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
ZENTEC logo

ZENTEC - Zen Technologies Ltd. Share Price

Aerospace & Defense

₹1236.40-30.20(-2.38%)
Market Closed as of Jan 13, 2026, 15:30 IST

Valuation

Market Cap11.67 kCr
Price/Earnings (Trailing)46.88
Price/Sales (Trailing)12.93
EV/EBITDA27.81
Price/Free Cashflow-68.36
MarketCap/EBT31.26
Enterprise Value11.31 kCr

Fundamentals

Growth & Returns

Price Change 1W-5.1%
Price Change 1M-5.5%
Price Change 6M-30.4%
Price Change 1Y-49.1%
3Y Cumulative Return88.4%
5Y Cumulative Return67.3%
7Y Cumulative Return50%
10Y Cumulative Return26.8%
Revenue (TTM)
902.88 Cr
Rev. Growth (Yr)-20.5%
Earnings (TTM)271.39 Cr
Earnings Growth (Yr)-2.4%

Profitability

Operating Margin41%
EBT Margin41%
Return on Equity14.76%
Return on Assets13.24%
Free Cashflow Yield-1.46%

Cash Flow & Liquidity

Cash Flow from Investing (TTM)-823.11 Cr
Cash Flow from Operations (TTM)-146.27 Cr
Cash Flow from Financing (TTM)1.01 kCr
Cash & Equivalents369.62 Cr
Free Cash Flow (TTM)-178.58 Cr
Free Cash Flow/Share (TTM)-19.78

Balance Sheet

Total Assets2.05 kCr
Total Liabilities210.78 Cr
Shareholder Equity1.84 kCr
Current Assets1.4 kCr
Current Liabilities179.34 Cr
Net PPE114.19 Cr
Inventory121.19 Cr
Goodwill75.1 Cr

Capital Structure & Leverage

Debt Ratio0.00
Debt/Equity0.00
Interest Coverage29.08
Interest/Cashflow Ops-10.57

Dividend & Shareholder Returns

Dividend/Share (TTM)2
Dividend Yield0.15%
Shares Dilution (1Y)0.00%
Shares Dilution (3Y)13.6%
Pros

Balance Sheet: Strong Balance Sheet.

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

Past Returns: Outperforming stock! In past three years, the stock has provided 88.4% return compared to 12.8% by NIFTY 50.

Profitability: Very strong Profitability. One year profit margin are 30%.

Cons

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

Momentum: Stock is suffering a negative price momentum. Stock is down -5.5% in last 30 days.

Technicals: SharesGuru indicator is Bearish.

Price to Sales Ratio

Latest reported: 12.9

Revenue (Last 12 mths)

Latest reported: 902.9 Cr

Net Income (Last 12 mths)

Latest reported: 271.4 Cr
Pros

Balance Sheet: Strong Balance Sheet.

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

Past Returns: Outperforming stock! In past three years, the stock has provided 88.4% return compared to 12.8% by NIFTY 50.

Profitability: Very strong Profitability. One year profit margin are 30%.

Cons

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

Momentum: Stock is suffering a negative price momentum. Stock is down -5.5% in last 30 days.

Technicals: SharesGuru indicator is Bearish.

Investor Care

Dividend Yield0.15%
Dividend/Share (TTM)2
Shares Dilution (1Y)0.00%
Earnings/Share (TTM)27.58

Financial Health

Current Ratio7.82
Debt/Equity0.00

Technical Indicators

RSI (14d)46.8
RSI (5d)31.73
RSI (21d)47.57
MACD SignalSell
Stochastic Oscillator SignalHold
SharesGuru SignalSell
RSI SignalHold
RSI5 SignalHold
RSI21 SignalHold
SMA 5 SignalSell
SMA 10 Signal

Summary of Latest Earnings Report from Zen Tech

Summary of Zen Tech'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 and Key Points:

  1. Growth Strategy:

    • Focus on maintaining leadership in defense training/simulation and expanding into Navy/Air Force markets organically and via acquisitions (target size: Rs.100"“300 crore).
    • Anti-drone systems and AI Turing's remote-control weapon stations (potential $1B+ global market) are key growth drivers.
  2. Financial Targets:

    • Maintain 35% EBITDA and 25% PAT margins despite temporary gross margin pressure from R&D/product mix.
    • FY2025 Revenue Guidance: Rs.900+ crores (H1 already at Rs.500 crores).
    • Long-Term CAGR: 50% over 3 years (organic), with FY2026 order inflow expected to surge.
  3. Order Pipeline:

    • Rs.3,500 crore pipeline (40% simulators, 60% anti-drone/weapon systems), with Rs.1,200 crore expected in FY2025.
  4. Global Expansion:

    • Boost exports to the US (post-Trump policy shifts), Middle East, Africa, and South America. Plan US manufacturing (8"“12 months setup) to meet "Make in America" requirements.
  5. R&D & New Products:

    • Developing next-gen anti-drone systems (e.g., Prahasta robotic dog, Barbarik RCWS) and simulators for autonomous platforms.
  6. Margins & Costs:

    • Short-term margin dip due to customer-driven product iterations; operating leverage to offset. Export-led growth (higher margins) to improve H2 performance.

Key Risks:

  • Execution delays in order conversion (18-month cycle).
  • Acquisitions (90% failure rate per HBR) and US market entry challenges.

Long-Term Vision:
Become a global leader in anti-drone solutions and a one-stop training provider for armed forces.

Share Holdings

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

Holding Pattern

Share Holding Details

Shareholder NameHolding %
ASHOK ATLURI21.65%
KISHORE DUTT ATLURI16.33%
MOTILAL OSWAL LONG TERM EQUITY FUND4.23%
RAMA DEVI ATLURI2.96%
TARA DUTT ATLURI2.09%
SATISH ATLURI1.31%
ARJUN DUTT ATLURI1.11%

Is Zen Tech Better than it's peers?

Detailed comparison of Zen Tech 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
KPRMILLK.P.R. Mill28.32 kCr6.78 kCr-15.40%-14.40%33.824.17--
ALOKINDSAlok Industries7.87 kCr3.84 kCr

Sector Comparison: ZENTEC vs Aerospace & Defense

Comprehensive comparison against sector averages

Comparative Metrics

ZENTEC metrics compared to Aerospace

CategoryZENTECAerospace
PE48.2246.41
PS13.30 9.62
Growth19.5 %8.2 %
67% metrics above sector average
Key Insights
  • 1. ZENTEC is among the Top 10 Aerospace & Defense companies but not in Top 5.
  • 2. The company holds a market share of 1.1% in Aerospace & Defense.
  • 3. In last one year, the company has had an above average growth that other Aerospace & Defense companies.

What does Zen Technologies Ltd. do?

Aerospace & Defense•Capital Goods•Small Cap

Zen Technologies Limited, together with its subsidiary, designs, develops, manufactures, and sells training simulators in India and internationally. The company provides anti-drone systems; combat training simulation and war gaming solutions; armour combat training, indoor tracking, hand grenade simulator, and tactical engagement simulation systems; and digital beamforming solutions. It also offers mortar integrated and carrier mortar tracked, anti-aircraft air defense, anti-tank guided missile, artillery forward observer, automatic grenade launcher, infantry weapon training, UAV mission, rotary wing, medium machine gun, integrated air defense combat, combat weapons training, infantry combat vehicle driving, gunnery, crew gunnery, driving and automated driving, BMP II integrated missile, driver aptitude testing, advanced weapon, driving training, bus driving, and tatra driving simulators. In addition, the company provides containerized tubular and indoor shooting range, smart target, shoot house for live and simulated indoor tactical training, shootedge adapter for handguns, master control station for live-firing ranges, tank target and zeroing, air-to-ground firing range, corner shot weapon, tank zeroing, and multi-functional target systems. It serves police, paramilitary, armed, and security forces; government departments comprising transport, mining, and infrastructure; and the civilian markets. Zen Technologies Limited was incorporated in 1993 and is headquartered in Hyderabad, India.

Industry Group:Aerospace & Defense
Employees:342
Website:www.zentechnologies.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

ZENTEC vs Aerospace (2021 - 2026)

ZENTEC is underperforming relative to the broader Aerospace sector and has declined by 5.0% compared to the previous year.

Sharesguru Stock Score

ZENTEC

60/100
Sharesguru Stock Score

ZENTEC

60/100

Question 1:
"I mainly have two questions. The first question is we have been guiding for Rs.900 Crores revenue in FY2025 and we have already done around Rs.500 Crores in the first half so even if we do the same amount of revenue in half two then we will cross easily to Rs.1000 Crores, so any change in the FY2025 revenue guidance? The follow up question on that would be what is our FY2026? Can you give some colour on how our performance will be in FY2026 over FY2025?"

Answer Summary:
The company aims to exceed its FY2025 revenue guidance of Rs.900 Crores but remains cautious due to execution uncertainties. For FY2026, a 50% CAGR is projected over three years, supported by a robust order pipeline.

Question 2:
"My second question is about the order book. We did not get any order in Q2, so how should we look our order book in the second half of FY2025 and then in FY2026? Can you give us a split between our expected anti-drone system and our simulation system order book split in future? Also, can you please give some colour on the EBITDA margin front as to split between anti-drone system and the simulation system?"

Answer Summary:
Order inflows are expected in late Q3 and Q4 FY2025, targeting ~Rs.1,200 Crores. Order book split between simulators and anti-drone systems is projected at 40-60. Margins are impacted by product mix and R&D but consolidated EBITDA is guided at ~35%.

Question 3:
"In your opening remarks, you mentioned that right now you are present in the US market but not very active and you are looking for growth coming in or rather you are planning on expanding in that geography, so can you expand a little bit more as to what areas you are seeing opportunities in America? Are you planning to set up a manufacturing facility over there or just plain exports from here to US?"

Answer Summary:
Zen plans to establish US manufacturing (51% localization) to comply with "Make in America" policies, targeting North/South American markets. Products like anti-drone systems and simulators will leverage local supply chains, with a $10M capex budget.

Question 4:
"Regarding your new products Prahasta and Barbarik, we have been hearing a lot about them, so just wanted to understand whether they are being sent for testing and if anything further on that front has been done to commercialize these two products."

Answer Summary:
Prahasta (robotic dog) is under R&D refinement, while Barbarik (remote-controlled weapon station) has undergone army testing. Orders for Barbarik are expected in FY2026, with a broader market potential of ~$1B in India and globally.

Question 5:
"My question is generic. Given everything is becoming autonomous with AI, where human intervention may reduce, what do you think about the relevance of simulator training in the years to come?"

Answer Summary:
Autonomous systems still require human oversight, ensuring continued demand for training. Zen integrates AI into simulators and is developing autonomous solutions (e.g., robotic systems), anticipating no near-term disruption to its core business.

Question 6:
"Regarding acquisitions, you mentioned targeting Rs.100"“300 Crore deals. How do you mitigate the risk of failed acquisitions, given the high historical failure rates?"

Answer Summary:
Acquisitions focus on firms with strong IP and technical teams. Zen streamlines target portfolios to prioritize high-potential products, avoiding dilution risks. Promoters' significant equity stake aligns interests to minimize reckless decisions.

Question 7:
"Can you elaborate on the US strategy post-Trump's election and its impact on Zen's growth?"

Answer Summary:
Trump's policies are expected to prioritize domestic manufacturing and reduce bureaucracy, aiding Zen's US market entry. The company plans to leverage its IP and cost-efficient supply chain to compete with global players like Thales and Saab.

Question 8:
"What is the long-term vision for Zen in the next 5"“10 years?"

Answer Summary:
Zen aims to dominate global anti-drone solutions and expand into Navy/Air Force simulators via acquisitions and organic R&D. Targets include becoming a one-stop defense training provider and diversifying into asymmetric warfare technologies.

Question 9:
"How do you address margin fluctuations, especially with rising R&D costs and evolving product demands?"

Answer Summary:
Margin volatility stems from R&D investments and product customization. Zen prioritizes long-term product quality over short-term margins, offsetting costs via operating leverage. Export growth (higher margins) is expected to stabilize EBITDA at ~35%.

Question 10:
"What is the update on AI Turing's integration and its contribution to revenue?"

Answer Summary:
AI Turing (remote weapon stations/surveillance) is gaining traction globally. It complements anti-drone systems and is projected to drive significant orders in FY2026, with a $1B+ market opportunity in India alone.

ABHILASHA ATLURI
1.11%
ANISHA ATLURI1.11%
LOGICAL SOLUTIONS LIMITED1.05%
BEENA ATLURI0.5%
NAGARJUNUDU KILARU0.17%
INDIRA GARAPATI0.13%
NANDITA SETHI0.06%

Overall Distribution

Distribution across major stakeholders

Ownership Distribution

Distribution across major institutional holders

-1.30%
-20.20%
-11.49
2.05
-
-

Income Statement for Zen Tech

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations121.6%9744402197055149
Other Income307.1%58157.255.383.021.93
Total Income127.1%1,0324552267558151
Cost of Materials101.2%34517279251026
Employee Expense51.7%895936211720
Finance costs603.1%102.284.081.531.093.35
Depreciation and Amortization61.3%159.686.064.834.954.57
Other expenses74.1%1428252312230
Total Expenses131.5%626271156725394
Profit Before exceptional items and Tax121.3%406184703.584.3657
Exceptional items before tax-170.9%02.412-0.2800
Total profit before tax118.9%406186723.34.3657
Current tax217.1%11236151.281.8610
Deferred tax-132.6%-5.19206.27-0.59-0.27-12.16
Total tax89.3%10757220.691.59-1.91
Total profit (loss) for period131%299130502.612.7759
Other comp. income net of taxes-693.3%-2.570.550.410.03-0.030.09
Total Comprehensive Income129.5%297130502.642.7559
Earnings Per Share, Basic115%32.0715.455.390.250.397.62
Earnings Per Share, Diluted116.7%32.0715.345.20.250.397.62
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations10.2%174158325152242255
Other Income14.3%252225228.473.11
Total Income10.6%199180350174250258
Cost of Materials85.7%53296157117110
Employee Expense-32.3%223229192120
Finance costs-57.7%2.043.463.952.962.261.2
Depreciation and Amortization-11.8%5.716.344.753.813.843.01
Other expenses60.9%382471262421
Total Expenses13.7%117103196115168147
Profit Before exceptional items and Tax
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Revenue From Operations116.8%9314301615450147
Other Income338.5%58147.055.282.911.91
Total Income122.8%9884441685952149
Cost of Materials116.1%39018164147.5425
Employee Expense33.3%574323151417
Finance costs902.4%

Balance Sheet for Zen Tech

Consolidated figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents405.5%370745537154110
Loans, current-169.9%02.430.410.800
Total current financial assets-14.3%1,2181,4211,541353362308
Inventories1.7%1211191641694749
Current tax assets-25.1%9.99132.912.658.180.89
Total current assets-12.5%1,4031,6041,762618478377
Property, plant and equipment7.6%11410689877468
Capital work-in-progress182.7%8.213.55141001.92
Investment property---8.73-2.241.63
Goodwill7.2%75703.023.021.161.16
Non-current investments139.3%8.254.030002.24
Loans, non-current-100.5%02180000
Total non-current financial assets85.1%4102224.4927815.2
Total non-current assets45.5%64744512613216697
Total assets0%2,0492,0491,887750644474
Borrowings, non-current-102.5%0.0340404.1400.43
Total non-current financial liabilities-82.1%1157454.290.890.43
Provisions, non-current10%12114.513.83.022.83
Total non-current liabilities-55.9%316954143.913.26
Borrowings, current-104.2%0.4614181.90.475.89
Total current financial liabilities-33.5%10415690543222
Provisions, current-36.8%13205.92.80.058.36
Current tax liabilities33.9%3.452.838.026.9814109
Total current liabilities-26.7%179244252270246140
Total liabilities-32.7%211313305284250143
Equity share capital0%9.039.039.038.48.47.95
Non controlling interest20.6%423521181414
Total equity5.9%1,8381,7361,582466394330
Total equity and liabilities0%2,0492,0491,887750644474
Standalone figures (in Rs. Crores) /
Description(%) Q/QSep-2025Mar-2025Sep-2024Mar-2024Sep-2023Mar-2023
Cash and cash equivalents703%26634502615191
Loans, current0%0.010.010.030.0300
Total current financial assets-17.2%1,0291,2431,525321342268
Inventories30%6651971333841
Current tax assets0%1.341.341.711.71.70.89
Total current assets-15.3%1,1381,3431,698576446336
Property, plant and equipment2%10410283787366
Capital work-in-progress

Cash Flow for Zen Tech

Consolidated figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs860.7%6.861.613.461.28--
Change in inventories143.8%54-120.08-24.05-10.46--
Depreciation60.9%159.76.064.83--
Impairment loss / reversal-180.6%02.2400--
Unrealised forex losses/gains-129.8%-2.47-0.510.37-0.06--
Adjustments for interest income380%491104.29--
Share-based payments-72.8%1.924.380.440--
Net Cashflows from Operations-168.3%-29.7246137-42.1--
Interest received-00-6.310--
Income taxes paid (refund)262.5%11733142.15--
Other inflows (outflows) of cash-00-0.110--
Net Cashflows From Operating Activities-1327.2%-146.2713116-44.26--
Cashflows used in obtaining control of subsidiaries2060.3%633.8700--
Proceeds from sales of PPE-0.01000--
Purchase of property, plant and equipment6.9%3230134.31--
Purchase of investment property-2.13000--
Cash receipts from repayment of advances and loans made to other parties--1.56000--
Interest received489.7%499.146.473.81--
Other inflows (outflows) of cash-1159.9%-772.33-60.385.51-43.11--
Net Cashflows From Investing Activities-855.6%-823.11-85.24-3.69-43.6--
Proceeds from issuing shares34130.8%9803.86087--
Proceeds from issuing other equity instruments-0002.5--
Payments of other equity instruments-126.5%04.779.660--
Proceeds from exercise of stock options-1.22000--
Proceeds from borrowings4773.9%440.08-7.580.64--
Repayments of borrowings-119.7%0.055.8200--
Payments of lease liabilities-22%00.180.390--
Dividends paid1091%8.981.670.790.8--
Interest paid212.3%5.062.33.460.94--
Other inflows (outflows) of cash-189.1%-4.797.500--
Net Cashflows from Financing Activities23495.3%1,007-3.3-21.8888--
Net change in cash and cash eq.147.3%37-75.12910.12--
Standalone figures (in Rs. Crores) /
Description(%) Q/QMar-2025Mar-2024Mar-2023Mar-2022Mar-2021Mar-2020
Finance costs1880%5.951.251.551.25--
Change in inventories186.8%82-92.31-26.94-5.53--
Depreciation42.4%107.324.383.73--
Impairment loss / reversal-150%0.382.2400--
Unrealised forex losses/gains-121.6%-2.39-0.5300--
Adjustments for interest income370%48116.254.25--
Share-based payments-72.8%1.924.380.440--
Net Cashflows from Operations

6.6%
82
77
154
59
82
110
Exceptional items before tax-0.9400000
Total profit before tax7.9%83771545982110
Current tax5.3%212044172229
Deferred tax-129.1%0.522.65-3.82-0.24-2.981.84
Total tax-9.1%212340171931
Total profit (loss) for period17.3%6253114436379
Other comp. income net of taxes-255.3%-0.181.76-2.25-0.21-0.08-0.02
Total Comprehensive Income13%6255112426379
Earnings Per Share, Basic30.2%6.615.3111.244.427.269.19
Earnings Per Share, Diluted30.2%6.615.3111.244.27.269.19
9.42
1.84
2.03
1.4
1
3.18
Depreciation and Amortization42.4%107.324.383.733.993.75
Other expenses65.3%1207347292028
Total Expenses143.3%636262117574790
Profit Before exceptional items and Tax93.9%352182522.145.6859
Exceptional items before tax-170.9%02.412-0.2800
Total profit before tax91.8%352184541.865.6859
Current tax176.5%95359.520.361.8610
Deferred tax-134.8%-5.62206.77-0.52-0.28-12.16
Total tax63%895516-0.161.59-1.94
Total profit (loss) for period104.7%263129382.024.161
Other comp. income net of taxes-55.8%-1.43-0.56-0.130.020.10.02
Total Comprehensive Income103.9%262129382.054.1961
Earnings Per Share, Basic99.1%30.0915.614.750.250.527.84
Earnings Per Share, Diluted99.1%30.0915.614.580.250.527.84
Description(%) Q/QSep-2025Jun-2025Mar-2025Dec-2024Sep-2024Jun-2024
Revenue From Operations12.7%125111294142242254
Other Income15.8%232024228.433.05
Total Income13.1%148131318163250257
Cost of Materials17.3%62539852119121
Employee Expense-16.7%111317121414
Finance costs-250%0.431.383.612.732.071.02
Depreciation and Amortization12.1%3.323.072.942.62.322.24
Other expenses69.9%169.8362202117
Total Expenses13.2%8777206110167154
Profit Before exceptional items and Tax15.4%61531125383103
Exceptional items before tax-000000
Total profit before tax15.4%61531125383103
Current tax8.3%141331152127
Deferred tax-91%1.183-4.2-0.23-2.991.8
Total tax-6.7%151627151829
Total profit (loss) for period25%463785396574
Other comp. income net of taxes-3250%-0.891.06-1.09-0.25-0.09-0.03
Total Comprehensive Income18.9%453884386574
Earnings Per Share, Basic31.9%5.134.139.454.37.568.88
Earnings Per Share, Diluted31.9%5.134.139.454.37.568.88
182.7%
8.21
3.55
14
10
0
1.92
Investment property-004.13000.87
Non-current investments9.2%23821826262424
Total non-current financial assets49%624419305210227
Total non-current assets40.1%745532134143178111
Total assets0.4%1,8831,8751,832718625446
Borrowings, non-current-102.6%04040000
Total non-current financial liabilities-98.9%1.4442420.90.570.1
Provisions, non-current56.3%4.333.133.673.052.392.29
Total non-current liabilities-79.5%104550103.112.39
Borrowings, current-109.1%01217005.84
Total current financial liabilities-32.2%629163432819
Provisions, current-95.5%1.021.44000.230
Current tax liabilities33.9%3.452.8386.966.970
Total current liabilities-19.3%114141218255236125
Total liabilities-33%125186268265239127
Equity share capital0%9.039.039.038.48.47.95
Total equity4.1%1,7581,6891,565453385319
Total equity and liabilities0.4%1,8831,8751,832718625446
-194%
-47.86
53
108
-42.57
-
-
Interest received-00-0.110--
Income taxes paid (refund)212.9%98328.71.24--
Net Cashflows From Operating Activities-836.4%-146.282199-43.81--
Cashflows used in obtaining control of subsidiaries5850.2%1924.2100.25--
Proceeds from sales of PPE-0.0100.010--
Purchase of property, plant and equipment16%3026123.57--
Interest received501.8%488.816.43.77--
Other inflows (outflows) of cash-1026.4%-688.83-60.245.51-43.11--
Net Cashflows From Investing Activities-940.5%-862.41-81.98-2.69-43.16--
Proceeds from issuing shares-9800087--
Proceeds from issuing other equity instruments-0002.5--
Payments to acquire or redeem entity's shares-126.5%04.779.660--
Proceeds from exercise of stock options-1.22000--
Proceeds from borrowings-51000--
Repayments of borrowings-120.7%05.846.40.07--
Payments of lease liabilities211%1.910.1800--
Dividends paid1091%8.981.670.790.8--
Interest paid1248%4.371.251.550.9--
Other inflows (outflows) of cash-115.4%07.500--
Net Cashflows from Financing Activities14191.5%1,017-6.21-18.487--
Net change in cash and cash eq.110.6%8.17-66.84780.34--