Last Closing Price as per May 20, 2016, in USD |
76.18n/a |
Market Capitalisation in million USD |
15,460n/a |
Enterprise Value in million USD |
13,424n/a |
Common Shares Outstanding as per Apr 3, 2016 |
202,935,277n/a |
Preferred Shares Outstanding as per Apr 3, 2016 |
n/a |
Average Basic Shares Outstanding TTM |
203,068,000n/a |
Average Diluted Shares Outstanding TTM |
209,368,500n/a |
Index Membership |
n/a
|
Revenues | 5,598n/a |
Gross Profit | 2,255n/a |
Operating Income | 756n/a |
EBITDA | 1,364n/a |
Net Profit | 428n/a |
Cash and Cash Equivalents | 4,521n/a |
Receivables | 497n/a |
Total Current Assets | 6,153n/a |
PP&E | 790n/a |
Total Assets | 9,512n/a |
Accounts Payable | 293n/a |
Current Debt | 2,176n/a |
Total Current Liabilities | 3,693n/a |
Long-Term Debt | 0n/a |
Total Liabilities | 3,872n/a |
Total Equity | 5,640n/a |
Depreciation & Amortisation | 608n/a |
Change in Working Capital | -94n/a |
Operating Cash Flow | 1,093n/a |
Net Change in PP&E and Intangibles | -375n/a |
Investing Cash Flow | 2,102n/a |
Dividends Paid | -127n/a |
Financing Cash Flow | -582n/a |
Total Change in Cash | 2,622n/a |
Free Cash Flow | 705n/a |
Gross Margin | 40.3%n/a |
Operating Margin | 13.5%n/a |
Net Profit Margin | 7.6%n/a |
Return on Equity | 7.6%n/a |
Return on Assets | 4.5%n/a |
Basic EPS | 2.11n/a |
Diluted EPS | 2.04n/a |
Sales per Share | 27.57n/a |
Book Value per Share | 26.25n/a |
FCF per Share | 3.47n/a |
Dividends per Share | 0.63n/a |
Price to Earnings Ratio | 36.16n/a |
Price to Sales Ratio | 2.76n/a |
Price to Book Value | 2.74n/a |
Price to Free Cash Flow | 21.94n/a |
EV/EBITDA | 9.84n/a |
EV/Sales | 2.40n/a |
Book to Market Value | 0.36n/a |
Current Ratio | 166.6%n/a |
Liabilities to Equity Ratio | 68.7%n/a |
Debt to Assets Ratio | 22.9%n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
3,351
|
3,567
|
4,827
|
5,662
|
5,053
|
6,170
|
6,628
|
5,565
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-3,288
|
-2,282
|
-2,565
|
-3,223
|
-3,369
|
-3,303
|
-3,560
|
-3,308
|
|
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
|
1,285
|
2,262
|
2,439
|
1,683
|
2,867
|
3,068
|
2,257
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-980
|
-765
|
-801
|
-909
|
-986
|
-1,222
|
-1,477
|
-1,498
|
|
-533
|
-380
|
-376
|
-357
|
-374
|
-469
|
-598
|
-562
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-430
|
-384
|
-423
|
-547
|
-603
|
-742
|
-852
|
-883
|
|
-17
|
-1
|
-2
|
-4
|
-9
|
-11
|
-26
|
-53
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-917
|
519
|
1,462
|
1,530
|
697
|
1,645
|
1,591
|
759
|
|
61
|
-14
|
-36
|
-75
|
-61
|
-49
|
-74
|
-88
|
|
61
|
-14
|
-36
|
-75
|
-61
|
-49
|
-74
|
-88
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-856
|
505
|
1,426
|
1,455
|
636
|
1,596
|
1,517
|
671
|
|
-1,096
|
-2
|
32
|
22
|
-9
|
-80
|
-28
|
-141
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,952
|
504
|
1,457
|
1,477
|
627
|
1,516
|
1,489
|
530
|
|
-34
|
-88
|
-157
|
-490
|
-210
|
-473
|
-482
|
-141
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,987
|
415
|
1,300
|
987
|
417
|
1,043
|
1,007
|
388
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,987
|
415
|
1,300
|
987
|
417
|
1,043
|
1,007
|
388
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,987
|
415
|
1,300
|
987
|
417
|
1,043
|
1,007
|
388
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-1,987
|
415
|
1,300
|
987
|
417
|
1,043
|
1,007
|
388
|
Remarks |
restated on Feb 23, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 10, 2015
n/a
calculated values,
|
restated on Feb 12, 2016
n/a
calculated values,
|
restated on Feb 12, 2016
n/a
calculated values,
|
restated on Feb 12, 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
|
1,919
|
2,848
|
2,849
|
2,876
|
2,906
|
2,265
|
4,006
|
|
n/a
|
1,100
|
829
|
1,167
|
995
|
986
|
809
|
1,479
|
|
n/a
|
819
|
2,019
|
1,681
|
1,880
|
1,920
|
1,456
|
2,527
|
|
n/a
|
234
|
368
|
522
|
626
|
683
|
842
|
618
|
|
n/a
|
234
|
368
|
522
|
626
|
683
|
842
|
618
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
596
|
510
|
678
|
750
|
757
|
698
|
809
|
|
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
|
165
|
308
|
307
|
355
|
305
|
390
|
226
|
|
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
|
67
|
105
|
100
|
94
|
138
|
180
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
98
|
203
|
206
|
261
|
167
|
210
|
226
|
|
n/a
|
2,915
|
4,033
|
4,356
|
4,606
|
4,651
|
4,195
|
5,660
|
|
n/a
|
301
|
267
|
345
|
666
|
656
|
724
|
817
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
2,605
|
4,228
|
4,710
|
4,296
|
4,314
|
3,721
|
1,127
|
|
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
|
181
|
249
|
764
|
771
|
868
|
1,633
|
1,627
|
|
n/a
|
58
|
37
|
288
|
247
|
248
|
542
|
297
|
|
n/a
|
0
|
0
|
155
|
202
|
318
|
831
|
831
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
n/a
|
21
|
149
|
199
|
169
|
135
|
162
|
325
|
|
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
|
102
|
62
|
123
|
154
|
167
|
97
|
174
|
|
n/a
|
3,087
|
4,744
|
5,819
|
5,733
|
5,838
|
6,079
|
3,571
|
|
n/a
|
6,002
|
8,777
|
10,175
|
10,339
|
10,489
|
10,274
|
9,231
|
Liabilities and owners' equity | ||||||||
|
n/a
|
317
316518000
|
415
415003000
|
535
534858000
|
469
469265000
|
430
429546000
|
540
540288000
|
501
500790000
|
|
n/a
|
134
134427000
|
173
173259000
|
259
258583000
|
254
254459000
|
283
282582000
|
404
404237000
|
323
323280000
|
|
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
|
182
182091000
|
242
241744000
|
276
276275000
|
215
214806000
|
147
146964000
|
136
136051000
|
178
177510000
|
|
n/a
|
75
75000000
|
0
0
|
0
0
|
907
906708000
|
0
0
|
865
864718000
|
913
913178000
|
|
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
|
480
479592000
|
545
545104000
|
559
558516000
|
506
505694000
|
801
801034000
|
781
780950000
|
590
589512000
|
|
n/a
|
246
245513000
|
260
260395000
|
221
220999000
|
248
248155000
|
291
291302000
|
275
274657000
|
236
235572000
|
|
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
|
234
234079000
|
285
284709000
|
338
337517000
|
258
257539000
|
510
509732000
|
506
506293000
|
354
353940000
|
|
n/a
|
871
871110000
|
960
960107000
|
1,093
1093374000
|
1,882
1881667000
|
1,231
1230580000
|
2,186
2185956000
|
2,003
2003480000
|
|
n/a
|
935
934722000
|
1,711
1711032000
|
1,605
1604911000
|
790
789913000
|
1,985
1985363000
|
1,188
1188491000
|
1,238
1237776000
|
|
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
|
287
287478000
|
326
326176000
|
416
415524000
|
408
407947000
|
307
307083000
|
246
245554000
|
170
170093000
|
|
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
|
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
|
287
287478000
|
326
326176000
|
416
415524000
|
408
407947000
|
307
307083000
|
246
245554000
|
170
170093000
|
|
n/a
|
1,222
1222200000
|
2,037
2037208000
|
2,020
2020435000
|
1,198
1197860000
|
2,292
2292446000
|
1,434
1434045000
|
1,408
1407869000
|
|
n/a
|
2,093
2093310000
|
2,997
2997315000
|
3,114
3113809000
|
3,080
3079527000
|
3,523
3523026000
|
3,620
3620001000
|
3,411
3411349000
|
|
n/a
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
0
0
|
|
n/a
|
4,269
4269074000
|
4,710
4709743000
|
4,935
4934808000
|
5,028
5027512000
|
5,040
5040242000
|
5,237
5236982000
|
5,204
5203926000
|
|
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
|
-487
-487489000
|
813
812653000
|
1,797
1796849000
|
2,071
2071268000
|
2,004
2004089000
|
1,499
1499149000
|
734
733937000
|
|
n/a
|
129
128713000
|
260
260228000
|
333
332701000
|
165
165121000
|
-76
-76459000
|
-208
-208072000
|
-199
-198939000
|
|
n/a
|
3,910
3910298000
|
5,783
5782624000
|
7,064
7064358000
|
7,264
7263901000
|
6,968
6967872000
|
6,528
6528059000
|
5,739
5738924000
|
|
n/a
|
-2
-1889000
|
-3
-3229000
|
-4
-3519000
|
-4
-4301000
|
-2
-2181000
|
126
125765000
|
80
80488000
|
|
n/a
|
3,908
3908409000
|
5,779
5779395000
|
7,061
7060839000
|
7,260
7259600000
|
6,966
6965691000
|
6,654
6653824000
|
5,819
5819412000
|
|
n/a
|
6,002
6001719000
|
8,777
8776710000
|
10,175
10174648000
|
10,339
10339127000
|
10,489
10488717000
|
10,274
10273825000
|
9,231
9230761000
|
Remarks | restated on n/a | restated on Feb 23, 2011 n/a | restated on Feb 23, 2012 n/a | restated on Feb 19, 2013 n/a | restated on Feb 21, 2014 n/a | restated on Feb 10, 2015 n/a | restated on Feb 12, 2016 n/a | restated on May 2, 2016 n/a |
in million USD | FY '08 | FY '09 | FY '10 | FY '11 | FY '12 | FY '13 | FY '14 | FY '15 |
---|---|---|---|---|---|---|---|---|
|
-1,987
|
415
|
1,300
|
987
|
417
|
1,043
|
1,007
|
388
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
307
|
231
|
267
|
352
|
416
|
464
|
579
|
621
|
|
1,417
|
83
|
-167
|
-76
|
90
|
150
|
111
|
214
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
351
|
-242
|
52
|
-209
|
-394
|
207
|
2
|
-177
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
88
|
488
|
1,452
|
1,054
|
530
|
1,864
|
1,698
|
1,047
|
|
-144
|
-60
|
-90
|
-193
|
-488
|
-213
|
-233
|
-414
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
455
|
-325
|
-2,625
|
10
|
-331
|
-472
|
781
|
1,490
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-101
|
0
|
0
|
-401
|
-120
|
-317
|
-1,088
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
-180
|
10
|
0
|
-83
|
365
|
79
|
25
|
-48
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
29
|
-375
|
-2,715
|
-667
|
-574
|
-923
|
-515
|
1,028
|
|
0
|
0
|
0
|
0
|
0
|
-101
|
-235
|
-189
|
|
-10
|
0
|
803
|
-211
|
0
|
441
|
-3
|
0
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
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
|
-230
|
-1,590
|
-1,300
|
-1,250
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
0
|
0
|
0
|
-4
|
-230
|
-1,590
|
-1,300
|
-1,250
|
|
21
|
21
|
182
|
168
|
105
|
293
|
185
|
36
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
11
|
21
|
985
|
-47
|
-125
|
-956
|
-1,353
|
-1,403
|
|
128
|
134
|
-278
|
340
|
-170
|
-16
|
-169
|
671
|
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
128
|
134
|
-278
|
340
|
-170
|
-16
|
-169
|
671
|
|
0
|
4
|
6
|
-1
|
-2
|
6
|
-8
|
-1
|
|
128
|
138
|
-271
|
338
|
-172
|
-9
|
-177
|
670
|
Remarks |
restated on Feb 23, 2011
n/a
calculated values,
|
restated on Feb 23, 2012
n/a
calculated values,
|
restated on Feb 19, 2013
n/a
calculated values,
|
restated on Feb 21, 2014
n/a
calculated values,
|
restated on Feb 10, 2015
n/a
calculated values,
|
restated on Feb 12, 2016
n/a
calculated values,
|
restated on Feb 12, 2016
n/a
calculated values,
|
restated on Feb 12, 2016
n/a
calculated values,
|