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
SYMPHONY logo

SYMPHONY - Symphony Limited Share Price

Consumer Durables

₹754.85-4.80(-0.63%)
Market Closed as of Mar 6, 2026, 15:30 IST
Sharesguru Stock Score

SYMPHONY

29/100

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

Sharesguru Stock Score

SYMPHONY

29/100

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

Valuation

Market Cap5.18 kCr
Price/Earnings (Trailing)32.49
Price/Sales (Trailing)4.57
EV/EBITDA21
Price/Free Cashflow25.78
MarketCap/EBT22.44
Enterprise Value5.17 kCr

Fundamentals

Revenue (TTM)1.13 kCr
Rev. Growth (Yr)-24.9%
Earnings (TTM)160 Cr
Earnings Growth (Yr)300%

Profitability

Operating Margin20%
EBT Margin20%
Return on Equity20.43%
Return on Assets11.29%
Free Cashflow Yield3.88%

Growth & Returns

Price Change 1W-4.8%
Price Change 1M-20.2%
Price Change 6M-20.2%
Price Change 1Y-35%
3Y Cumulative Return-14%
5Y Cumulative Return-11%
7Y Cumulative Return-7.5%
10Y Cumulative Return-4.7%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-41 Cr
Cash Flow from Operations (TTM)259 Cr
Cash Flow from Financing (TTM)-224 Cr
Cash & Equivalents18 Cr
Free Cash Flow (TTM)236 Cr
Free Cash Flow/Share (TTM)34.37

Balance Sheet

Total Assets1.42 kCr
Total Liabilities634 Cr
Shareholder Equity783 Cr
Current Assets470 Cr
Current Liabilities306 Cr
Net PPE93 Cr
Inventory125 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage76
Interest/Cashflow Ops38

Dividend & Shareholder Returns

Dividend/Share (TTM)12
Dividend Yield1.59%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)-1.8%
Pros

Profitability: Recent profitability of 14% is a good sign.

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

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

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Cons

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

Past Returns: Underperforming stock! In past three years, the stock has provided -14% return compared to 13.3% by NIFTY 50.

Momentum: Stock is suffering a negative price momentum. Stock is down -20.2% in last 30 days.

Growth: Declining Revenues! Trailing 12m revenue has fallen by -22.6% in past one year. In past three years, revenues have changed by -14.1%.

Pros

Profitability: Recent profitability of 14% is a good sign.

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

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

Balance Sheet: Strong Balance Sheet.

Technicals: Bullish SharesGuru indicator.

Cons

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

Past Returns: Underperforming stock! In past three years, the stock has provided -14% return compared to 13.3% by NIFTY 50.

Momentum: Stock is suffering a negative price momentum. Stock is down -20.2% in last 30 days.

Growth: Declining Revenues! Trailing 12m revenue has fallen by -22.6% in past one year. In past three years, revenues have changed by -14.1%.

Investor Care

Dividend Yield1.59%
Dividend/Share (TTM)12
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)23.23

Financial Health

Current Ratio1.54
Debt/Equity0.00

Technical Indicators

RSI (14d)10.57
RSI (5d)3.67
RSI (21d)21.81
MACD SignalSell
Stochastic Oscillator SignalBuy
SharesGuru SignalBuy
RSI SignalBuy
RSI5 SignalBuy
RSI21 SignalBuy
SMA 5 SignalSell
SMA 10 Signal

Summary of Latest Earnings Report from Symphony

Summary of Symphony'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.

In the Q3 FY26 earnings conference call, the management of Symphony Limited provided several key forward-looking points. For the quarter ended December 31, 2025, the company reported a flat year-on-year top line of Rs.182 crores, with an EBITDA of Rs.31 crores compared to Rs.34 crores in the previous year. The profit after tax (PAT) showed a significant improvement, standing at Rs.34 crores, up from a negative Rs.4 crores due to a prior write-off.

The management highlighted that additional recoveries from a previously written-off asset, resulting in an accumulated recovery of Rs.8.5 crores over the current fiscal year, are ongoing. They discussed their dual product strategy, noting that approximately 26% of the revenue comes from non-seasonal products. The Board announced a third interim dividend of Rs.2 per share, aggregating to a total interim payout of Rs.28 crores for the year.

On a consolidated basis, revenue for the quarter was Rs.233 crores, down from Rs.242 crores, with a gross profit margin of about 48%. EBITDA was recorded at Rs.24 crores, while PAT stood at Rs.20 crores compared to a loss of Rs.10 crores the previous year. The company's capital employed amounted to Rs.343 crores with a return on capital employed (ROCE) of 54%.

A significant strategic point was the decision to roll back the proposed divestment of stakes in IMPCO, Mexico, and Climate Holdings, Australia. The management cited a gap between their valuation expectations and the offers received as the rationale for maintaining ownership, indicating optimism for potential growth in the North American markets.

Looking ahead, management is focused on maintaining profitability while nurturing product lines, particularly in emerging markets. They expressed confidence in developing their non-core categories, which accounted for over 25% of revenues, reinforcing their growth outlook in a competitive market landscape. The company remains committed to strengthening its brand and market presence through innovation and strategic investments.

Share Holdings

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

Holding Pattern

Share Holding Details

Shareholder NameHolding %
ACHAL ANIL BAKERI41.93%
SANSKRUT TRADECOM PRIVATE LIMITED17.89%
RUPA ACHAL BAKERI10.16%
HDFC MUTUAL FUND7.25%
ACHAL ANIL BAKERI - HUF (ACHAL ANIL BAKERI KARTA)3.44%
PAVAN BAKERI1.75%
SCARLET LIVING PRIVATE LIMITED0%

Is Symphony Better than it's peers?

Detailed comparison of Symphony 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
HAVELLSHavells India84.63 kCr22.63 kCr+0.40%-7.00%56.933.74--
VOLTASVoltas48.92 kCr14.4 kCr

Sector Comparison: SYMPHONY vs Consumer Durables

Comprehensive comparison against sector averages

Comparative Metrics

SYMPHONY metrics compared to Consumer

CategorySYMPHONYConsumer
PE32.4964.92
PS4.572.23
Growth-22.6 %5.5 %
33% metrics above sector average
Key Insights
  • 1. SYMPHONY is among the Top 10 Household Appliances companies but not in Top 5.
  • 2. The company holds a market share of 1.2% in Household Appliances.
  • 3. In last one year, the company has had a below average growth that other Household Appliances companies.

What does Symphony Limited do?

Household Appliances•Consumer Durables•Small Cap

Symphony Limited, together with its subsidiaries, manufactures and trades in residential, commercial, and industrial air coolers and other appliances in India and internationally. The company offers residential and commercial coolers; large space venti-cooling; tower fans; and personal, desert, tower, and portable coolers. It sells its products primarily under the Symphony brand name. The company was formerly known as Symphony Comfort Systems Limited and changed its name to Symphony Limited in March 2010. Symphony Limited was founded in 1939 and is based in Ahmedabad, India.

Industry Group:Consumer Durables
Employees:450
Website:www.symphonylimited.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.

Price to Sales Ratio

Revenue (Last 12 mths)

Net Income (Last 12 mths)

The Good, Bad and Ugly
Growth
Measures how quickly a company is expanding through metrics like revenue growth, earnings growth, and cash flow growth over time. Strong growth can indicate future potential.
Profitability
Shows how efficiently a company turns business activities into profit, using metrics like profit margins, return on equity (ROE), and return on assets (ROA).
Sell
SMA 20 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.
Latest reported: 4.6
Latest reported: 1.1 kCr
Latest reported: 160 Cr

Performance Comparison

SYMPHONY vs Consumer (2021 - 2026)

SYMPHONY is underperforming relative to the broader Consumer sector and has declined by 0.6% compared to the previous year.

Question 1: Sir, on the premium side, 95 litre to 120 litre categories, I think in the market we have seen input cost deflation as well as the market is also cluttered. Just want to understand how our competitors are doing in this segment, whether they are doing aggressive discounting to gain market share? And how is our volume growth in the segments? And are we seeing any compression in this premium segment in recent quarters?

Answer: Broadly, the market's experiencing a K-shaped movement. The lower segment is moving from metal to plastic coolers at lower price points. While the premium category prices remain stable, recent models we've launched are priced higher, but they represent a small part of our overall portfolio. Therefore, there's no significant compression in the premium segment.

Question 2: Sir, organized as well as unorganized air cooler market are growing at same rate? Or is there any diversion happening? And how is our growth coming - primarily from market expansion or premiumization or share gain from organized or unorganized players? What is the split, sir?

Answer: A significant part of our growth results from customers shifting from unorganized to organized markets. While there's organic growth in the traditional plastic coolers market, the real impetus comes from this movement away from unorganized sectors, particularly in the metal cooler category.

Question 3: Sir, my last question, what percentage of sales is coming from modern trade and e-commerce versus traditional dealers in Q3? And how our margin structures are evolving across these channels? And what investments are being made in direct-to-consumer capabilities to mitigate long-term channel dependency risk?

Answer: D2C sales have turned profitable, both at EBITDA and PAT levels. While we cannot disclose specific percentages for sales from various channels for competitive reasons, we've routed all investments through P&L, including expenses related to D2C and new product launches, which will show benefits over the medium to long term.

Question 4: So, I would just like to understand that the India growth, which we have, is it majorly because of the core air coolers, counter seasonal products channel normalization or are we gaining market share?

Answer: In this quarter, growth more reflects channel placements rather than market share gains. We prioritize product placement during October to December, while counter-seasonal products now represent slightly above a quarter of our business, steadily increasing over the years.

Question 5: Sir, this time, you haven't mentioned subsidiary financial in presentation. Can you give some sense how has been their performance for this quarter? And how are the things looking for the next quarter? What sort of growth and margin we should expect?

Answer: For Climate Holdings Australia, top line for 9 months is Rs.128 crores (up from Rs.123 crores). EBITDA improved to minus Rs.8 crores from minus Rs.14 crores, while PAT rose to minus Rs.18 crores from minus Rs.22 crores. IMPCO Mexico's top line decreased to Rs.101 crores from Rs.135 crores, with EBITDA and PAT down, but still cash positive. Each subsidiary has shown improvement, positioning them for recovery next quarter.

Question 6: Just a sense, we have just taken a decision to sell it off, now we are rolling it back. So what sort of valuation gap was there? Because earlier call, you were very sort of positive this might happen by this year and possibly early next year and we had a strong interest, as you highlighted from more than 10 parties. So why was the valuation so poles apart?

Answer: We received strong interest from multinational companies and financial investors. Yet, the valuation gap compared to our expectations was significant, preventing us from proceeding. While we cannot specify details due to confidentiality, it was enough to reconsider and focus on our current markets where there's strong potential, especially in light of tariff considerations.

Question 7: And when should we expect Climate Technologies, Australia to hit the profitability part? Should we expect it should be back to profitability on PAT, as well as cash level from next year onwards?

Answer: We are working towards profitability for Climate Technologies, but cannot confirm timelines yet. However, there are indicators suggesting an improving trajectory, which is promising.

Question 8: One last question from my side. How has been the non-core category growth this quarter? And how much it was as a percentage of mix?

Answer: Over the last 9 months, non-core categories contributed over 25% of our mix, growing steadily. This includes large space cooling, water heaters, and kitchen appliances. While subsidiaries aren't significantly profitable yet, they are positioned for better performance, with IMPCO and GSK contributing positively.

Question 9: The first one is on the difference between standalone and consol revenues. If we just consider continuing operations, the revenues in the consol entity are slightly lower than standalone. So is it a case that we had sold certain units to, let's say, IMPCO or Climate Technologies, which have remained unsold how should we kind of think about it?

Answer: The decrease in consol turnover for continued business is primarily due to stock sales. Any goods sold to subsidiaries are excluded from consolidated turnover as per accounting standards, ensuring there's no double counting. The focus should be on combined continued and discontinued operations for understanding.

Question 10: And sir, my second question is, if you could give us some indication on how the water heater business is faring, which all states are we currently present in? How large the business could have become?

Answer: Our water heater business is maturing, presently in around 8 states, including recent expansions to select northern markets. Plans to roll out further in new areas are in place. The business ability will grow steadily based on market response to our innovative offerings, but specifics on size are dedicated to future evaluation.

HARMONY HOLDINGS PRIVATE LIMITED0%
JONAKI ACHAL BAKERI JT. ACHAL ANIL BAKERI0%
HIRVA ACHAL BAKERI0%
ACHAL BAKERI FAMILY TRUST (TRUSTEE - ACHAL BAKERI JT. RUPA BAKERI)0%
RUPA BAKERI FAMILY TRUST (TRUSTEE - ACHAL BAKERI JT. RUPA BAKERI)0%
JONAKI BAKERI FAMILY TRUST (TRUSTEE ACHAL BAKERI JT. RUPA BAKERI JT. JONAKI BAKERI)0%
HIRVA BAKERI FAMILY TRUST (TRUSTEE - ACHAL BAKERI JT. RUPA BAKERI JT. HIRVA BAKERI)0%
MORGAN STANLEY DEAN WITTER INVESTMENT MANAGEMENT INC, A/C INDIA SPECIAL SITUATIONS FUND0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+4.20%
+5.20%
97.71
3.4
-
-
BLUESTARCOBlue Star40.06 kCr12.41 kCr+3.60%-9.10%81.053.23--
CROMPTONCrompton Greaves Consumer Electricals15.97 kCr7.94 kCr+1.60%-27.70%34.592.01--
BAJAJELECBajaj Electricals4.11 kCr4.56 kCr-14.30%-41.70%114.820.9--

Income Statement for Symphony

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations36.4%1,5761,1561,1881,0399001,103
Other Income-8%475150403154
Total Income34.5%1,6231,2071,2381,0799311,157
Cost of Materials-21.6%106135177198238262
Purchases of stock-in-trade66.6%749450566413260328
Employee Expense3.3%126122124116103113
Finance costs0%10101091111
Depreciation and Amortization-16%222626242121
Other expenses27.7%338265259191161195
Total Expenses26.7%1,2971,0241,086911793923
Profit Before exceptional items and Tax78.6%326183152168138234
Exceptional items before tax-1466.7%-46-200-7-4
Total profit before tax55%280181152168131230
Current tax63.8%784851363556
Deferred tax25%-11-15-1511-11-8
Total tax106.2%673336472448
Total profit (loss) for period44.2%213148116121107182
Other comp. income net of taxes--11-945-1
Total Comprehensive Income42.6%212149107125112181
Earnings Per Share, Basic46.3%30.8921.4316.6617.215.3525.98
Earnings Per Share, Diluted46.3%30.8921.4316.6617.215.3525.98
Description(%) Q/QDec-2025Sep-2025Jun-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations9.9%179163251242315531
Other Income-41.7%813217209
Total Income6.3%187176272249335540
Cost of Materials-18.2%101215342532
Purchases of stock-in-trade40.7%7755108172164162
Employee Expense-8.3%232523283234
Finance costs-000223
Depreciation and Amortization-50%232665
Other expenses16.7%3631766460127
Total Expenses7.1%152142
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations48.6%1,182796885641488716
Other Income2.1%494846383647
Total Income45.9%1,231844931679524763
Cost of Materials-0000431
Purchases of stock-in-trade68.1%633377508373258330
Employee Expense7%

Balance Sheet for Symphony

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-50%183546412654
Current investments72.7%267155401137364217
Total current financial assets-12.5%295337553357451395
Inventories-56.2%125284191231171250
Current tax assets-110011
Total current assets-29.8%470669793619669722
Property, plant and equipment-20.7%93117118118131139
Capital work-in-progress-000000
Goodwill-100.6%0155167158155159
Non-current investments4.6%298285276236228310
Total non-current financial assets4.6%299286278238229311
Total non-current assets-39.8%397659664599594682
Total assets6.2%1,4171,3341,4631,2181,2631,404
Borrowings, non-current-0044546783
Total non-current financial liabilities-80%26566381104
Provisions, non-current-110%01111131110
Total non-current liabilities-35.7%1929768498123
Borrowings, current-100.8%01281019393114
Total current financial liabilities-69.4%99321315259268299
Provisions, current-50%173328221720
Current tax liabilities-80%2620541
Total current liabilities-43.8%306544657385484400
Total liabilities10.7%634573733469582523
Equity share capital0%141414141414
Non controlling interest-000000
Total equity2.9%783761730749681881
Total equity and liabilities6.2%1,4171,3341,4631,2181,2631,404
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents-44.4%111931221546
Current investments73.9%267154378137346217
Loans, current-5311111
Total current financial assets39.4%369265486283413384
Inventories-31.7%87127618859117
Current tax assets-000011
Total current assets20.8%501415578384497544
Property, plant and equipment11.5%88

Cash Flow for Symphony

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs0%1010109--
Change in inventories-405.6%-5419-77-55--
Depreciation-16%22262624--
Unrealised forex losses/gains-200%-1214-72--
Adjustments for interest income17.6%2118-209--
Net Cashflows from Operations65.5%33720417993--
Income taxes paid (refund)83.3%78435436--
Net Cashflows From Operating Activities61.3%25916112557--
Proceeds from sales of PPE-100%1200--
Purchase of property, plant and equipment214.3%238119--
Purchase of other long-term assets-31000--
Interest received-33.3%34249--
Other inflows (outflows) of cash-95.9%9194-256--
Net Cashflows From Investing Activities-122%-41192-126--
Payments from changes in ownership interests in subsidiaries-0040--
Payments to acquire or redeem entity's shares-64%9024800--
Proceeds from borrowings-00038--
Repayments of borrowings-60.4%2049250--
Payments of lease liabilities-12.5%15171413--
Dividends paid114.6%89427050--
Interest paid0%1010109--
Net Cashflows from Financing Activities38.7%-224-366-123-34--
Net change in cash and cash eq.50%-6-13-1029--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-0011--
Change in inventories-242.9%-3929-47-21--
Depreciation25%6566--
Impairment loss / reversal-49000--
Unrealised forex losses/gains-150%03-6-3--
Adjustments for interest income9.5%2422-2011--
Net Cashflows from Operations37.6%32323518743--
Income taxes paid (refund)72.5%

Revenue Breakdown

Analysis of Symphony's financial performance, highlighting revenue trends, growth patterns, and key metrics through quarterly analysis.

Last Updated: Dec 31, 2025

DescriptionShareValue
Air Cooling and Other Appliances95.7%179 Cr
Corporate Funds4.3%8 Cr
Total187 Cr
227
221
259
428
Profit Before exceptional items and Tax3%3534452876112
Exceptional items before tax-205-4600
Total profit before tax9.1%373450-1876112
Current tax0%99841534
Deferred tax-103-125-10
Total tax12.5%10911-82024
Total profit (loss) for period5.6%201942-105688
Other comp. income net of taxes-100%11014100
Total Comprehensive Income-28.6%212956-95688
Earnings Per Share, Basic13.6%32.766.08-1.378.1112.76
Earnings Per Share, Diluted13.6%32.766.08-1.378.1112.76
77
72
73
63
51
55
Finance costs-001100
Depreciation and Amortization25%656656
Other expenses42.7%22515817411169104
Total Expenses40.8%902641715533377521
Profit Before exceptional items and Tax62.4%329203216146147242
Exceptional items before tax-877.8%-87-8000-2
Total profit before tax24.2%242195216146147240
Current tax55.8%684450323456
Deferred tax0%-2-2131-2
Total tax58.5%664251353554
Total profit (loss) for period15.1%176153165111112186
Other comp. income net of taxes--10-9450
Total Comprehensive Income14.5%175153156115117186
Earnings Per Share, Basic16.2%25.5722.1523.5615.8416.0626.57
Earnings Per Share, Diluted16.2%25.5722.1523.5615.8416.0626.57
Description(%) Q/QDec-2025Sep-2025Jun-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations17.5%182155229182259373
Other Income-8.3%12132272010
Total Income15.6%194168251189279383
Purchases of stock-in-trade92%9751102151138142
Employee Expense-5%202120162021
Depreciation and Amortization0%221121
Other expenses15.4%312773343694
Total Expenses17.8%153130207150189292
Profit Before exceptional items and Tax8.1%413844399091
Exceptional items before tax-205-4600
Total profit before tax13.5%433849-79091
Current tax0%99881923
Deferred tax-014-114-1
Total tax-11.1%91012-32322
Total profit (loss) for period22.2%342837-46769
Other comp. income net of taxes50%0-10000
Total Comprehensive Income26.9%342737-46769
Earnings Per Share, Basic26.4%4.884.075.45-0.519.779.94
Earnings Per Share, Diluted26.4%4.884.075.45-0.519.779.94
79
68
72
72
73
Capital work-in-progress-000020
Non-current investments4.6%298285276236228310
Loans, non-current-82.5%22121867710669
Total non-current financial assets-21%321406362314334379
Total non-current assets-34%413625621572511555
Total assets0.7%1,0531,0461,2059561,0081,099
Total non-current liabilities125%10510769
Borrowings, current-0000022
Total current financial liabilities-30.5%6796113788599
Provisions, current-16.7%161914131113
Current tax liabilities-2013200
Total current liabilities0%270270435175289178
Total liabilities1.8%280275445182295187
Equity share capital0%141414141414
Total equity0.3%773771760774713912
Total equity and liabilities0.7%1,0531,0461,2059561,0081,099
70
41
51
35
-
-
Net Cashflows From Operating Activities30.6%2531941368--
Cashflows used in obtaining control of subsidiaries-101.2%08240--
Proceeds from sales of PPE-0070--
Purchase of property, plant and equipment300%216612--
Purchase of other long-term assets-31000--
Cash receipts from repayment of advances and loans made to other parties-20%212600--
Interest received-100%14249--
Other inflows (outflows) of cash-97.9%5191-254--
Net Cashflows From Investing Activities-183.9%-7794-11-8--
Payments to acquire or redeem entity's shares-64%9024800--
Proceeds from borrowings-00040--
Repayments of borrowings-104.8%022190--
Dividends paid114.6%89427050--
Interest paid-0011--
Net Cashflows from Financing Activities42.5%-179-312-90-11--
Net change in cash and cash eq.84%-3-2435-11--