stage-1 assets constituted 97.4%, showing strong asset quality and efficient risk management.

  4. Returns and Margins: The net interest margin remains healthy at 8.62%, an increase from the previous quarter. Return on Assets (ROA) reached 1.2%, with disbursement yields at approximately 15.5%, reflecting effective risk calibration.

  5. Operational Leverage: The management highlighted that a strong operating backbone, established through previous investments in distribution and technology, is set to support material AUM growth without a proportional increase in costs.

  6. AI Initiatives: Management is leveraging artificial intelligence across various functions, with 30 out of 57 AI projects currently live, aimed at enhancing operational efficiency and customer service.

  7. Future Growth Targets: Management is targeting an AUM growth of 35%-40% in the coming quarters, emphasizing a continued focus on diversifying product offerings that cater to lower risk profiles.

Overall, the management's outlook underlines confidence in maintaining strong growth while improving credit quality and operational efficiency.

Share Holdings

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

Holding Pattern

Share Holding Details

Shareholder NameHolding %
Rising Sun Holdings Pvt Ltd63.95%
Kotak Mahindra Trustee Co Ltd A/C Kotak Multicap Fund4.17%
Life Insurance Corporation Of India3.07%
Sbi Life Insurance Co. Ltd1.56%
Amansa Holdings Private Limited1.51%
Bandhan Value Fund1.23%
Franklin Templeton Investment Funds - Franklin India Fund

Is POONAWALLA FINCORP Better than it's peers?

Detailed comparison of POONAWALLA FINCORP 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
BAJFINANCEBajaj Finance6 LCr79.39 kCr-1.30%+13.40%26.587.56--
SHRIRAMFINShriram Finance1.87 LCr

Sector Comparison: POONAWALLA vs Finance

Comprehensive comparison against sector averages

Comparative Metrics

POONAWALLA metrics compared to Finance

CategoryPOONAWALLAFinance
PE94.8529.21
PS5.845.72
Growth47.3 %16.5 %
67% metrics above sector average
Key Insights
  • 1. POONAWALLA is among the Top 10 Non Banking Financial Company(NBFC) companies but not in Top 5.
  • 2. The company holds a market share of 1.6% in Non Banking Financial Company(NBFC).
  • 3. In last one year, the company has had an above average growth that other Non Banking Financial Company(NBFC) companies.

What does POONAWALLA FINCORP LIMITED do?

Non Banking Financial Company(NBFC)•Financial Services•Small Cap

POONAWALLA FINCORP is a Non-Banking Financial Company (NBFC) based in Pune, India. With a stock ticker of POONAWALLA, it boasts a market capitalization of Rs. 22,441.2 Crores.

The company specializes in providing a wide range of asset finance services in India, which include:

  • Loans for professionals such as Chartered Accountants (CA), Company Secretaries (CS), doctors, as well as salaried and government employees.
  • Financing options for home renovation, weddings, travel, and medical emergencies.
  • Business loans aimed at working capital, Micro, Small, and Medium Enterprises (MSMEs), and short-term finance needs.
  • Loans against property and for purchasing cars, medical equipment, and machinery.
  • Additional services like supply chain financing, merchant cash advances, digital consumption loans, digital consumer financing, and auto leasing.

Poonawalla Fincorp Limited also provides various insurance products.

Originally established in 1978 as Magma Fincorp Limited, the company rebranded to its current name in July 2021. It operates as a subsidiary of Rising Sun Holdings Pvt Ltd.

As of the last 12 months, POONAWALLA FINCORP generated revenue of Rs. 3,971.3 Crores and maintains a dividend yield of 1.15%, distributing Rs. 4 per share to its investors. However, the company has a history of diluting shareholder holdings, having diluted them by 1.7% over the past three years, during which it has experienced significant revenue growth of 89.2%.

Industry Group:Finance
Employees:2,384
Website:poonawallafincorp.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

POONAWALLA vs Finance (2021 - 2026)

POONAWALLA is underperforming relative to the broader Finance sector and has declined by 24.4% compared to the previous year.

Sharesguru Stock Score

POONAWALLA

44/100
Sharesguru Stock Score

POONAWALLA

44/100

Major Questions and Answers from the Q&A Section of the Earnings Transcript

  1. Question: "Considering that 44% of our book is currently still unsecured, where do we see the PCR (Provision Coverage Ratio) number settling on a steady-state basis?"

    Answer: "We see a change in the product mix, and our Stage-1 assets have increased to 97.4% in Q3FY26. The reduction in PCR reflects the shift to lower-risk assets as the Stage-3 book has decreased. A precise steady-state PCR is challenging to predict since it will adapt based on product mix and scale."

  2. Question: "What is the write-off policy on our unsecured products?"

    Answer: "For unsecured products, we apply a write-off policy of 180 days past due (DPD). Vehicle secured loans follow 365 DPD, while loan against property tends to be on a case-by-case basis, generally at 730 DPD."

  3. Question: "What products are currently offered at our branches apart from gold loans?"

    Answer: "Our branches are primarily focused on being dedicated gold loan branches, although there may be some cross-sell opportunities. The primary strategy remains firmly on gold."

  4. Question: "Can you provide a ballpark target for the contribution of new products to our overall AUM?"

    Answer: "We anticipate that these new products will continue to grow and target around 20%-25% of total AUM as we scale. Our focus will remain on ensuring their steady integration into our portfolio."

  5. Question: "With new products showing encouraging growth, how are you approaching credit costs?"

    Answer: "We expect to see credit costs decrease as the contribution from lower-risk products like gold loans and education loans grows. Seasoning and strong collections across our portfolio will support this trend."

  6. Question: "What are the current and expected durations of the asset and liability books?"

    Answer: "The current duration of our asset book is approximately 2.5 to 3 years. As we scale newer products, this duration might evolve, but we maintain flexibility on both sides to optimize yields."

  7. Question: "What is the likely direction for operating leverage and cost-to-income ratio?"

    Answer: "We expect operating leverage to favor our growth strategy moving forward. Our investments have been made strategically, and we anticipate a better cost-to-income ratio as our scale increases."

  8. Question: "Regarding the capital raise, when do you plan to execute it?"

    Answer: "We do not have a set timeline, but we will assess the situation based on growth trajectories. We've received the board's approval to raise Rs.5,500 crores, allowing for strategic flexibility."

1.14%
Bank Muscat India Fund1.08%
Mayank Poddar1.06%
Adar Cyrus Poonawalla0%
Dr. Cyrus S Poonawalla0%
Mrs. Natasha A Poonawalla0%
Mast. Cyrus A Poonawalla0%
Mast. Darius A Poonawalla0%
Adar Estates LLP0%
Agnimitra Trading and Finance Private Limited0%
Andaman Finance and Investment Private Limited0%
Chakan Investment Private Limited0%
Custos Trustees Private Limited0%
Cyrus Poonawalla Foundation0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

47.12 kCr
-1.10%
+73.60%
20.4
3.96
-
-
CHOLAFINCholamandalam Investment and Finance Co.1.45 LCr30.11 kCr-4.60%+24.10%29.914.83--
LTFL&T Finance70.92 kCr17.2 kCr-11.30%+85.40%25.194.12--
M&MFINMahindra & Mahindra Financial Services52.17 kCr20.42 kCr+0.20%+25.80%21.142.55--

Income Statement for POONAWALLA FINCORP

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Total income34.2%4,2233,1472,0082,0412,3522,563
Revenue From Operations34.8%4,1903,1091,9392,0042,3192,513
Total interest earned33.6%3,8742,9001,8151,9102,1662,324
Rental income-36%172628263037
Fees and commission income165.3%1927362647286
Other revenue from operations--10930---
Other income-13.5%333870373449
Total Expenses138.2%4,3581,8301,2651,5513,1072,480
Employee Expense43.3%636444515519382448
Finance costs59.5%1,5159505957161,1001,294
Depreciation and Amortization10.3%655961555675
Impairment on financial instruments1952.1%1,45872-144.53781,448486
Other expenses89.8%576304227178120173
Profit Before exceptional items and Tax-110.4%-135.41,318744490-754.2583
Exceptional items before tax-100.1%08177.39000
Total profit before tax-106.4%-135.42,134751490-754.2583
Current tax-100.1%0.2660024221215
Deferred tax67.7%-37.32-117.7415795-202.340
Tax expense-107.9%-37.06483181116-189.855
Total profit (loss) for period-105.9%-98.341,683685375-558.9627
Other comp. income net of taxes-4088.9%-14.080.64-5.369.110.58-0.83
Total Comprehensive Income-106.7%-112.421,684680385-558.3926
Reserve excluding revaluation reserves0.1%8,0208,0135,9035,9052,1402,694
Earnings Per Share, Basic-110.9%-1.2721.898.955.23-20.741
Earnings Per Share, Diluted-111%-1.2721.638.865.17-20.741
Debt equity ratio--0.01850.02290.016400
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Total income17.8%1,8181,5431,3141,1731,057996
Revenue From Operations17.9%1,8181,5421,3141,1661,057989
Total interest earned18.4%1,6601,4021,1851,068999911
Rental income-67.2%1.582.773.133.393.664.73
Fees and commission income13.9%11610263675446
Other revenue from operations-0---028
Other income-77.4%0.060.470.047.040.147.63
Total Expenses12.1%1,6181,4441,2311,0931,0321,627
Employee Expense11.4%285256213173148212
Finance costs
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Total income34%4,2233,1522,0101,5671,8772,219
Revenue From Operations34.6%4,1903,1141,9401,5361,8492,178
Total interest earned33.4%3,8742,9041,8171,4591,7572,023
Rental income-36%172628263037
Fees and commission income165.3%1927362496074
Other revenue from operations

Balance Sheet for POONAWALLA FINCORP

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Dec-2024Sep-2024Mar-2024Sep-2023
Cash and cash equivalents387.5%11825-121255165
Derivative financial instruments5449.5%1022.82-000
Trade receivables129.4%4018-142222
Other receivables-47.1%00.32-0.816.2710
Loans34.3%43,91032,695-24,64622,04617,952
Investments23.4%1,6561,342-1,239878427
Other financial assets34.3%244182-213258541
Total finanical assets34.4%46,07734,273026,251--
Current tax assets (Net)37.6%195142-104172119
Investment property0%0.070.07-0.070.070.07
Property, plant and equipment29.6%7155-466076
Goodwill-00-000
Total non-financial assets16.7%8837570751--
Total assets34.1%46,96035,030-27,00224,08719,669
Equity share capital3.9%161155-155154154
Non controlling interest-00--00
Total equity20.8%9,8738,175-8,0668,1677,832
Derivative financial instruments-251.5%01.66-000
Debt securities454.7%9,2251,664-1,2981,227864
Borrowings8.5%26,01323,979-16,57213,61610,119
Subordinated liabilities102.1%480238-237237237
Total financial liabilities38.1%36,98426,787018,892--
Current tax liabilities3784.2%290.24-0.160.01115
Provisions25%1613-9.558.537.62
Total non financial liabilities52.2%10368044--
Total liabilities38.1%37,08626,855--15,92011,837
Total equity and liabilities34.1%46,96035,030-27,00224,08719,669
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Dec-2024Sep-2024Mar-2024Sep-2023
Cash and cash equivalents387.5%11825-121255165
Derivative financial instruments5449.5%1022.82-000
Trade receivables129.4%4018-142222
Other receivables--0.32-0.816.2710
Loans34.3%43,91032,695-24,64622,04617,952
Investments23.4%1,6561,342-1,239878427
Other financial assets34.3%244182-213258541
Total finanical assets

Cash Flow for POONAWALLA FINCORP

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Depreciation1.6%65647855--
Impairment loss / reversal-6.4%1,4581,55711678--
Share-based payments8%1091011610--
Net Cashflows From Operations-53.8%-10,599.58-6,892.94-5,181.78-2,997.83--
Income taxes paid (refund)-104.7%-30.156645551--
Net Cashflows From Operating Activities-39.9%-10,569.43-7,556.49-5,236.54-3,049.29--
Proceeds from sales of PPE-44%15261224--
Purchase of property, plant and equipment221%289.416462--
Purchase of intangible assets86.7%158.5180.39--
Proceeds from sales of long-term assets-100%083,6431,910517--
Purchase of other long-term assets-99.5%43984,2161,952335--
Other inflows/outflows of cash--15.3201.060--
Net Cashflows From Investing Activities-116.3%-481.912,969-110.45143--
Proceeds from issuing shares172.4%80304.380--
Proceeds from borrowings57.5%20,09012,75510,0504,733--
Repayments of borrowings14.7%9,3048,1104,2545,278--
Payments of lease liabilities16.2%44382118--
Dividends paid-100.3%0307310--
Net Cashflows From Financing Activities149.9%10,8214,3315,7482,903--
Net change in cash and cash eq.10.1%-230.53-256.47401-3.11--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Depreciation10.3%65596951--
Impairment loss / reversal-5.6%1,4581,5457969--
Share-based payments9.1%1091001510--
Net Cashflows From Operations-67.5%-10,599.58-6,327.85-4,039.5-1,769.21--
Income taxes paid (refund)-104.7%-30.156583325--
Net Cashflows From Operating Activities-51.3%-10,569.43-6,985.89-4,072.68-1,794--
Proceeds from sales of PPE-44%15261224--

15.9%
739
638
546
458
385
352
Depreciation and Amortization9.5%242222201516
Impairment on financial instruments14.4%295258241158348910
Other expenses1.3%243240208190127133
Profit Before exceptional items and Tax103.1%20099838025-630.45
Exceptional items before tax-000000
Total profit before tax103.1%20099838025-630.45
Current tax106.7%321613-22.29-2.6-35.59
Deferred tax113.6%188.967.56409.05-123.82
Tax expense104.2%502521186.45-159.41
Total profit (loss) for period104.1%15074636219-471.04
Other comp. income net of taxes-116.1%-0.258.76-16.04-15.932.180.21
Total Comprehensive Income81.7%15083474621-470.83
Reserve excluding revaluation reserves-------
Earnings Per Share, Basic1820%1.860.950.810.810.24-6.1
Earnings Per Share, Diluted1800%1.850.950.810.810.24-6.1
Debt equity ratio-----0.030.02
-
-
109
30
-
-
-
Other income-13.5%333870312841
Total Expenses137.7%4,3581,8341,2651,1832,6502,185
Employee Expense43.3%636444515410306374
Finance costs58.7%1,5159555955098751,124
Depreciation and Amortization10.3%655961505272
Impairment on financial instruments1952.1%1,45872-144.53691,319464
Other expenses89.8%57630422714598149
Profit Before exceptional items and Tax-110.4%-135.41,317745385-772.6534
Exceptional items before tax-100.1%01,22121000
Total profit before tax-105.4%-135.42,539767385-772.6534
Current tax-100.1%0.2660024-2.280.710
Deferred tax67.7%-37.32-117.8215794-194.9934
Tax expense-107.9%-37.0648318291-194.2944
Total profit (loss) for period-104.8%-98.342,056585293-578.36-10.01
Other comp. income net of taxes-8770.6%-14.080.831.361.642.94-6.17
Total Comprehensive Income-105.5%-112.422,057586295-575.42-16.18
Reserve excluding revaluation reserves0.1%7,9697,9625,562-1,8882,461
Earnings Per Share, Basic-108.8%-1.2726.757.644.09-21.46-0.37
Earnings Per Share, Diluted-108.9%-1.2726.437.574.04-21.46-0.37
Debt equity ratio--0.01860.01730.0118-0
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Total income17.8%1,8181,5431,3141,1731,057996
Revenue From Operations17.9%1,8181,5421,3141,1661,057989
Total interest earned18.4%1,6601,4021,1851,068999911
Rental income-67.2%1.582.773.133.393.664.73
Fees and commission income13.9%11610263675446
Other revenue from operations-0---028
Other income-77.4%0.060.470.047.040.147.63
Total Expenses12.1%1,6181,4441,2311,0931,0321,627
Employee Expense11.4%285256213173148212
Finance costs15.9%739638546458385352
Depreciation and Amortization9.5%242222201516
Impairment on financial instruments14.4%295258241158348910
Other expenses1.3%243240208190127133
Profit Before exceptional items and Tax103.1%20099838025-630.45
Exceptional items before tax-000000
Total profit before tax103.1%20099838025-630.45
Current tax106.7%321613-22.29-2.6-35.59
Deferred tax113.6%188.967.56409.05-123.82
Tax expense104.2%502521186.45-159.41
Total profit (loss) for period104.1%15074636219-471.04
Other comp. income net of taxes-116.1%-0.258.76-16.04-15.932.180.21
Total Comprehensive Income81.7%15083474621-470.83
Reserve excluding revaluation reserves-------
Earnings Per Share, Basic1820%1.860.950.810.810.24-6.1
Earnings Per Share, Diluted1800%1.850.950.810.810.24-6.1
Debt equity ratio-----0.030.02
34.4%
46,077
34,273
0
26,251
-
-
Current tax assets (Net)37.6%195142-104172119
Investment property0%0.070.07-0.070.070.07
Property, plant and equipment29.6%7155-466076
Total non-financial assets17.7%8327070701--
Total assets34.1%46,90934,979-26,95224,03619,618
Equity share capital3.9%161155-155154154
Total equity20.9%9,8228,124-8,0158,1167,781
Derivative financial instruments--1.66-000
Debt securities454.7%9,2251,664-1,2981,227864
Borrowings8.5%26,01323,979-16,57213,61610,119
Subordinated liabilities102.1%480238-237237237
Total financial liabilities38.1%36,98426,787018,892--
Current tax liabilities3784.2%290.24-0.160.01115
Provisions25%1613-9.558.537.62
Total non financial liabilities52.2%10368044--
Total liabilities38.1%37,08626,855--15,92011,837
Total equity and liabilities34.1%46,90934,979-26,95224,03619,618
Purchase of property, plant and equipment348.5%287.025350--
Purchase of intangible assets201.7%155.64144.47--
Proceeds from sales of long-term assets-100%083,060592273--
Purchase of other long-term assets-99.5%43983,613541128--
Other inflows/outflows of cash--15.32000--
Net Cashflows From Investing Activities-116.1%-481.912,993-4.65-379.79--
Proceeds from issuing shares172.4%80303.893,461--
Proceeds from issuing debt etc-005000--
Proceeds from borrowings81.6%20,09011,0646,1801,875--
Repayments of borrowings30.9%9,3047,1072,2953,077--
Payments of lease liabilities34.4%44331415--
Dividends paid-100.3%0307310--
Net Cashflows From Financing Activities196.8%10,8213,6474,3442,244--
Net change in cash and cash eq.33.3%-230.53-346.226670--