Last Closing Price as per Jul 12, 2017, in USD |
18.49n/a |
Market Capitalisation in million USD |
2,378n/a |
Enterprise Value in million USD |
2,348n/a |
Common Shares Outstanding as per Apr 21, 2017 |
128,604,671n/a |
Preferred Shares Outstanding as per Apr 21, 2017 |
n/a |
Average Basic Shares Outstanding TTM |
128,157,000n/a |
Average Diluted Shares Outstanding TTM |
129,243,500n/a |
Index Membership |
n/a
|
Revenues | 1,378n/a |
Gross Profit | 829n/a |
Operating Income | 173n/a |
EBITDA | 223n/a |
Net Profit | 143n/a |
Cash and Cash Equivalents | 422n/a |
Receivables | 64n/a |
Total Current Assets | 739n/a |
PP&E | 159n/a |
Total Assets | 1,092n/a |
Accounts Payable | 93n/a |
Current Debt | 4n/a |
Total Current Liabilities | 202n/a |
Long-Term Debt | 389n/a |
Total Liabilities | 656n/a |
Total Equity | 436n/a |
Depreciation & Amortisation | 50n/a |
Change in Working Capital | -21n/a |
Operating Cash Flow | 217n/a |
Net Change in PP&E and Intangibles | -44n/a |
Investing Cash Flow | -48n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -6n/a |
Total Change in Cash | 162n/a |
Free Cash Flow | 153n/a |
Gross Margin | 60.1%n/a |
Operating Margin | 12.5%n/a |
Net Profit Margin | 10.4%n/a |
Return on Equity | 32.8%n/a |
Return on Assets | 13.1%n/a |
Basic EPS | 1.12n/a |
Diluted EPS | 1.11n/a |
Sales per Share | 10.75n/a |
Book Value per Share | 3.40n/a |
FCF per Share | 1.19n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | 16.54n/a |
Price to Sales Ratio | 1.72n/a |
Price to Book Value | 5.43n/a |
Price to Free Cash Flow | 15.48n/a |
EV/EBITDA | 10.53n/a |
EV/Sales | 1.70n/a |
Book to Market Value | 0.18n/a |
Current Ratio | 365.8%n/a |
Liabilities to Equity Ratio | 150.3%n/a |
Debt to Assets Ratio | 35.9%n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
|
1,929
|
1,623
|
1,101
|
545
|
803
|
1,139
|
1,243
|
1,381
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,074
|
-832
|
-502
|
-205
|
-307
|
-458
|
-489
|
-555
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
855
|
791
|
598
|
340
|
497
|
680
|
754
|
827
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,006
|
-850
|
-700
|
-376
|
-473
|
-645
|
-688
|
-643
|
|
-1,006
|
-850
|
-700
|
-376
|
-473
|
-645
|
-688
|
-643
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-151
|
-59
|
-102
|
-36
|
24
|
35
|
66
|
184
|
|
-66
|
-29
|
-57
|
-52
|
-49
|
-24
|
-30
|
-28
|
|
-59
|
-56
|
-57
|
-52
|
-47
|
-20
|
-19
|
-20
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-7
|
27
|
0
|
0
|
-2
|
-4
|
-11
|
-8
|
|
-217
|
-88
|
-159
|
-88
|
-26
|
11
|
36
|
156
|
|
-17
|
-3
|
281
|
30
|
-8
|
15
|
-10
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-234
|
-90
|
122
|
-58
|
-33
|
26
|
26
|
156
|
|
110
|
-9
|
6
|
5
|
5
|
84
|
-5
|
-4
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-124
|
-99
|
128
|
-53
|
-29
|
111
|
22
|
152
|
|
-182
|
-153
|
-310
|
22
|
105
|
82
|
-5
|
2
|
|
-182
|
-153
|
-310
|
22
|
105
|
82
|
-5
|
2
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-306
|
-252
|
-182
|
-31
|
76
|
193
|
17
|
154
|
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-306
|
-251
|
-182
|
-31
|
76
|
193
|
17
|
154
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-306
|
-251
|
-182
|
-31
|
76
|
193
|
17
|
154
|
Remarks |
restated on Feb 29, 2012
n/a
calculated values,
|
restated on Feb 21, 2013
n/a
calculated values,
|
restated on Feb 25, 2014
n/a
calculated values,
|
restated on Mar 3, 2015
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
Assets | ||||||||
|
n/a
|
23
|
180
|
59
|
130
|
184
|
298
|
479
|
|
n/a
|
23
|
180
|
59
|
130
|
184
|
298
|
479
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
208
|
120
|
122
|
90
|
90
|
97
|
77
|
|
n/a
|
208
|
120
|
122
|
90
|
90
|
97
|
77
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
289
|
193
|
221
|
185
|
158
|
192
|
167
|
|
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
|
92
|
59
|
51
|
247
|
42
|
34
|
34
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
202
|
0
|
0
|
0
|
|
n/a
|
4
|
0
|
1
|
0
|
1
|
2
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
88
|
59
|
49
|
45
|
42
|
32
|
34
|
|
n/a
|
612
|
552
|
452
|
652
|
475
|
621
|
758
|
|
n/a
|
376
|
239
|
220
|
149
|
174
|
174
|
167
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
270
|
160
|
230
|
177
|
278
|
181
|
186
|
|
n/a
|
228
|
117
|
131
|
91
|
90
|
86
|
87
|
|
n/a
|
0
|
2
|
60
|
49
|
65
|
49
|
50
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
3
|
0
|
0
|
0
|
0
|
1
|
2
|
|
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
|
39
|
41
|
39
|
37
|
123
|
45
|
47
|
|
n/a
|
646
|
398
|
450
|
326
|
452
|
355
|
353
|
|
n/a
|
1,258
|
950
|
903
|
978
|
926
|
976
|
1,110
|
Liabilities and owners' equity | ||||||||
|
n/a
|
466
466494000
|
362
362211000
|
393
393101000
|
345
345463000
|
242
242336000
|
263
262662000
|
221
220785000
|
|
n/a
|
196
195541000
|
144
144060000
|
175
174705000
|
143
142654000
|
88
88402000
|
109
109327000
|
93
93144000
|
|
n/a
|
2
2348000
|
1
805000
|
1
932000
|
3
2631000
|
3
3008000
|
2
1655000
|
2
2207000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
269
268605000
|
217
217346000
|
217
217464000
|
200
200178000
|
151
150926000
|
152
151680000
|
125
125434000
|
|
n/a
|
101
101493000
|
65
64746000
|
23
22632000
|
3
3407000
|
10
10459000
|
4
3625000
|
4
3664000
|
|
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
|
5
4893000
|
0
16000
|
0
116000
|
96
96370000
|
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
|
5
4893000
|
0
16000
|
0
116000
|
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
|
96
96370000
|
0
0
|
0
0
|
0
0
|
|
n/a
|
573
572880000
|
427
426973000
|
416
415849000
|
445
445240000
|
253
252795000
|
266
266287000
|
224
224449000
|
|
n/a
|
476
476319000
|
382
381569000
|
384
383662000
|
391
390794000
|
400
400284000
|
393
393168000
|
390
389742000
|
|
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
|
230
230141000
|
250
250448000
|
230
229942000
|
174
173959000
|
74
73648000
|
71
70921000
|
66
66197000
|
|
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
|
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
|
33
32784000
|
14
13752000
|
21
21026000
|
17
16624000
|
17
17183000
|
19
18900000
|
18
17512000
|
|
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
|
197
197357000
|
237
236696000
|
209
208916000
|
157
157335000
|
56
56465000
|
52
52021000
|
49
48685000
|
|
n/a
|
706
706460000
|
632
632017000
|
614
613604000
|
565
564753000
|
474
473932000
|
464
464089000
|
456
455939000
|
|
n/a
|
1,279
1279340000
|
1,059
1058990000
|
1,029
1029453000
|
1,010
1009993000
|
727
726727000
|
730
730376000
|
680
680388000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
508
508245000
|
479
478767000
|
323
323455000
|
332
332421000
|
376
375537000
|
401
401114000
|
428
428253000
|
|
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
|
-1,884
-1883898000
|
-1,828
-1827892000
|
-1,512
-1511862000
|
-1,365
-1364657000
|
-1,292
-1291583000
|
-1,282
-1281690000
|
-1,276
-1276258000
|
|
n/a
|
1,418
1417785000
|
1,246
1246063000
|
1,072
1071551000
|
1,021
1020633000
|
1,146
1145643000
|
1,156
1155838000
|
1,306
1306096000
|
|
n/a
|
-66
-66302000
|
-6
-5924000
|
-10
-10074000
|
-21
-20879000
|
-30
-29986000
|
-30
-30041000
|
-28
-28160000
|
|
n/a
|
-24
-24170000
|
-109
-108986000
|
-127
-126930000
|
-32
-32482000
|
200
199611000
|
245
245221000
|
430
429931000
|
|
n/a
|
2
2489000
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
-22
-21681000
|
-109
-108986000
|
-127
-126930000
|
-32
-32482000
|
200
199611000
|
245
245221000
|
430
429931000
|
|
n/a
|
1,258
1257659000
|
950
950004000
|
903
902523000
|
978
977511000
|
926
926338000
|
976
975597000
|
1,110
1110319000
|
Remarks | restated on n/a | restated on Feb 29, 2012 n/a | restated on Feb 21, 2013 n/a | restated on Feb 25, 2014 n/a | restated on Mar 3, 2015 n/a | restated on Mar 1, 2016 n/a | restated on Feb 23, 2017 n/a | restated on May 1, 2017 n/a |
in million USD | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|---|
|
-124
|
-99
|
138
|
-53
|
-32
|
77
|
22
|
152
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
106
|
96
|
70
|
36
|
39
|
54
|
50
|
49
|
|
51
|
5
|
28
|
2
|
28
|
78
|
61
|
45
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
208
|
169
|
152
|
-59
|
-67
|
-164
|
-12
|
2
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-34
|
-20
|
-118
|
86
|
9
|
-30
|
-15
|
-2
|
|
207
|
151
|
270
|
11
|
-24
|
14
|
106
|
245
|
|
-44
|
-48
|
-349
|
-47
|
-45
|
-94
|
-54
|
-47
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
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
|
-9
|
-3
|
-46
|
-6
|
-35
|
-5
|
-7
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-7
|
-4
|
308
|
0
|
1
|
-6
|
78
|
-5
|
|
-23
|
-26
|
64
|
-38
|
143
|
138
|
1
|
0
|
|
-86
|
-87
|
21
|
-131
|
94
|
3
|
19
|
-59
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-108
|
-26
|
-114
|
2
|
-2
|
8
|
-9
|
-5
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
6
|
5
|
42
|
2
|
3
|
|
0
|
0
|
0
|
6
|
5
|
42
|
2
|
3
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-41
|
-15
|
-12
|
-7
|
3
|
-10
|
-1
|
-1
|
|
23
|
-23
|
-3
|
0
|
0
|
0
|
0
|
0
|
|
-126
|
-64
|
-128
|
1
|
6
|
41
|
-8
|
-3
|
|
-4
|
0
|
163
|
-119
|
76
|
58
|
116
|
182
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-4
|
0
|
163
|
-119
|
76
|
58
|
116
|
182
|
|
-1
|
3
|
-6
|
-2
|
-5
|
-4
|
-3
|
-2
|
|
-5
|
2
|
157
|
-121
|
71
|
54
|
114
|
181
|
Remarks |
restated on Feb 29, 2012
n/a
calculated values,
|
restated on Feb 21, 2013
n/a
calculated values,
|
restated on Feb 25, 2014
n/a
calculated values,
|
restated on Mar 3, 2015
n/a
calculated values,
|
restated on Mar 1, 2016
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|
restated on Feb 23, 2017
n/a
calculated values,
|