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
RHIM logo

RHIM - RHI MAGNESITA INDIA LIMITED Share Price

Industrial Products

₹451.40-11.80(-2.55%)
Market Open as of Jan 9, 2026, 15:30 IST

Valuation

Market Cap9.28 kCr
Price/Earnings (Trailing)56.3
Price/Sales (Trailing)2.45
EV/EBITDA20.54
Price/Free Cashflow36.76
MarketCap/EBT43.67
Enterprise Value9.28 kCr

Fundamentals

Growth & Returns

Price Change 1W0.30%
Price Change 1M-2.6%
Price Change 6M1.2%
Price Change 1Y-22%
3Y Cumulative Return-14.2%
5Y Cumulative Return19.1%
7Y Cumulative Return11%
10Y Cumulative Return18.6%
Revenue (TTM)
3.78 kCr
Rev. Growth (Yr)9%
Earnings (TTM)164.9 Cr
Earnings Growth (Yr)-51.6%

Profitability

Operating Margin6%
EBT Margin6%
Return on Equity4.12%
Return on Assets3.19%
Free Cashflow Yield2.72%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-113.3 Cr
Cash Flow from Operations (TTM)373.08 Cr
Cash Flow from Financing (TTM)-213.07 Cr
Cash & Equivalents96.75 Cr
Free Cash Flow (TTM)253.96 Cr
Free Cash Flow/Share (TTM)12.3

Balance Sheet

Total Assets5.18 kCr
Total Liabilities1.18 kCr
Shareholder Equity4 kCr
Current Assets2.3 kCr
Current Liabilities810.45 Cr
Net PPE856.3 Cr
Inventory1.07 kCr
Goodwill867.17 Cr

Capital Structure & Leverage

Debt Ratio0.05
Debt/Equity0.06
Interest Coverage4.27
Interest/Cashflow Ops10.25

Dividend & Shareholder Returns

Dividend/Share (TTM)2.5
Dividend Yield0.56%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)28.3%
Pros

Balance Sheet: Strong Balance Sheet.

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

Cons

Smart Money: Smart money is losing interest in the stock.

Technicals: SharesGuru indicator is Bearish.

Insider Trading: Significant insider selling noticed recently.

Past Returns: Underperforming stock! In past three years, the stock has provided -14.2% return compared to 11.2% by NIFTY 50.

Momentum: Stock has a weak negative price momentum.

Price to Sales Ratio

Latest reported: 2.5

Revenue (Last 12 mths)

Latest reported: 3.8 kCr

Net Income (Last 12 mths)

Latest reported: 164.9 Cr
Pros

Balance Sheet: Strong Balance Sheet.

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

Cons

Smart Money: Smart money is losing interest in the stock.

Technicals: SharesGuru indicator is Bearish.

Insider Trading: Significant insider selling noticed recently.

Past Returns: Underperforming stock! In past three years, the stock has provided -14.2% return compared to 11.2% by NIFTY 50.

Momentum: Stock has a weak negative price momentum.

Investor Care

Dividend Yield0.56%
Dividend/Share (TTM)2.5
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)7.98

Financial Health

Current Ratio2.84
Debt/Equity0.06

Technical Indicators

RSI (14d)52.76
RSI (5d)38.27
RSI (21d)42.99
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalSell
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 Signal

Summary of Latest Earnings Report from RHI MAGNESITA INDIA

Summary of RHI MAGNESITA 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.

RHI Magnesita India Ltd. management provided a positive outlook during the Q1 FY '26 earnings conference call, highlighting robust growth despite market challenges. Key strategic points included:

  1. Revenue and Shipment Growth: Revenue from operations increased to INR 960 crores, representing a 5% sequential growth and 9% year-on-year. Shipment volumes grew to 129 kilotons, up 4% QOQ and 13% YOY.

  2. Market Fundamentals: Management expressed confidence, citing strong fundamentals due to India's steel and cement sectors, which rely heavily on refractories"”approximately 65% of India's refractory demand comes from the steel sector.

  3. Strategic Initiatives:

    • Successful cost optimization programs are being executed, maintaining focus on productivity and energy efficiency.
    • A noteworthy focus on automation and robotics, including India's first complete robotics solution in a continuous casting plant, aims to enhance operational capabilities.
    • The launch of the 4 PRO business model, aiming to provide integrated solutions to customers, is expected to drive long-term profitability. Initial results from this initiative have been encouraging.
  4. Operational Performance:

    • Operating EBITDA reached INR 103 crores, up 10% from the previous quarter, with margins improving to 10.8%.
    • Despite a 51% YoY decline in margins due to high input costs, management anticipates an uplift as raw material costs normalize.
  5. Future Growth and Initiatives:

    • Management projects continued market share recovery across various segments.
    • Discussions with customers led to secured price increases expected to materialize in upcoming quarters.
  6. Target Market Initiatives: Focus on growing presence in the iron-making segment with expected market share growth from 2% to 30% in the next three years.

The tone was optimistic, emphasizing an ability to navigate challenges through strategic investments and maintaining operational discipline, ultimately aiming for sustained profitability.

Share Holdings

Understand RHI MAGNESITA INDIA ownership landscape with insights into key distribution patterns, offering investors a clear view of stakeholder dynamics.

Holding Pattern

Share Holding Details

Shareholder NameHolding %
DUTCH US HOLDING BV0.4003%
DALMIA BHARAT REFRACTORIES LIMITED0.1308%
DUTCH BRASIL HOLDING B.V.0.0999%
VRD AMERICAS B.V.0.0606%
ICICI PRUDENTIAL MANUFACTURING FUND0.0285%
AXIS MUTUAL FUND TRUSTEE LIMITED A/C AXIS MUTUAL FUND A/C AX0.0261%
HDFC TRUSTEE COMPANY LTD. A/C HDFC BALANCED ADVANTAGE FUND

Is RHI MAGNESITA INDIA Better than it's peers?

Detailed comparison of RHI MAGNESITA 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
CARBORUNIVCarborundum Universal17.09 kCr4.97 kCr-6.00%-37.00%69.43.44--
GRAPHITEGraphite India10.87 kCr

Sector Comparison: RHIM vs Industrial Products

Comprehensive comparison against sector averages

Comparative Metrics

RHIM metrics compared to Industrial

CategoryRHIMIndustrial
PE56.3033.66
PS2.452.57
Growth1 %6.8 %
33% metrics above sector average
Key Insights
  • 1. RHIM is NOT among the Top 10 largest companies in Industrial Products.
  • 2. The company holds a market share of 0.9% in Industrial Products.
  • 3. In last one year, the company has had a below average growth that other Industrial Products companies.

What does RHI MAGNESITA INDIA LIMITED do?

Electrodes & Refractories•Capital Goods•Small Cap

RHI Magnesita India Limited engages in the manufacture and trading of in refractories, monolithics, bricks, and ceramic paper in India and internationally. It offers isostatically pressed continuous casting refractories, slide gate plates, nozzles and well blocks, tundish nozzles, bottom purging refractories and top purging lances, slag arresting darts, castables, and alumina and magnesia carbon bricks, as well as spray mass for tundish working linings. The company also provides management services. It serves steel, cement, nonferrous metals, glass, environment and energy, foundry, and paper and pulp industries. The company was formerly known as Orient Refractories Limited and changed its name to RHI Magnesita India Limited in July 2021. The company was incorporated in 2010 and is based in Gurugram, India. RHI Magnesita India Limited is a subsidiary of Veitscher Vertriebsgesellschaft m.b.H.

Industry Group:Industrial Products
Employees:1,592
Website:www.rhimagnesitaindia.com

Important Disclosure & Data Context

This is an informational page just to provide a quick 'first look' at the stock. You must do your own deeper research. Know your risk appetite. Consult a SEBI-registered financial advisor before making any investment decisions.

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Sell
SMA 20 SignalSell
SMA 50 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

RHIM vs Industrial (2021 - 2025)

Although RHIM is underperforming relative to the broader Industrial sector, it has achieved a 15.3% year-over-year increase.

Sharesguru Stock Score

RHIM

80/100
Sharesguru Stock Score

RHIM

80/100

Q1: "Management has highlighted that margins are expected to recover from both secured price increases and lower input costs. Can you provide some detail on the balance between these two drivers?"

A1: The market remains highly commoditized, making price increases challenging. However, through our 4 PRO solutions, where we add value, we successfully secured some price increases. Regarding Q2 and Q3, I can't provide exact numbers, but we anticipate a gradual upswing in margins rather than a significant spike. Our aim is to match last year's EBITDA levels over the year, which would be satisfying to us.


Q2: "What specifics can you share about the 4 PRO model and how it differs from previous total refractory management contracts?"

A2: The 4 PRO model enhances our previous Total Refractory Management (TRM) approach. We now offer a holistic solution that includes robotics, AI-driven monitoring, and addressing metallurgical challenges. While TRM focused merely on inventory management, 4 PRO integrates advanced technologies and improves our margins over time. Expect growth from this model in the next year, but it's a long-term differentiator rather than an immediate revenue generator.


Q3: "What's your assessment of the export environment and plans to ramp up exports?"

A3: We're at an advanced stage of trials for expanding exports beyond India, with significant plans for 2026. Although there have been challenges with geopolitical situations affecting production in key export markets, we aim to increase our flow control exports considerably next year as we establish stronger footholds in various regions.


Q4: "How is your capital allocation framework evolving to manage margin volatility and growth?"

A4: Our capital allocation begins with ensuring a positive cash flow and prioritizing maintenance capex for safe operations. Next, we consider dividends for shareholders, followed by strategic investments that enhance market share and productivity. Our recent acquisitions fit this strategy, aiming to balance between capacity growth and sustainability-linked initiatives, fostering longer-term profitability while maintaining a disciplined approach.


Q5: "How confident are you about achieving the desired volume growth despite the current competition?"

A5: We're optimistic about sustained volume growth, targeting an 8% to 9% increase this year. Our strong order book supports this expectation, and Q1's performance aligns with our forecast. While there's intense competition leading to price undercutting, our differentiation strategy through innovative offerings is designed to maintain both growth and margins.


Q6: "Can you provide insights into the employee cost forecast for the upcoming year?"

A6: We expect employee benefits costs to stabilize around 10% of our expenses, reflecting a reduction from last year's levels. This forecast considers ongoing productivity improvements and the stabilization of costs due to increased operational efficiency following strategic initiatives.


Q7: "What percentage of your revenue is attributed to the refractory management service?"

A7: Approximately 32% of our revenue comes from refractory management services, primarily in the steel sector. While there was a slight decrease from previous quarters due to pricing challenges, we are in the final stages of securing more contracts that should allow for growth in this aspect.


Q8: "What is the anticipated capital expenditure for this year?"

A8: We plan to double last year's capital expenditure, aiming for around INR 150 crores. This increase is allocated primarily toward modernizing our Dalmia plants and enhancing operational efficiency, ensuring a solid foundation for future growth.

0.0156%
NIPPON LIFE INDIA TRUSTEE LTD-A/C NIPPON INDIA SMALL CAP FUN0.0101%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

2.89 kCr
-2.70%
+7.80%
30.23
3.76
-
-
HEGHEG9.95 kCr2.47 kCr-1.20%+18.80%76.044.02--

Income Statement for RHI MAGNESITA INDIA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations-2.8%3,6743,7812,7261,9951,370700
Other Income150%2611159.66126.61
Total Income-2.4%3,7013,7922,7412,0051,383706
Cost of Materials6.9%1,5171,4191,033717495288
Purchases of stock-in-trade13.6%784690712600424133
Employee Expense2.7%38437420412410658
Finance costs-33.3%4364392.186.480
Depreciation and Amortization9.9%20018271343011
Other expenses0.8%628623456295201107
Total Expenses-1.3%3,4383,4822,4771,6471,198589
Profit Before exceptional items and Tax-15.2%263310264357185117
Exceptional items before tax99.7%0-325.78-660.68000
Total profit before tax1686.9%263-15.51-396.3357185117
Current tax-13.5%789079914931
Deferred tax-212.8%-17.58-4.94-10.07-2.41-1.27-0.39
Total tax-29.8%608569884830
Total profit (loss) for period299.8%203-100.11-465.6526913787
Other comp. income net of taxes23.6%-0.78-1.33-0.19-1.010.07-0.6
Total Comprehensive Income296.2%202-101.43-465.8426813786
Earnings Per Share, Basic249.8%9.81-4.88-27.8516.718.497.23
Earnings Per Share, Diluted249.8%9.81-4.88-27.8516.718.497.23
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations4.6%9609181,011867879943
Other Income200%1.110.896.78153.014.19
Total Income4.6%9619191,017882882947
Cost of Materials5.3%401381387428320321
Purchases of stock-in-trade17.4%197168177258181116
Employee Expense-18.1%8710691919593
Finance costs-12.3%8.339.36139.791113
Depreciation and Amortization0%474755504844
Other expenses-1.2%171173162144148162
Total Expenses3.6%
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations2.4%2,8922,8242,4881,9911,366696
Revenue From Operations-------
Other Income-33.7%5.267.43139.39126.43
Other Income-------
Total Income2.3%2,8972,8322,5012,0001,378703
Total Income

Balance Sheet for RHI MAGNESITA INDIA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents18.5%9782507832270
Total current financial assets-12.2%8379538729811,121682
Inventories0.6%1,0741,0689051,135956705
Total current assets-5.2%2,3042,4312,1982,6072,5571,565
Property, plant and equipment-0.8%856863870860884296
Capital work-in-progress19.2%635349383920
Goodwill0%8678678671,2381,2840
Non-current investments0%0.010.010.010.010.010
Loans, non-current-000000
Total non-current financial assets65.2%9.215.97119.345.571.79
Total non-current assets-0.7%2,8722,8932,9173,2323,336343
Total assets-2.8%5,1765,3245,1165,8395,8931,908
Borrowings, non-current-7.4%21523223723424231
Total non-current financial liabilities-4%34035435231832841
Provisions, non-current1.6%2.892.862.86162.810
Total non-current liabilities-5.4%36738838533738443
Borrowings, current-66.7%30881261901,25124
Total current financial liabilities-23.5%7089257811,3132,434678
Provisions, current4482%400.110.39131417
Current tax liabilities-178.1%02.280.030-6.77
Total current liabilities-20.8%8101,0228841,4382,528722
Total liabilities-16.6%1,1771,4111,2701,7742,912765
Equity share capital0%212121211916
Non controlling interest--0-089-
Total equity2.2%3,9993,9133,8464,0652,9801,144
Total equity and liabilities-2.8%5,1765,3245,1165,8395,8931,908
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Sep-2024Mar-2024Sep-2023Mar-2023Sep-2022
Cash and cash equivalents32.1%7154325411962
Total current financial assets-13.4%694801749716634672
Inventories1%771763619796634705
Total current assets-6.1%1,7841,8991,6701,8541,6261,555
Property, plant and equipment-0.2%511512508484497293
Capital work-in-progress28.9%503934302720
Goodwill0%3113113113593670
Non-current investments

Cash Flow for RHI MAGNESITA INDIA

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-33.3%4364392.18--
Change in inventories-431.8%-168.235288-254.95--
Depreciation6.7%2071947134--
Impairment loss / reversal-100.3%-0.063276610--
Unrealised forex losses/gains41.6%5.324.050.090.24--
Adjustments for interest income39%5.284.085.222.71--
Share-based payments-2.79000--
Net Cashflows from Operations25.1%445356337113--
Income taxes paid (refund)-15.5%72859886--
Net Cashflows From Operating Activities37.8%37327123827--
Cashflows used in obtaining control of subsidiaries-001,1240--
Proceeds from sales of PPE-60%1.442.12.90.45--
Purchase of property, plant and equipment45.7%119824562--
Interest received23.5%5.054.284.763.19--
Other inflows (outflows) of cash99.3%-0.66-236.6812-11.1--
Net Cashflows From Investing Activities63.5%-113.3-312.44-1,149.99-69.91--
Payments from changes in ownership interests in subsidiaries-101.6%06200--
Proceeds from issuing shares-100.1%01,08000--
Proceeds from borrowings4614.9%3077.491,3240--
Repayments of borrowings-63.4%4211,149710--
Payments of lease liabilities-6.7202.290.84--
Dividends paid0%52524040--
Interest paid-11.1%4146323.19--
Other inflows (outflows) of cash-000-6.01--
Net Cashflows from Financing Activities7.5%-213.07-230.551,172-50.28--
Net change in cash and cash eq.116.8%47-272.39260-92.93--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-33.3%1116212.18--
Change in inventories-1115.3%-151.291642-255.11--
Depreciation13.4%77684234--
Impairment loss / reversal-100.3%-0.063106610--
Unrealised forex losses/gains-146.9%03.133.670.24--
Adjustments for interest income36.1%3.112.554.332.48--
Share-based payments-2.79000--
Net Cashflows from Operations

913
881
953
820
784
853
Profit Before exceptional items and Tax27%483864629895
Exceptional items before tax-00000-325.78
Total profit before tax27%4838646298-231.02
Current tax0%141418153024
Deferred tax84%-1.16-12.51-1.481.17-4.752.79
Total tax1746.2%131.6517162527
Total profit (loss) for period-2.9%3536484673-257.9
Other comp. income net of taxes44.6%-0.08-0.950.2-0.02-0.02-1.61
Total Comprehensive Income0%3535484673-259.51
Earnings Per Share, Basic-5.3%1.711.752.32.223.53-12.49
Earnings Per Share, Diluted-5.3%1.711.752.32.223.53-12.49
-
-
-
-
-
-
-
Cost of Materials6.8%1,060993901715493286
Cost of Materials-------
Purchases of stock-in-trade34%864645702600424133
Purchases of stock-in-trade-------
Employee Expense8.3%25023117112310558
Employee Expense-------
Finance costs-33.3%1116212.186.480
Depreciation and Amortization13.4%776842343011
Depreciation and Amortization-------
Other expenses5.7%448424374294200106
Other expenses-------
Total Expenses4.3%2,5962,4882,1861,6441,195586
Total Expenses-------
Profit Before exceptional items and Tax-12.5%301344316356184117
Profit Before exceptional items and Tax-------
Exceptional items before tax99.7%0-309.36-660.68000
Total profit before tax809.1%30134-344.85356184117
Total profit before tax-------
Current tax-15.1%748778914931
Current tax-------
Deferred tax10.9%3.443.23.47-2.37-1.19-1.12
Deferred tax-------
Total tax-13.5%789082884829
Total tax-------
Total profit (loss) for period493.8%223-55.38-426.7926813687
Total profit (loss) for period-------
Other comp. income net of taxes-23.6%-0.31-0.06-0.41-1.010.07-0.6
Other comp. income net of taxes-------
Total Comprehensive Income493.4%223-55.43-427.226713687
Total Comprehensive Income-------
Earnings Per Share, Basic365.6%10.8-2.69-25.50216.648.447.26
Earnings Per Share, Basic-------
Earnings Per Share, Diluted365.6%10.8-2.69-25.50216.648.447.26
Earnings Per Share, Diluted-------
Description(%) Q/QJun-2025Mar-2025Dec-2024Sep-2024Jun-2024Mar-2024
Revenue From Operations6.6%805755774661701736
Other Income89.9%0.73-1.672.811.482.642.44
Total Income6.9%806754777662704739
Cost of Materials14.6%331289265268239239
Purchases of stock-in-trade14.7%219191199298175102
Employee Expense-21.9%587457586258
Finance costs275%1.420.764.092.982.895.1
Depreciation and Amortization0%191920191817
Other expenses0%124124116102107110
Total Expenses5.8%744703702597595631
Profit Before exceptional items and Tax22%62517566109108
Exceptional items before tax-00000-309.36
Total profit before tax22%62517566109-201.6
Current tax-14.3%131516152923
Deferred tax220.4%2.36-0.133.292.13-1.855.1
Total tax15.4%161419172728
Total profit (loss) for period31.4%4736564982-230.02
Other comp. income net of taxes26.5%-0.08-0.470.2-0.02-0.02-0.4
Total Comprehensive Income28.6%4636564982-230.42
Earnings Per Share, Basic64.5%2.251.762.722.363.95-11.14
Earnings Per Share, Diluted64.5%2.251.762.722.363.95-11.14
0%
1,865
1,865
1,865
2,174
1,718
10
Loans, non-current-000000
Total non-current financial assets0%1,8711,8711,8722,1801,72312
Total non-current assets0.1%2,9572,9532,9533,2382,810351
Total assets-2.3%4,7404,8534,6235,0924,4361,905
Borrowings, non-current-0000031
Total non-current financial liabilities-4.7%4244389.649.8341
Total non-current liabilities3.2%666457253743
Borrowings, current-101.5%066716360724
Total current financial liabilities-26.7%5597626089431,430678
Provisions, current2684.3%240.110.383.182.3417
Current tax liabilities-178.1%02.28-006.76
Total current liabilities-25.9%6008096649881,470721
Total liabilities-23.8%6658727211,0121,508764
Equity share capital0%212121211916
Total equity2.4%4,0753,9803,9024,0802,9281,141
Total equity and liabilities-2.3%4,7404,8534,6235,0924,4361,905
91.8%
327
171
447
112
-
-
Income taxes paid (refund)-19.3%68849686--
Net Cashflows From Operating Activities200%2598735126--
Cashflows used in obtaining control of subsidiaries-007340--
Proceeds from sales of PPE143.8%1.210.520.80.45--
Purchase of property, plant and equipment65.4%87534862--
Interest received40.3%3.092.494.372.96--
Other inflows (outflows) of cash99.5%-1.89-600.518.06-12--
Net Cashflows From Investing Activities86.8%-85.09-650.25-768.4-70.95--
Proceeds from issuing shares-100.1%01,08000--
Proceeds from borrowings1856.9%1287.496100--
Repayments of borrowings-63.7%198543700--
Payments of lease liabilities-6000.84--
Dividends paid0%52524040--
Interest paid-52.4%7.6715163.19--
Other inflows (outflows) of cash-000-6.01--
Net Cashflows from Financing Activities-128.7%-135.24476481-50.28--
Net change in cash and cash eq.143%39-87.3464-94.76--