Last Closing Price as per Jan 29, 2016, in USD |
234.95n/a |
Market Capitalisation in million USD |
0n/a |
Enterprise Value in million USD |
4,395n/a |
Common Shares Outstanding as per Apr 1, 2016 |
100n/a |
Preferred Shares Outstanding as per Apr 1, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
139,450,000n/a |
Average Diluted Shares Outstanding TTM |
140,250,000n/a |
Index Membership |
, US 500
n/a
|
Revenues | 9,662n/a |
Gross Profit | 2,998n/a |
Operating Income | 2,336n/a |
EBITDA | 2,673n/a |
Net Profit | 1,322n/a |
Cash and Cash Equivalents | 632n/a |
Receivables | 1,582n/a |
Total Current Assets | 6,152n/a |
PP&E | 2,588n/a |
Total Assets | 20,189n/a |
Accounts Payable | 945n/a |
Current Debt | 507n/a |
Total Current Liabilities | 2,013n/a |
Long-Term Debt | 4,491n/a |
Total Liabilities | 8,684n/a |
Total Equity | 11,505n/a |
Depreciation & Amortisation | 337n/a |
Change in Working Capital | -608n/a |
Operating Cash Flow | 1,669n/a |
Net Change in PP&E and Intangibles | -487n/a |
Investing Cash Flow | -964n/a |
Dividends Paid | -16n/a |
Financing Cash Flow | -436n/a |
Total Change in Cash | 228n/a |
Free Cash Flow | 853n/a |
Gross Margin | 31.0%n/a |
Operating Margin | 24.2%n/a |
Net Profit Margin | 13.7%n/a |
Return on Equity | 11.5%n/a |
Return on Assets | 6.6%n/a |
Basic EPS | 9.48n/a |
Diluted EPS | 9.43n/a |
Sales per Share | 69.29n/a |
Book Value per Share | 82.29n/a |
FCF per Share | 6.12n/a |
Dividends per Share | 0.11n/a |
Price to Earnings Ratio | 24.78n/a |
Price to Sales Ratio | 3.39n/a |
Price to Book Value | 2.85n/a |
Price to Free Cash Flow | 38.41n/a |
EV/EBITDA | 1.64n/a |
EV/Sales | 0.45n/a |
Book to Market Value | 489,678.66n/a |
Current Ratio | 305.6%n/a |
Liabilities to Equity Ratio | 75.5%n/a |
Debt to Assets Ratio | 24.8%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
6,719
|
6,771
|
5,459
|
6,209
|
7,202
|
8,347
|
9,533
|
10,005
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4,873
|
-4,792
|
-3,669
|
-4,318
|
-4,940
|
-5,654
|
-6,253
|
-6,752
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,845
|
1,979
|
1,790
|
1,891
|
2,262
|
2,693
|
3,280
|
3,253
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-349
|
-382
|
-367
|
-389
|
-446
|
-534
|
-621
|
-641
|
|
-349
|
-382
|
-367
|
-389
|
-446
|
-534
|
-621
|
-641
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,496
|
1,597
|
1,423
|
1,502
|
1,816
|
2,159
|
2,659
|
2,612
|
|
-42
|
-11
|
-12
|
8
|
10
|
-30
|
-70
|
-240
|
|
-42
|
-11
|
-13
|
-9
|
-5
|
-31
|
-71
|
-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
|
1
|
17
|
15
|
1
|
1
|
-175
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,454
|
1,586
|
1,412
|
1,509
|
1,826
|
2,129
|
2,589
|
2,372
|
|
-6
|
-11
|
0
|
0
|
0
|
0
|
0
|
-8
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
1,448
|
1,575
|
1,412
|
1,509
|
1,826
|
2,129
|
2,589
|
2,364
|
|
-490
|
-538
|
-486
|
-499
|
-594
|
-695
|
-830
|
-816
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
957
|
1,037
|
926
|
1,010
|
1,232
|
1,434
|
1,759
|
1,548
|
|
31
|
8
|
-3
|
5
|
-6
|
-4
|
25
|
-15
|
|
31
|
8
|
-3
|
5
|
-6
|
-4
|
25
|
-15
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
989
|
1,045
|
923
|
1,015
|
1,226
|
1,430
|
1,784
|
1,533
|
|
-1
|
0
|
-1
|
-1
|
-2
|
-3
|
-7
|
-3
|
|
987
|
1,045
|
922
|
1,014
|
1,224
|
1,427
|
1,777
|
1,530
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
987
|
1,045
|
922
|
1,014
|
1,224
|
1,427
|
1,777
|
1,530
|
Remarks |
restated on May 27, 2010
n/a
calculated values,
|
restated on Jun 2, 2011
n/a
calculated values,
|
restated on May 31, 2012
n/a
calculated values,
|
restated on May 30, 2013
n/a
calculated values,
|
restated on May 29, 2014
n/a
calculated values,
|
restated on May 28, 2015
n/a
calculated values,
|
restated on Apr 8, 2016
n/a
calculated values,
|
restated on Apr 8, 2016
n/a
calculated values,
|
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
|
n/a
|
555
|
112
|
1,159
|
699
|
280
|
361
|
343
|
|
n/a
|
555
|
112
|
1,159
|
699
|
280
|
361
|
343
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
906
|
847
|
979
|
1,186
|
1,507
|
1,568
|
1,502
|
|
n/a
|
906
|
847
|
979
|
1,186
|
1,507
|
1,568
|
1,502
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
1,226
|
1,435
|
1,459
|
1,815
|
2,980
|
3,426
|
3,779
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
98
|
128
|
54
|
85
|
313
|
152
|
211
|
|
n/a
|
16
|
22
|
21
|
29
|
159
|
105
|
59
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
59
|
3
|
0
|
0
|
101
|
13
|
0
|
|
n/a
|
0
|
79
|
20
|
8
|
5
|
5
|
126
|
|
n/a
|
24
|
24
|
13
|
48
|
48
|
29
|
26
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,785
|
2,522
|
3,651
|
3,786
|
5,080
|
5,507
|
5,835
|
|
n/a
|
1,143
|
1,207
|
1,195
|
1,322
|
2,077
|
2,300
|
2,660
|
|
n/a
|
2,048
|
2,221
|
2,360
|
2,609
|
3,517
|
3,978
|
4,682
|
|
n/a
|
-905
|
-1,014
|
-1,165
|
-1,286
|
-1,440
|
-1,678
|
-2,022
|
|
n/a
|
0
|
372
|
412
|
443
|
445
|
416
|
225
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,794
|
3,560
|
3,699
|
5,008
|
9,294
|
10,363
|
11,777
|
|
n/a
|
138
|
468
|
455
|
1,228
|
3,021
|
3,440
|
4,275
|
|
n/a
|
2,418
|
2,836
|
2,889
|
3,514
|
5,904
|
6,613
|
7,002
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
33
|
52
|
45
|
70
|
69
|
48
|
5
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
204
|
204
|
309
|
195
|
300
|
262
|
495
|
|
n/a
|
3,937
|
5,139
|
5,305
|
6,773
|
11,816
|
13,079
|
14,662
|
|
n/a
|
6,721
|
7,661
|
8,956
|
10,559
|
16,896
|
18,586
|
20,497
|
Liabilities and owners' equity | ||||||||
|
n/a
|
990
990200000
|
868
867600000
|
912
911800000
|
1,049
1048700000
|
1,492
1492000000
|
1,593
1593000000
|
1,442
1442000000
|
|
n/a
|
600
600200000
|
582
581800000
|
608
607800000
|
714
713700000
|
940
940000000
|
1,039
1039000000
|
893
893000000
|
|
n/a
|
45
45100000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
345
344900000
|
286
285800000
|
304
304000000
|
335
335000000
|
552
552000000
|
554
554000000
|
549
549000000
|
|
n/a
|
55
55000000
|
15
15100000
|
15
14700000
|
1
500000
|
204
204000000
|
2
2000000
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
16
15600000
|
11
11100000
|
16
15500000
|
22
21700000
|
16
16000000
|
13
13000000
|
43
43000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
9
9300000
|
1
1400000
|
0
0
|
0
0
|
35
35000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
16
15600000
|
11
11100000
|
6
6200000
|
20
20300000
|
16
16000000
|
13
13000000
|
8
8000000
|
|
n/a
|
1,061
1060800000
|
894
893800000
|
942
942000000
|
1,071
1070900000
|
1,712
1712000000
|
1,608
1608000000
|
1,485
1485000000
|
|
n/a
|
250
250300000
|
235
234900000
|
222
221900000
|
208
207700000
|
3,602
3602000000
|
3,569
3569000000
|
5,184
5184000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
547
547200000
|
640
640300000
|
628
627500000
|
915
915400000
|
1,778
1778000000
|
1,996
1996000000
|
2,089
2089000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
328
328400000
|
284
284400000
|
253
252500000
|
359
358900000
|
548
548000000
|
442
442000000
|
551
551000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
112
111800000
|
138
137600000
|
194
194400000
|
259
259100000
|
762
762000000
|
950
950000000
|
1,001
1001000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
4
3500000
|
6
6100000
|
0
0
|
18
17800000
|
11
11000000
|
6
6000000
|
3
3000000
|
|
n/a
|
104
103500000
|
212
212200000
|
181
180600000
|
280
279600000
|
457
457000000
|
598
598000000
|
534
534000000
|
|
n/a
|
798
797500000
|
875
875200000
|
849
849400000
|
1,123
1123100000
|
5,380
5380000000
|
5,565
5565000000
|
7,273
7273000000
|
|
n/a
|
1,858
1858300000
|
1,769
1769000000
|
1,791
1791400000
|
2,194
2194000000
|
7,092
7092000000
|
7,173
7173000000
|
8,758
8758000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
1,253
1252600000
|
1,406
1405700000
|
1,599
1599400000
|
1,799
1798900000
|
1,923
1923000000
|
1,632
1632000000
|
138
138000000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
3,895
3895400000
|
4,800
4800300000
|
5,797
5796700000
|
7,004
7003500000
|
8,413
8413000000
|
10,172
10172000000
|
12,467
12467000000
|
|
n/a
|
-288
-288200000
|
-317
-317200000
|
-235
-234600000
|
-442
-441700000
|
-553
-553000000
|
-418
-418000000
|
-896
-896000000
|
|
n/a
|
4,860
4859800000
|
5,889
5888800000
|
7,162
7161500000
|
8,361
8360700000
|
9,783
9783000000
|
11,386
11386000000
|
11,709
11709000000
|
|
n/a
|
3
3300000
|
3
2900000
|
3
3000000
|
4
4100000
|
21
21000000
|
27
27000000
|
30
30000000
|
|
n/a
|
4,863
4863100000
|
5,892
5891700000
|
7,165
7164500000
|
8,365
8364800000
|
9,804
9804000000
|
11,413
11413000000
|
11,739
11739000000
|
|
n/a
|
6,721
6721400000
|
7,661
7660700000
|
8,956
8955900000
|
10,559
10558800000
|
16,896
16896000000
|
18,586
18586000000
|
20,497
20497000000
|
Remarks | restated on n/a | restated on May 27, 2010 n/a | restated on Jun 2, 2011 n/a | restated on May 31, 2012 n/a | restated on May 30, 2013 n/a | restated on May 29, 2014 n/a | restated on May 28, 2015 n/a | restated on Apr 8, 2016 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
957
|
1,037
|
926
|
1,010
|
1,232
|
1,434
|
1,759
|
1,548
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
125
|
136
|
152
|
164
|
170
|
214
|
292
|
325
|
|
-143
|
279
|
298
|
-38
|
-79
|
82
|
210
|
366
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-63
|
-364
|
-472
|
87
|
-259
|
-241
|
-400
|
-537
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
37
|
15
|
-5
|
-8
|
-26
|
-30
|
21
|
0
|
|
914
|
1,103
|
898
|
1,215
|
1,038
|
1,459
|
1,882
|
1,702
|
|
-225
|
-204
|
-170
|
-120
|
-192
|
-320
|
-351
|
-455
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-213
|
-476
|
-1,190
|
-31
|
-1,424
|
-5,034
|
-948
|
-613
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
11
|
-18
|
16
|
26
|
11
|
19
|
59
|
|
-3
|
5
|
2
|
2
|
0
|
-3
|
-4
|
0
|
|
-429
|
-664
|
-1,376
|
-133
|
-1,590
|
-5,346
|
-1,244
|
-1,009
|
|
-17
|
-17
|
-17
|
-17
|
-17
|
-17
|
-18
|
-17
|
|
-518
|
-50
|
-55
|
-15
|
-29
|
3,463
|
-233
|
1,017
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
54
|
37
|
89
|
116
|
122
|
36
|
-373
|
-1,496
|
|
54
|
37
|
89
|
116
|
122
|
129
|
114
|
102
|
|
0
|
0
|
0
|
0
|
0
|
-93
|
-487
|
-1,598
|
|
43
|
12
|
23
|
29
|
28
|
10
|
21
|
11
|
|
-1
|
-1
|
-1
|
0
|
0
|
0
|
0
|
0
|
|
-438
|
-19
|
39
|
114
|
104
|
3,492
|
-603
|
-485
|
|
46
|
420
|
-439
|
1,196
|
-448
|
-395
|
35
|
208
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
46
|
420
|
-439
|
1,196
|
-448
|
-395
|
35
|
208
|
|
25
|
-86
|
-15
|
28
|
-12
|
-24
|
46
|
-95
|
|
71
|
333
|
-454
|
1,223
|
-460
|
-419
|
81
|
113
|
Remarks |
restated on May 27, 2010
n/a
calculated values,
|
restated on Jun 2, 2011
n/a
calculated values,
|
restated on May 31, 2012
n/a
calculated values,
|
restated on May 30, 2013
n/a
calculated values,
|
restated on May 29, 2014
n/a
calculated values,
|
restated on May 28, 2015
n/a
calculated values,
|
restated on Apr 8, 2016
n/a
calculated values,
|
restated on Nov 30, -1
n/a
calculated values,
|