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
VINATIORGA logo

VINATIORGA - Vinati Organics Ltd. Share Price

Chemicals & Petrochemicals

₹1531.20-13.80(-0.89%)
Market Closed as of Feb 5, 2026, 15:30 IST

Valuation

Market Cap15.87 kCr
Price/Earnings (Trailing)35.83
Price/Sales (Trailing)6.87
EV/EBITDA22.59
Price/Free Cashflow-420.63
MarketCap/EBT26.52
Enterprise Value15.87 kCr

Fundamentals

Growth & Returns

Price Change 1W2.3%
Price Change 1M-5.2%
Price Change 6M-7.6%
Price Change 1Y-13.6%
3Y Cumulative Return-6.5%
5Y Cumulative Return4.6%
7Y Cumulative Return9.8%
10Y Cumulative Return23%
Revenue (TTM)
2.31 kCr
Rev. Growth (Yr)2.1%
Earnings (TTM)442.94 Cr
Earnings Growth (Yr)7.6%

Profitability

Operating Margin26%
EBT Margin26%
Return on Equity14.85%
Return on Assets13.19%
Free Cashflow Yield-0.24%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-442.52 Cr
Cash Flow from Operations (TTM)458.22 Cr
Cash Flow from Financing (TTM)-15.58 Cr
Cash & Equivalents4.16 Cr
Free Cash Flow (TTM)-42.05 Cr
Free Cash Flow/Share (TTM)-4.06

Balance Sheet

Total Assets3.3 kCr
Total Liabilities369.88 Cr
Shareholder Equity2.93 kCr
Current Assets1.01 kCr
Current Liabilities192.3 Cr
Net PPE1.73 kCr
Inventory290.1 Cr
Goodwill0.00

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage933.81
Interest/Cashflow Ops665.09

Dividend & Shareholder Returns

Dividend/Share (TTM)7.5
Dividend Yield0.49%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)0.90%
Pros

Technicals: Bullish SharesGuru indicator.

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

Balance Sheet: Strong Balance Sheet.

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.

Profitability: Very strong Profitability. One year profit margin are 19%.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -6.5% return compared to 12.8% by NIFTY 50.

Price to Sales Ratio

Latest reported: 6.9

Revenue (Last 12 mths)

Latest reported: 2.3 kCr

Net Income (Last 12 mths)

Latest reported: 442.9 Cr
Pros

Technicals: Bullish SharesGuru indicator.

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

Balance Sheet: Strong Balance Sheet.

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.

Profitability: Very strong Profitability. One year profit margin are 19%.

Cons

Past Returns: Underperforming stock! In past three years, the stock has provided -6.5% return compared to 12.8% by NIFTY 50.

Investor Care

Dividend Yield0.49%
Dividend/Share (TTM)7.5
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)42.73

Financial Health

Current Ratio5.26
Debt/Equity0.00

Technical Indicators

RSI (14d)43.78
RSI (5d)63.02
RSI (21d)42.17
MACD SignalBuy
Stochastic Oscillator SignalHold
SharesGuru SignalBuy
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalBuy
SMA 10 Signal

Summary of Latest Earnings Report from Vinati Organics

Summary of Vinati Organics'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 Outlook:
Vinati Organics anticipates 20% revenue CAGR over the next three years, driven by expanded ATBS capacity (operational from FY26), growth in antioxidants, and new specialty chemicals from subsidiary Veeral Organics (VOPL). The company expects sustained demand for high-grade ATBS (70% of production), robust performance in butylphenol/IB derivatives, and steady contributions from IBB, HPMTBE, and customized products.

Major Points:

  1. Growth Drivers:

    • ATBS expansion (FY26 commissioning) to address strong global demand.
    • VOPL's niche chemicals (MEHQ, Guaiacol, Anisole): Sampling underway; meaningful revenue from FY26.
    • Antioxidants: Targeting ~50% utilization in FY25 despite weak global demand; new antioxidants under R&D.
  2. Capex & Investments:

    • INR 570 crore capex in FY25, including ATBS expansion and VOPL's facilities.
  3. Margins & Challenges:

    • Q1 margin dip due to raw material costs, logistics delays, and product mix. Normalized EBITDA margins of 26-27% expected from Q2/Q3.
    • Logistics/freight costs rising but passed on to customers.
  4. Market Positioning:

    • ATBS remains export-focused (90-95%), with domestic demand growing.
    • New products (MEHQ/Guaiacol) target export markets (e.g., China) and captive use.
  5. Operational Updates:

    • MEHQ plant operational but not stabilized; commercialization in FY26.
    • Energy cost pressures from higher coal/electricity prices partly offset by renewables (40-50% usage).

The company maintains a zero-debt policy, emphasizing prudent capital allocation and innovation in specialty chemicals.

Share Holdings

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

Holding Pattern

Share Holding Details

Shareholder NameHolding %
SUCHIR CHEMICALS PRIVATE LIMITED45.87%
VINOD SARAF FAMILY TRUST (TRUSTEE VINOD SARAF)13.41%
CANARA ROBECO MUTUAL FUND A/C CANARA ROBECO MULTI CAP FUND3.08%
ADITYA BIRLA SUN LIFE TRUSTEE PRIVATE LIMITED A/C ADITYA BIRLA SUN LIFE RETIREMENT FUND THE 50S PLAN2.95%
VINATI SARAF MUTREJA1.17%
HSBC MUTUAL FUND - HSBC SMALL CAP FUND1.07%

Is Vinati Organics Better than it's peers?

Detailed comparison of Vinati Organics 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
SRFSRF86.15 kCr15.6 kCr-4.80%-1.80%48.415.52--
NAVINFLUORNavin Fluorine International32.14 kCr2.85 kCr

Sector Comparison: VINATIORGA vs Chemicals & Petrochemicals

Comprehensive comparison against sector averages

Comparative Metrics

VINATIORGA metrics compared to Chemicals

CategoryVINATIORGAChemicals
PE36.1644.71
PS6.934.17
Growth5.1 %6.2 %
33% metrics above sector average
Key Insights
  • 1. VINATIORGA is among the Top 10 Specialty Chemicals companies but not in Top 5.
  • 2. The company holds a market share of 1.6% in Specialty Chemicals.
  • 3. The company is growing at an average growth rate of other Specialty Chemicals companies.

What does Vinati Organics Ltd. do?

Specialty Chemicals•Chemicals•Small Cap

Vinati Organics Limited manufactures and sells specialty organic intermediaries and monomers in India and internationally. The company offers specialty monomers comprising 2-acrylamido 2-methylpropane sulphonic acid, sodium salt of 2-acrylamido-2-methylpropane sulphonic acid, N-tertiary butyl acrylamide, and N-tertiary octyl acrylamide. It also provides specialty aromatics, including iso butyl benzene used as a basic raw material in the pharmaceutical and perfume industries; normal butyl benzene that is used in the production of N-aryl azoles; secondary butyl benzene and 3-phenylpentane that are used in perfumery and flavor industries; tertiary amyl benzene, which is used as an ingredient of electrolytes in batteries; C10 aromatic solvent used in the paints and coatings, agrochemicals, and printing inks; and 4-Butylaniline used in the water treatment chemical in corrosion inhibition. In addition, the company offers ortho tertiary butyl phenol use to produce perfumery products; ortho sec butyl phenol; para tertiary butyl phenol used in the production of epoxy, polycarbonate resins, and curing agents; and 2,4-Di tertiary butyl phenol and 2, 6-Di tertiary butyl phenol used to manufacture anti-oxidants. Further, it provides other specialty products, which includes isohexane; methyl-4-tertiary butyl benzoate; para tertiary butyl benzoic acid; isobutylene; methanol; high purity-methyl tertiary butyl ether; tertiary-butylamine; and mixed hexene. Additionally, the company offers miscellaneous polymers, including vintreat polymer, VINPLAST 245, VINFLOW HT, and vintreat-PA; Potassium Bicarbonate; and antioxidants. Vinati Organics Limited was incorporated in 1989 and is headquartered in Mumbai, India.

Industry Group:Chemicals & Petrochemicals
Employees:1,279
Website:www.vinatiorganics.com

Important Disclosure & Data Context

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

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

VINATIORGA vs Chemicals (2021 - 2026)

VINATIORGA is underperforming relative to the broader Chemicals sector and has declined by 1.7% compared to the previous year.

Sharesguru Stock Score

VINATIORGA

46/100
Sharesguru Stock Score

VINATIORGA

46/100

1. What were the key financial highlights for Q1 FY25?
Vinati Organics reported a 19% YoY growth in net income (Rs.533.98 crores), a 23% rise in EBIT (Rs.114.8 crores), and a 24% increase in PAT (Rs.86 crores). The growth was attributed to strong performance in ATBS, butylphenol derivatives, and antioxidants, alongside strategic capex investments.

2. What updates were provided on new product development and capex?
The company is expanding its ATBS capacity (operational from FY26) and investing over Rs.500 crores in Veeral Organics (VOPL), a subsidiary focused on MEHQ, Guaiacol, anisole, and Iso Amylene derivatives. New antioxidant products are under R&D. FY25 capex is estimated at Rs.570 crores, covering ATBS expansion and VOPL projects.

3. How did management address margin concerns for Q1?
Margins dipped sequentially due to higher raw material costs, logistics delays, and lower high-margin customized product sales in Q1. Normalization is expected from Q2/Q3, with sustained EBITDA margins projected at 26"“27% annually.

4. What is the outlook for the antioxidant business?
Antioxidant sales grew despite global demand weakness, with FY24 revenue at Rs.130 crores. Utilization is expected to reach ~50% in FY25. New antioxidants are under development, with commercialization updates to follow.

5. How is the demand environment for ATBS?
ATBS demand exceeds supply, driven by high-grade product requirements. Domestic demand is rising as customers localize polymer production. The expanded ATBS capacity (FY26) will support growth, with 70% of current volumes being high-grade.

6. What are the growth expectations and guidance?
Management reaffirmed a 20% revenue CAGR over three years, driven by ATBS, antioxidants, and VOPL products. FY25 growth remains on track despite Q1 softness, with improved performance anticipated in subsequent quarters.

7. What updates were shared on MEHQ and VOPL projects?
MEHQ sampling and plant optimization are ongoing, with meaningful revenue contributions expected from FY26. Anisole and other derivatives will cater to domestic and export markets, with initial sales focused on traders and self-consumption.

8. How are logistics and trade challenges impacting operations?
Logistics delays and higher freight costs persist, but these are largely passed to customers. Container availability issues are manageable with cost adjustments, though lead times remain extended.

9. What is the product-wise revenue breakdown for Q1?
ATBS contributed 33%, butylphenol/IB derivatives 21%, IBB 15%, IB & HPMTBE 12%, antioxidants 8%, and customized products 4%.

10. What is the status of the IBB segment?
IBB demand remains steady but lacks significant growth due to subdued API industry trends. The segment is expected to maintain stable performance in the near term.

VIRAL SARAF MITTAL1.01%
VIRAL ALKALIS LIMITED0.44%
VINOD SARAF0.41%
KAVITA SARAF0%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

+9.10%
+47.50%
70.72
11.29
-
-
ATULAtul18.41 kCr6.22 kCr+1.20%+0.80%30.982.96--
VINYLINDIAVinyl Chemicals (India)395.92 Cr653.51 Cr-8.80%-27.00%20.70.61--

Income Statement for Vinati Organics

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations18.3%2,2481,9002,0851,616954-
Other Income13.2%4439726126-
Total Income18.2%2,2921,9392,1571,676980-
Cost of Materials17%1,1821,0101,089855416-
Purchases of stock-in-trade-0005.810-
Employee Expense17.8%140119938473-
Finance costs-118.3%0.523.630.630.260.21-
Depreciation and Amortization22.2%8973524543-
Other expenses10.7%332300313237141-
Total Expenses16.5%1,7561,5071,5421,227645-
Profit Before exceptional items and Tax24.1%536432615449335-
Total profit before tax24.1%536432615449335-
Current tax30.6%112861459158-
Deferred tax-22.7%182312127.44-
Total tax20.4%13110915710366-
Total profit (loss) for period25.5%405323458347269-
Other comp. income net of taxes13.1%-0.33-0.53-0.51-0.28-0.19-
Total Comprehensive Income25.9%405322457346269-
Earnings Per Share, Basic26.3%39.0931.1544.5633.7226.2-
Earnings Per Share, Diluted26.3%39.0931.1544.5633.7226.2-
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations-3.5%531550542648522553
Other Income-47.6%8.86167.396.166.6722
Total Income-4.6%540566549655528576
Cost of Materials0.4%258257281308256298
Purchases of stock-in-trade-104.1%00.510002.26
Employee Expense0%454542383335
Finance costs0%0.010.010.370.160.090.07
Depreciation and Amortization12%292626232222
Other expenses-1.1%949582898082
Total Expenses-1.2%
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations18.3%2,2481,9002,0851,6169541,029
Revenue From Operations-------
Other Income13.2%443972612645
Other Income-------
Total Income18.2%2,2921,9392,1571,6769801,074
Total Income

Balance Sheet for Vinati Organics

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents719.6%4.160.499.430.376.765.64
Current investments1233.3%121103825210194
Loans, current11.2%0.210.110.120.130.110
Total current financial assets-5.5%616652537590669707
Inventories31.4%290221262199179191
Current tax assets-110%01133391312
Total current assets-2.6%1,0111,0381,003990928994
Property, plant and equipment0.2%1,7281,7241,5131,4881,049881
Capital work-in-progress17.4%514438399249156235
Investment property-000000
Non-current investments-104%02628393933
Loans, non-current-0000350329
Total non-current financial assets-98.1%1.532911441391363
Total non-current assets2.3%2,2932,2412,0281,8501,7181,553
Total assets0.8%3,3043,2793,0302,8402,6462,547
Total non-current financial liabilities0%21217.769.426.636.85
Total non-current liabilities2.9%178173160160150109
Borrowings, current-101.6%0637.674.650.210.2
Total current financial liabilities-54.8%105231179118117126
Provisions, current14.9%119.78.037.756.425.06
Current tax liabilities-9.780169.26129.54
Total current liabilities-38.8%192313293218183220
Total liabilities-23.9%370486454378333329
Equity share capital0%101010101010
Total equity5.1%2,9342,7932,5772,4622,3132,218
Total equity and liabilities0.8%3,3043,2793,0302,8402,6462,547
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents412.9%3.910.079.050.316.752.35
Current investments1233.3%121103825210194
Loans, current12.2%0.210.10.120.130.110
Total current financial assets-5.2%619653534590669704
Inventories22.7%266217260198179191
Current tax assets-110%01133391312
Total current assets-5.9%912969957969924989
Property, plant and equipment

Cash Flow for Vinati Organics

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-118.3%0.523.630.630.26--
Change in inventories-171.7%-22.6634-14.79-54.22--
Depreciation22.2%89735245--
Impairment loss / reversal-002.250--
Unrealised forex losses/gains62%-1.13-4.61-2.22-5.61--
Dividend income-25%0.050.240.370.31--
Adjustments for interest income63.9%148.932214--
Net Cashflows from Operations32.1%553419708235--
Income taxes paid (refund)8.1%9487131108--
Net Cashflows From Operating Activities38.1%458332577127--
Proceeds from sales of PPE2081.8%3.180.890.030.23--
Purchase of property, plant and equipment25.7%500398278174--
Dividends received-25%0.050.240.370.31--
Interest received78.1%158.863.553--
Other inflows (outflows) of cash234.3%9.58-5.39-1.730.53--
Net Cashflows From Investing Activities-26.9%-442.52-348.39-367.41-255.38--
Proceeds from borrowings-580016--
Repayments of borrowings-103.3%031180--
Dividends paid0%72726762--
Interest paid-118.3%0.523.630.630.26--
Other inflows (outflows) of cash43.3%-0.61-1.84-0.12-0.86--
Net Cashflows from Financing Activities84.8%-15.58-108.3-85.96-46.54--
Net change in cash and cash eq.99.3%0.12-124.86124-175.15--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs-118.3%0.523.630.630.26--
Change in inventories-156.9%-18.3535-14.79-54.22--
Depreciation11.1%81735245--
Impairment loss / reversal-002.250--
Unrealised forex losses/gains62%-1.13-4.61-2.22-5.61--
Dividend income-25%0.050.240.370.31--
Adjustments for interest income63.9%148.932214--
Net Cashflows from Operations

404
409
408
491
402
442
Profit Before exceptional items and Tax-13.5%136157141164127134
Total profit before tax-13.5%136157141164127134
Current tax-32.5%284136332925
Deferred tax1288.1%6.831.421.287.394.224.53
Total tax-17.1%354237413329
Total profit (loss) for period-12.3%10111510412394104
Other comp. income net of taxes-23.4%-0.37-0.11-0.080.05-0.12-0.12
Total Comprehensive Income-13.2%10011510412394104
Earnings Per Share, Basic-13.4%9.7311.0810.0511.879.0410.06
Earnings Per Share, Diluted-13.4%9.7311.0810.0511.879.0410.06
-
-
-
-
-
-
-
Cost of Materials17%1,1821,0101,089855416432
Cost of Materials-------
Purchases of stock-in-trade-0005.8100
Employee Expense16.1%13811993847364
Employee Expense-------
Finance costs-118.3%0.523.630.630.260.211.09
Finance costs-------
Depreciation and Amortization11.1%817352454333
Depreciation and Amortization-------
Other expenses9.7%329300313237141122
Other expenses-------
Total Expenses15.8%1,7441,5061,5421,227645649
Total Expenses-------
Profit Before exceptional items and Tax26.9%548432615449335425
Profit Before exceptional items and Tax-------
Total profit before tax26.9%548432615449335425
Total profit before tax-------
Current tax30.6%112861459158105
Current tax-------
Deferred tax-13%212412127.44-14.09
Deferred tax-------
Total tax22.2%1331091571036691
Total tax-------
Total profit (loss) for period28.6%415323458347269334
Total profit (loss) for period-------
Other comp. income net of taxes13.1%-0.33-0.53-0.51-0.28-0.19-0.38
Other comp. income net of taxes-------
Total Comprehensive Income28.6%415323457346269333
Total Comprehensive Income-------
Earnings Per Share, Basic29.3%40.0531.244.5633.7326.232.48
Earnings Per Share, Basic-------
Earnings Per Share, Diluted29.3%40.0531.244.5633.7326.232.48
Earnings Per Share, Diluted-------
Description(%) Q/QDec-2025Sep-2025Jun-2025Mar-2025Dec-2024Sep-2024
Revenue From Operations-3.1%529546542648522553
Other Income-47.7%8.84167.36.146.6822
Total Income-4.3%538562550655528575
Cost of Materials5.3%261248282308256298
Employee Expense0%424241373335
Finance costs0%0.010.010.370.160.090.07
Depreciation and Amortization9.5%242221202021
Other expenses1.1%898875878084
Total Expenses1%393389398485399440
Profit Before exceptional items and Tax-16.3%145173151169129136
Total profit before tax-16.3%145173151169129136
Current tax-32.5%284136332925
Deferred tax257.7%8.623.1338.334.614.89
Total tax-16.3%374439423330
Total profit (loss) for period-16.4%10812911312896106
Other comp. income net of taxes-24.1%-0.34-0.08-0.080.05-0.12-0.12
Total Comprehensive Income-16.4%10812911312895106
Earnings Per Share, Basic-17.4%10.4612.4510.8812.319.2210.23
Earnings Per Share, Diluted-17.4%10.4612.4510.8812.319.2210.23
-2.9%
1,341
1,381
1,357
1,329
1,049
881
Capital work-in-progress24.9%372298241246115221
Investment property-000000
Non-current investments27.5%65451338521210562
Loans, non-current-0000350329
Total non-current financial assets16.6%670575418242464392
Total non-current assets5%2,4082,2942,0651,8581,7181,558
Total assets1.7%3,3203,2633,0222,8272,6432,547
Total non-current financial liabilities9.1%7.597.047.766.796.636.71
Total non-current liabilities4.4%168161161157150109
Borrowings, current-101.6%0637.674.650.210.2
Total current financial liabilities-54.9%102225178118113126
Provisions, current9.2%109.248.037.756.425.06
Current tax liabilities-9.940169.26129.54
Total current liabilities-38.4%182295277205178220
Total liabilities-23.3%350456438362329328
Equity share capital0%101010101010
Total equity5.8%2,9712,8072,5842,4642,3142,219
Total equity and liabilities1.7%3,3203,2633,0222,8272,6432,547
38.7%
589
425
709
235
-
-
Income taxes paid (refund)8.1%9487131108--
Net Cashflows From Operating Activities46.3%494338578127--
Cashflows used in obtaining control of subsidiaries101.7%348173208.51--
Proceeds from sales of PPE2081.8%3.180.890.030.23--
Purchase of property, plant and equipment-17.5%190230263167--
Dividends received-25%0.050.240.370.31--
Interest received78.1%158.863.553.01--
Other inflows (outflows) of cash239.9%9.94-5.39-1.730.53--
Net Cashflows From Investing Activities-35.6%-479.74-353.4-371.56-255.82--
Proceeds from borrowings-580016--
Repayments of borrowings-103.3%031180--
Dividends paid0%72726762--
Interest paid-118.3%0.523.630.630.26--
Other inflows (outflows) of cash-3.2%0.040.070.26-0.76--
Net Cashflows from Financing Activities85.2%-14.94-106.39-85.58-46.43--
Net change in cash and cash eq.99%-0.24-121.62121-175.15--