Last Closing Price as per Jul 27, 2016, in USD |
21.00n/a |
Market Capitalisation in million USD |
1,279n/a |
Enterprise Value in million USD |
1,250n/a |
Common Shares Outstanding as per May 1, 2016 |
60,914,000n/a |
Preferred Shares Outstanding as per May 1, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
64,594,750n/a |
Average Diluted Shares Outstanding TTM |
66,115,500n/a |
Index Membership |
n/a
|
Revenues | 523n/a |
Gross Profit | 104n/a |
Operating Income | 60n/a |
EBITDA | 76n/a |
Net Profit | 31n/a |
Cash and Cash Equivalents | 29n/a |
Receivables | 0n/a |
Total Current Assets | 82n/a |
PP&E | 127n/a |
Total Assets | 319n/a |
Accounts Payable | 23n/a |
Current Debt | 0n/a |
Total Current Liabilities | 52n/a |
Long-Term Debt | 0n/a |
Total Liabilities | 90n/a |
Total Equity | 229n/a |
Depreciation & Amortisation | 16n/a |
Change in Working Capital | 7n/a |
Operating Cash Flow | 81n/a |
Net Change in PP&E and Intangibles | -32n/a |
Investing Cash Flow | -33n/a |
Dividends Paid | 0n/a |
Financing Cash Flow | -78n/a |
Total Change in Cash | -30n/a |
Free Cash Flow | 32n/a |
Gross Margin | 19.9%n/a |
Operating Margin | 11.5%n/a |
Net Profit Margin | 6.0%n/a |
Return on Equity | 0.0%n/a |
Return on Assets | 0.0%n/a |
Basic EPS | 0.48n/a |
Diluted EPS | 0.47n/a |
Sales per Share | 8.09n/a |
Book Value per Share | n/a |
FCF per Share | 0.50n/a |
Dividends per Share | 0.00n/a |
Price to Earnings Ratio | 43.55n/a |
Price to Sales Ratio | 2.60n/a |
Price to Book Value | n/a |
Price to Free Cash Flow | 42.13n/a |
EV/EBITDA | n/a |
EV/Sales | n/a |
Book to Market Value | 0.18n/a |
Current Ratio | 156.6%n/a |
Liabilities to Equity Ratio | 39.5%n/a |
Debt to Assets Ratio | 0.0%n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
347
|
362
|
403
|
436
|
460
|
490
|
519
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-298
|
-313
|
-346
|
-363
|
-377
|
-396
|
-414
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
49
|
48
|
57
|
73
|
84
|
94
|
104
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-31
|
-29
|
-30
|
-35
|
-36
|
-41
|
-44
|
|
-23
|
-22
|
-22
|
-25
|
-25
|
-29
|
-28
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-8
|
-7
|
-8
|
-10
|
-11
|
-13
|
-16
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
18
|
19
|
26
|
38
|
47
|
53
|
60
|
|
-11
|
-5
|
-1
|
-1
|
-1
|
0
|
0
|
|
-11
|
-6
|
-2
|
-2
|
0
|
0
|
-1
|
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
6
|
14
|
25
|
37
|
47
|
53
|
60
|
|
-6
|
-5
|
5
|
0
|
-2
|
-5
|
-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
|
9
|
30
|
36
|
45
|
48
|
52
|
|
-1
|
-1
|
136
|
-16
|
-11
|
-18
|
-19
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
8
|
166
|
21
|
34
|
30
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
8
|
166
|
21
|
34
|
30
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
8
|
166
|
21
|
34
|
30
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
8
|
166
|
21
|
34
|
30
|
32
|
Remarks |
restated on Mar 30, 2012
n/a
calculated values,
|
restated on Apr 19, 2013
n/a
calculated values,
|
restated on Apr 3, 2014
n/a
calculated values,
|
restated on Apr 2, 2015
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
Assets | |||||||
|
n/a
|
22
|
44
|
66
|
56
|
51
|
51
|
|
n/a
|
22
|
44
|
66
|
56
|
51
|
51
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
20
|
25
|
26
|
25
|
28
|
28
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
15
|
13
|
12
|
17
|
18
|
16
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
7
|
15
|
30
|
30
|
8
|
4
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
11
|
23
|
24
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
7
|
4
|
7
|
6
|
8
|
4
|
|
n/a
|
63
|
97
|
135
|
127
|
105
|
99
|
|
n/a
|
71
|
75
|
78
|
93
|
116
|
128
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
35
|
162
|
129
|
118
|
132
|
116
|
|
n/a
|
24
|
24
|
24
|
24
|
30
|
31
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
129
|
93
|
83
|
92
|
75
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
10
|
9
|
12
|
11
|
11
|
10
|
|
n/a
|
107
|
238
|
207
|
211
|
248
|
244
|
|
n/a
|
170
|
335
|
342
|
339
|
353
|
343
|
Liabilities and owners' equity | |||||||
|
n/a
|
38
38333000
|
39
39294000
|
45
44528000
|
46
46064000
|
50
49625000
|
49
49393000
|
|
n/a
|
10
9954000
|
10
10494000
|
12
12198000
|
17
16788000
|
17
17095000
|
20
19760000
|
|
n/a
|
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
|
|
n/a
|
28
28379000
|
29
28800000
|
32
32330000
|
29
29276000
|
33
32530000
|
30
29633000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
3
2513000
|
2
2224000
|
2
2148000
|
0
344000
|
0
333000
|
0
326000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
3
2513000
|
2
2224000
|
2
2148000
|
0
344000
|
0
333000
|
0
326000
|
|
n/a
|
41
40846000
|
42
41518000
|
47
46676000
|
46
46408000
|
50
49958000
|
50
49719000
|
|
n/a
|
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
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
53
52652000
|
44
44304000
|
49
48830000
|
27
27045000
|
35
34969000
|
37
37016000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
53
52652000
|
44
44304000
|
49
48830000
|
27
27045000
|
35
34969000
|
37
37016000
|
|
n/a
|
53
52652000
|
44
44304000
|
49
48830000
|
27
27045000
|
35
34969000
|
37
37016000
|
|
n/a
|
93
93498000
|
86
85822000
|
96
95506000
|
73
73453000
|
85
84927000
|
87
86735000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
371
370808000
|
378
377539000
|
354
354068000
|
338
338135000
|
311
310768000
|
267
266724000
|
|
n/a
|
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
|
|
n/a
|
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
|
|
n/a
|
-294
-294346000
|
-128
-128077000
|
-107
-107298000
|
-73
-73042000
|
-43
-42982000
|
-11
-10584000
|
|
n/a
|
0
-34000
|
0
-336000
|
0
-338000
|
0
0
|
0
0
|
0
0
|
|
n/a
|
76
76428000
|
249
249126000
|
246
246432000
|
265
265093000
|
268
267786000
|
256
256140000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
76
76428000
|
249
249126000
|
246
246432000
|
265
265093000
|
268
267786000
|
256
256140000
|
|
n/a
|
170
169926000
|
335
334948000
|
342
341938000
|
339
338546000
|
353
352713000
|
343
342875000
|
Remarks | restated on n/a | restated on Mar 30, 2012 n/a | restated on Apr 19, 2013 n/a | restated on Apr 3, 2014 n/a | restated on Apr 2, 2015 n/a | restated on Mar 31, 2016 n/a | restated on Jun 10, 2016 n/a |
in million USD | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 | FY '16 |
---|---|---|---|---|---|---|---|
|
0
|
8
|
166
|
21
|
34
|
30
|
32
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
8
|
7
|
8
|
10
|
11
|
13
|
16
|
|
9
|
9
|
-137
|
22
|
14
|
23
|
26
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
2
|
-4
|
-2
|
4
|
-4
|
-3
|
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
|
|
20
|
21
|
35
|
56
|
55
|
63
|
79
|
|
-2
|
-7
|
-12
|
-14
|
-22
|
-29
|
-28
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
8
|
-1
|
-1
|
-5
|
-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
|
-2
|
0
|
3
|
2
|
1
|
1
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-2
|
-9
|
-4
|
-11
|
-21
|
-34
|
-29
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-32
|
-8
|
-9
|
-2
|
-25
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
-21
|
-21
|
-34
|
-50
|
|
0
|
0
|
1
|
0
|
3
|
10
|
2
|
|
0
|
-1
|
-1
|
-21
|
-23
|
-44
|
-52
|
|
-1
|
-1
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-33
|
-10
|
-9
|
-23
|
-45
|
-34
|
-50
|
|
-15
|
2
|
22
|
22
|
-11
|
-5
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-15
|
2
|
22
|
22
|
-11
|
-5
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-15
|
2
|
22
|
22
|
-11
|
-5
|
0
|
Remarks |
restated on Mar 30, 2012
n/a
calculated values,
|
restated on Apr 19, 2013
n/a
calculated values,
|
restated on Apr 3, 2014
n/a
calculated values,
|
restated on Apr 2, 2015
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|
restated on Mar 31, 2016
n/a
calculated values,
|