Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
131.13 USD | -1.32% | -2.51% | +0.59% |
Fiscal Period: December | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|---|---|---|---|
Revenues | 559.7Cr | 565.2Cr | 658.4Cr | 684.2Cr | 707.6Cr | |||||
Total Revenues | 559.7Cr | 565.2Cr | 658.4Cr | 684.2Cr | 707.6Cr | |||||
Cost of Goods Sold, Total | 277Cr | 296Cr | 341.8Cr | 353.5Cr | 357.9Cr | |||||
Gross Profit | 282.7Cr | 269.2Cr | 316.6Cr | 330.7Cr | 349.7Cr | |||||
Selling General & Admin Expenses, Total | 92Cr | 98Cr | 106.1Cr | 113.9Cr | 113.8Cr | |||||
Other Operating Expenses | -2.5Cr | -2.6Cr | -3.2Cr | -1.4Cr | -3Cr | |||||
Other Operating Expenses, Total | 90Cr | 96Cr | 102.9Cr | 112.5Cr | 110.8Cr | |||||
Operating Income | 193.1Cr | 173.7Cr | 213.7Cr | 218.2Cr | 238.9Cr | |||||
Interest Expense, Total | -52Cr | -56Cr | -55Cr | -56Cr | -60Cr | |||||
Interest And Investment Income | 3.5Cr | 12Cr | 13Cr | 7Cr | 9.6Cr | |||||
Net Interest Expenses | -48Cr | -44Cr | -42Cr | -49Cr | -51Cr | |||||
Income (Loss) On Equity Invest. | - | - | - | - | - | |||||
Currency Exchange Gains (Loss) | 90L | 1.8Cr | 1.6Cr | 90L | -50L | |||||
EBT, Excl. Unusual Items | 145.6Cr | 132Cr | 172.9Cr | 170.3Cr | 187.8Cr | |||||
Restructuring Charges | -1.4Cr | -4.3Cr | -80L | -1.1Cr | -2.1Cr | |||||
Merger & Related Restructuring Charges | - | -90L | - | - | - | |||||
Impairment of Goodwill | - | -14Cr | - | - | - | |||||
Gain (Loss) On Sale Of Investments | -6.7Cr | - | - | - | - | |||||
Gain (Loss) On Sale Of Assets | - | - | - | - | - | |||||
Asset Writedown | -40L | -2.3Cr | -1.6Cr | -90L | - | |||||
Insurance Settlements | - | - | - | - | - | |||||
Other Unusual Items | 20L | -8.1Cr | -3.1Cr | -2.1Cr | -3.9Cr | |||||
EBT, Incl. Unusual Items | 137.3Cr | 102Cr | 167.4Cr | 166.2Cr | 181.8Cr | |||||
Income Tax Expense | 7.9Cr | 12Cr | 9.9Cr | 34Cr | 22Cr | |||||
Earnings From Continuing Operations | 129.4Cr | 90Cr | 157.5Cr | 132.5Cr | 159.7Cr | |||||
Earnings Of Discontinued Operations | - | - | - | - | - | |||||
Net Income to Company | 129.4Cr | 90Cr | 157.5Cr | 132.5Cr | 159.7Cr | |||||
Minority Interest | - | - | - | - | - | |||||
Net Income - (IS) | 129.4Cr | 90Cr | 157.5Cr | 132.5Cr | 159.7Cr | |||||
Net Income to Common Incl Extra Items | 129.4Cr | 90Cr | 157.5Cr | 132.5Cr | 159.7Cr | |||||
Net Income to Common Excl. Extra Items | 129.4Cr | 90Cr | 157.5Cr | 132.5Cr | 159.7Cr | |||||
Per Share Items | ||||||||||
Net EPS - Basic | 4.23 | 2.99 | 5.3 | 4.63 | 5.68 | |||||
Basic EPS - Continuing Operations | 4.23 | 2.99 | 5.3 | 4.63 | 5.68 | |||||
Basic Weighted Average Shares Outstanding | 31Cr | 30Cr | 30Cr | 29Cr | 28Cr | |||||
Net EPS - Diluted | 4.14 | 2.94 | 5.21 | 4.57 | 5.59 | |||||
Diluted EPS - Continuing Operations | 4.14 | 2.94 | 5.21 | 4.57 | 5.59 | |||||
Diluted Weighted Average Shares Outstanding | 31Cr | 31Cr | 30Cr | 29Cr | 28Cr | |||||
Normalized Basic EPS | 2.97 | 2.73 | 3.64 | 3.72 | 4.18 | |||||
Normalized Diluted EPS | 2.91 | 2.69 | 3.58 | 3.67 | 4.12 | |||||
Dividend Per Share | 1.73 | 1.91 | 2.07 | 2.32 | 2.48 | |||||
Payout Ratio | 39.49 | 62.61 | 37.59 | 48.98 | 42.45 | |||||
American Depositary Receipts Ratio (ADR) | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | |||||
Supplemental Items | ||||||||||
EBITDA | 204.3Cr | 188.3Cr | 230.1Cr | 232.8Cr | 254.2Cr | |||||
EBITA | 198.3Cr | 180Cr | 221.3Cr | 225Cr | 246.3Cr | |||||
EBIT | 193.1Cr | 173.7Cr | 213.7Cr | 218.2Cr | 238.9Cr | |||||
EBITDAR | 208.9Cr | 196Cr | 238.7Cr | 240.6Cr | 262.1Cr | |||||
Total Revenues (As Reported) | 559.7Cr | 565.2Cr | 658.4Cr | 684.2Cr | 707.6Cr | |||||
Effective Tax Rate - (Ratio) | 5.75 | 11.37 | 5.91 | 20.28 | 12.16 | |||||
Current Domestic Taxes | 14Cr | 6Cr | 8.5Cr | 19Cr | 29Cr | |||||
Current Foreign Taxes | 17Cr | 12Cr | 21Cr | 20Cr | 22Cr | |||||
Total Current Taxes | 31Cr | 18Cr | 30Cr | 39Cr | 51Cr | |||||
Deferred Domestic Taxes | -1.9Cr | -3.6Cr | 2.7Cr | -4.5Cr | -14Cr | |||||
Deferred Foreign Taxes | -21Cr | -2.9Cr | -23Cr | -1Cr | -15Cr | |||||
Total Deferred Taxes | -23Cr | -6.5Cr | -20Cr | -5.5Cr | -29Cr | |||||
Normalized Net Income | 91Cr | 82Cr | 108.06Cr | 106.44Cr | 117.38Cr | |||||
Interest on Long-Term Debt | 30L | 30L | 40L | 30L | 20L | |||||
Non-Cash Pension Expense | 20L | 1.1Cr | 90L | 20L | -90L | |||||
Supplemental Operating Expense Items | ||||||||||
Advertising Expense | 8.3Cr | 7.8Cr | 9.5Cr | 8.6Cr | 138.7Cr | |||||
General and Administrative Expenses | 92Cr | 97Cr | 105.3Cr | 113Cr | 114.4Cr | |||||
Research And Development Expense From Footnotes | - | - | - | - | - | |||||
Net Rental Expense, Total | 4.6Cr | 7.7Cr | 8.6Cr | 7.8Cr | 7.9Cr | |||||
Imputed Operating Lease Interest Expense | 1.78Cr | 2.97Cr | 3.16Cr | 2.8Cr | 3.08Cr | |||||
Imputed Operating Lease Depreciation | 2.82Cr | 4.73Cr | 5.44Cr | 5Cr | 4.82Cr | |||||
Stock-Based Comp., G&A Exp. (Total) | - | 9.7Cr | 7.5Cr | - | - | |||||
Stock-Based Comp., Other (Total) | 5.9Cr | - | - | 8.4Cr | 9.5Cr | |||||
Total Stock-Based Compensation | 5.9Cr | 9.7Cr | 7.5Cr | 8.4Cr | 9.5Cr |