Last Closing Price as per , in USD |
n/a |
Market Capitalisation in million USD |
0n/a |
Enterprise Value in million USD |
0n/a |
Common Shares Outstanding as per Apr 28, 2017 |
58,828,866n/a |
Preferred Shares Outstanding as per Apr 28, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
59,200,000n/a |
Average Diluted Shares Outstanding TTM |
59,575,000n/a |
Index Membership |
n/a
|
Revenues | 5,040n/a |
Gross Profit | 1,920n/a |
Operating Income | 712n/a |
EBITDA | 895n/a |
Net Profit | 357n/a |
Cash and Cash Equivalents | 275n/a |
Receivables | 483n/a |
Total Current Assets | 1,633n/a |
PP&E | 542n/a |
Total Assets | 7,069n/a |
Accounts Payable | 580n/a |
Current Debt | 164n/a |
Total Current Liabilities | 1,096n/a |
Long-Term Debt | 3,456n/a |
Total Liabilities | 5,225n/a |
Total Equity | 1,844n/a |
Depreciation & Amortisation | 183n/a |
Change in Working Capital | 6n/a |
Operating Cash Flow | 615n/a |
Net Change in PP&E and Intangibles | -94n/a |
Investing Cash Flow | -98n/a |
Dividends Paid | -87n/a |
Financing Cash Flow | -488n/a |
Total Change in Cash | 27n/a |
Free Cash Flow | 767n/a |
Gross Margin | 38.1%n/a |
Operating Margin | 14.1%n/a |
Net Profit Margin | 7.1%n/a |
Return on Equity | 19.4%n/a |
Return on Assets | 5.1%n/a |
Basic EPS | n/a |
Diluted EPS | n/a |
Sales per Share | n/a |
Book Value per Share | n/a |
FCF per Share | n/a |
Dividends per Share | n/a |
Price to Earnings Ratio | n/a |
Price to Sales Ratio | n/a |
Price to Book Value | n/a |
Price to Free Cash Flow | n/a |
EV/EBITDA | n/a |
EV/Sales | n/a |
Book to Market Value | n/a |
Current Ratio | 149.0%n/a |
Liabilities to Equity Ratio | 283.4%n/a |
Debt to Assets Ratio | 51.2%n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
2,567
|
3,219
|
3,252
|
4,086
|
4,429
|
4,690
|
5,040
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,663
|
-2,079
|
-2,147
|
-2,719
|
-2,860
|
-3,020
|
-3,120
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
904
|
1,141
|
1,106
|
1,366
|
1,569
|
1,670
|
1,920
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-697
|
-811
|
-773
|
-967
|
-1,048
|
-1,111
|
-1,208
|
|
-666
|
-778
|
-740
|
-923
|
-1,000
|
-1,060
|
-1,149
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-33
|
-33
|
-43
|
-48
|
-51
|
-59
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
207
|
329
|
333
|
400
|
521
|
560
|
712
|
|
289
|
206
|
-193
|
-379
|
-208
|
-281
|
-259
|
|
277
|
208
|
-192
|
-376
|
-202
|
-272
|
-250
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
12
|
-2
|
-1
|
-4
|
-6
|
-9
|
-9
|
|
497
|
535
|
140
|
21
|
313
|
279
|
454
|
|
-42
|
-37
|
-31
|
-48
|
-39
|
-85
|
-56
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
454
|
499
|
109
|
-28
|
274
|
193
|
398
|
|
-63
|
-92
|
-60
|
-27
|
-59
|
-44
|
-40
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
391
|
406
|
49
|
-55
|
215
|
149
|
358
|
|
-3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
389
|
406
|
49
|
-55
|
215
|
149
|
358
|
|
0
|
0
|
0
|
0
|
0
|
-1
|
-1
|
|
389
|
406
|
49
|
-55
|
214
|
149
|
357
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
389
|
406
|
49
|
-55
|
214
|
149
|
357
|
Remarks |
restated on Nov 21, 2012
n/a
calculated values,
|
restated on Nov 27, 2013
n/a
calculated values,
|
restated on Nov 21, 2014
n/a
calculated values,
|
restated on Nov 20, 2015
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
Assets | |||||||
|
171
|
142
|
158
|
207
|
195
|
248
|
275
|
|
171
|
142
|
158
|
207
|
195
|
248
|
275
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
365
|
357
|
335
|
481
|
439
|
499
|
483
|
|
365
|
357
|
335
|
481
|
439
|
499
|
483
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
530
|
435
|
453
|
633
|
625
|
781
|
741
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
134
|
115
|
116
|
161
|
177
|
160
|
134
|
|
57
|
49
|
49
|
63
|
100
|
72
|
79
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
36
|
28
|
28
|
33
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
41
|
38
|
38
|
66
|
76
|
88
|
56
|
|
1,200
|
1,048
|
1,061
|
1,483
|
1,435
|
1,688
|
1,633
|
|
57
|
41
|
39
|
65
|
429
|
507
|
542
|
|
57
|
41
|
39
|
65
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,416
|
2,331
|
2,437
|
3,666
|
3,650
|
4,999
|
4,894
|
|
1,769
|
1,684
|
1,715
|
2,163
|
2,092
|
2,480
|
2,373
|
|
600
|
610
|
694
|
1,477
|
1,470
|
2,477
|
2,478
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
46
|
37
|
28
|
26
|
88
|
42
|
43
|
|
2,473
|
2,372
|
2,476
|
3,731
|
4,078
|
5,506
|
5,436
|
|
3,672
|
3,420
|
3,538
|
5,214
|
5,513
|
7,194
|
7,069
|
Liabilities and owners' equity | |||||||
|
495
494972000
|
456
456189000
|
468
467887000
|
677
676919000
|
643
643200000
|
780
780400000
|
742
742300000
|
|
332
332231000
|
323
323171000
|
325
325023000
|
526
525519000
|
520
519700000
|
621
620600000
|
580
580100000
|
|
37
37118000
|
32
31606000
|
30
30272000
|
33
32613000
|
0
0
|
0
0
|
0
0
|
|
32
31652000
|
30
30467000
|
30
30473000
|
37
36731000
|
35
35400000
|
63
63300000
|
39
39300000
|
|
94
93971000
|
71
70945000
|
82
82119000
|
82
82056000
|
88
88100000
|
97
96500000
|
123
122900000
|
|
21
20710000
|
16
16090000
|
16
16414000
|
103
102921000
|
97
96700000
|
34
33800000
|
164
164000000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
147
147090000
|
135
134633000
|
126
126330000
|
173
172530000
|
176
175800000
|
213
212700000
|
189
189300000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
147
147090000
|
135
134633000
|
126
126330000
|
173
172530000
|
176
175800000
|
213
212700000
|
189
189300000
|
|
663
662772000
|
607
606912000
|
611
610631000
|
952
952370000
|
916
915700000
|
1,027
1026900000
|
1,096
1095600000
|
|
1,723
1723057000
|
1,536
1535522000
|
1,653
1652886000
|
3,116
3115942000
|
2,894
2894100000
|
3,872
3872100000
|
3,456
3456200000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
441
441396000
|
466
465775000
|
499
499037000
|
618
618265000
|
616
616400000
|
688
688000000
|
673
673300000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
93
92725000
|
84
83802000
|
90
89994000
|
97
96612000
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
278
277843000
|
337
337336000
|
377
377465000
|
493
492774000
|
513
513200000
|
573
572500000
|
533
532700000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
71
70828000
|
45
44637000
|
32
31578000
|
29
28879000
|
103
103200000
|
116
115500000
|
141
140600000
|
|
2,164
2164453000
|
2,001
2001297000
|
2,152
2151923000
|
3,734
3734207000
|
3,511
3510500000
|
4,560
4560100000
|
4,130
4129500000
|
|
2,827
2827225000
|
2,608
2608209000
|
2,763
2762554000
|
4,687
4686577000
|
4,426
4426200000
|
5,587
5587000000
|
5,225
5225100000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
1,317
1316975000
|
1,375
1374622000
|
1,400
1399789000
|
1,411
1411273000
|
1,434
1433900000
|
2,034
2034200000
|
2,074
2074200000
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
-2
-2207000
|
0
0
|
37
36612000
|
-40
-39820000
|
-44
-44300000
|
-66
-65500000
|
-108
-108300000
|
|
-261
-260892000
|
-336
-336063000
|
-341
-340647000
|
-436
-435911000
|
-283
-283100000
|
-206
-205500000
|
64
63600000
|
|
-7
-7497000
|
-14
-14446000
|
-33
-33435000
|
-39
-38521000
|
-63
-63100000
|
-200
-200100000
|
-229
-229400000
|
|
1,046
1046379000
|
1,024
1024113000
|
1,062
1062319000
|
897
897021000
|
1,043
1043400000
|
1,563
1563100000
|
1,800
1800100000
|
|
0
0
|
0
0
|
0
0
|
43
43075000
|
43
43400000
|
44
43700000
|
44
43900000
|
|
1,046
1046379000
|
1,024
1024113000
|
1,062
1062319000
|
940
940096000
|
1,087
1086800000
|
1,607
1606800000
|
1,844
1844000000
|
|
3,874
3873604000
|
3,632
3632322000
|
3,825
3824873000
|
5,627
5626673000
|
5,513
5513000000
|
7,194
7193800000
|
7,069
7069100000
|
Remarks | restated on Aug 11, 2011 n/a | restated on Nov 21, 2012 n/a | restated on Nov 27, 2013 n/a | restated on Nov 21, 2014 n/a | restated on Nov 20, 2015 n/a | restated on Nov 17, 2016 n/a | restated on May 2, 2017 n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
-380
|
-75
|
49
|
-55
|
215
|
149
|
358
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
9
|
105
|
105
|
140
|
158
|
170
|
183
|
|
164
|
350
|
332
|
220
|
83
|
112
|
69
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
48
|
-35
|
33
|
-48
|
-22
|
13
|
6
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-11
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-170
|
345
|
518
|
257
|
433
|
444
|
615
|
|
40
|
-29
|
-46
|
-82
|
-64
|
-88
|
-94
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
-1,400
|
-28
|
-1,191
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
-5
|
-2
|
-1
|
-2
|
-1
|
-4
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
43
|
-35
|
-48
|
-1,483
|
-94
|
-1,280
|
-98
|
|
0
|
0
|
-51
|
-40
|
-62
|
-71
|
-87
|
|
2,742
|
-225
|
-159
|
1,405
|
-247
|
488
|
-335
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
26
|
-31
|
-3
|
-5
|
542
|
-43
|
|
0
|
30
|
0
|
0
|
0
|
563
|
0
|
|
2
|
-3
|
-31
|
-3
|
-5
|
-21
|
-43
|
|
10
|
-15
|
-16
|
-81
|
-30
|
-41
|
-23
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,755
|
-213
|
-257
|
1,280
|
-344
|
918
|
-488
|
|
2,627
|
97
|
212
|
54
|
-4
|
83
|
29
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2,627
|
97
|
212
|
54
|
-4
|
83
|
29
|
|
-8
|
1
|
-1
|
-5
|
-8
|
-30
|
-1
|
|
2,619
|
98
|
211
|
49
|
-13
|
53
|
27
|
Remarks |
restated on Nov 21, 2012
n/a
calculated values,
|
restated on Nov 27, 2013
n/a
calculated values,
|
restated on Nov 21, 2014
n/a
calculated values,
|
restated on Nov 20, 2015
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|
restated on Nov 17, 2016
n/a
calculated values,
|