FBA-09-Master Data Compiled For Relative Valuation

Company Name
A D R C Health Care Ltd.

A L S Testing Services India Pvt. Ltd.
A V N Arogya Health Care Pvt. Ltd.
Aakash Healthcare Pvt. Ltd.
Aarthi Scans Pvt. Ltd.
Aashka Hospitals Ltd.
Aatmaj Healthcare Ltd.
Aavanira Biotech Pvt. Ltd.
Accentia Oak Technologies Pvt. Ltd.
Accura Speciality Labs Pvt. Ltd.
Add Life Fitness & S P A Pvt. Ltd.
Aditya Birla Health Services Pvt. Ltd.
Aditya Birla Wellness Pvt. Ltd.
Advanced Transfusion Medicine Research Foundation
Alchemist Healthcare Ltd.
Alchemist Hospitals Ltd.
Alliance Dental Care Ltd.
Alliance Medicorp (India) Ltd. [Merged]
Alps Hospital Ltd.
Ambuja Neotia Healthcare Venture Ltd.
American Heartcare Ltd.
Amri Hospitals Ltd.
Anderson Diagnostic Services Pvt. Ltd.
Andhra Health Diagnostic Services Ltd.
Anjana Medicare Service Pvt. Ltd.
Anmol Medicare Insurance T P A Ltd.
Anshu Hospitals Ltd.
Antara Assisted Care Services Ltd.
Anvka Healthcare Pvt. Ltd.
Apex Care Hospital & Research Centre Pvt. Ltd.
Apollo Bangalore Cradle Ltd.
Apollo Health & Lifestyle Ltd.
Apollo Home Healthcare Ltd.
Apollo Hospitals Enterprise Ltd.
Apollo Hospitals Intl. Ltd.
Apollo Lavasa Health Corpn. Ltd.
Apollo Multispeciality Hospitals Ltd.
Apollo Rajshree Hospitals Pvt. Ltd.
Apollo-Amrish Oncology Services Pvt. Ltd.
Apple Hospitals & Research Institute Ltd.
Arbro Pharmaceuticals Pvt. Ltd.
Artemis Health Sciences Ltd. [Merged]
Artemis Medical Institute & Hospitals Pvt. Ltd.
Artemis Medicare Services Ltd.
Asarfi Hospital Ltd.
Asia Healthcare Devp. Ltd.
Asian Heart Institute & Research Centre Pvt. Ltd.
Asian Institute Of Gastroenterology Pvt. Ltd.
Asian Institute Of Nephrology & Urology Pvt. Ltd.
Aspira Pathlab & Diagnostics Ltd.
Aspire Fitness Pvt. Ltd.
Assam Hospitals Ltd.
Aster D M Healthcare Ltd.
Astute Labs Pvt. Ltd.
Ayurvedagram Heritage Wellness Center Pvt. Ltd.
B A C C Health Care Pvt. Ltd.
B P Poddar Hospital & Medical Research Ltd.
B S R Super Speciality Hospitals Ltd.
Baby Memorial Hospital Ltd.
Bahuleyan Charitable Foundation
Balaji Heart Hospital & Diagnostic Centre Pvt. Ltd.
Banashankari Medical & Oncology Research Centre Pvt. Ltd. [Merged]
Bhavleen Health Fitness Pvt. Ltd.
Bhimavaram Hospitals Ltd.
Billroth Hospitals Pvt. Ltd.
Bobade Hospital Pvt. Ltd.
Bodycraft Salon Skin & Cosmetology Pvt. Ltd.
Brahmaputra Hospitals Ltd.
Breach Candy Hospital Trust
Bureau Veritas Consumer Products Services (I) Pvt. Ltd.
Bureau Veritas India Testing Services Pvt. Ltd.
C D R Health Care Ltd.
C K Birla Healthcare Pvt. Ltd.
C Square Healthcare Pvt. Ltd.
Cauvery Medical Center Pvt. Ltd.
Central Travancore Specialists Hospital Ltd.
Chakan Criticare Hospital Pvt. Ltd.
Chandan Diagnostic Ltd.
Chandan Healthcare Ltd.
Chandan Hospital Ltd.
Chandra Laxmi Medicare Pvt. Ltd.
Chaudhari Orthocare Pvt. Ltd.
Chennai Meenakshi Multispeciality Hospital Ltd.
Chennai Mettex Lab Pvt. Ltd.
Chirayu Health & Medicare Pvt. Ltd.
Chitale Clinic Pvt. Ltd.
Choksi Laboratories Ltd.
City Hospital & Research Centre Pvt. Ltd.
Classicare Diagnostics Pvt. Ltd.
Convenient Hospitals Ltd.
Cosmic Industrial Laboratories Ltd.
Crescent Medical Centre Ltd.
Cronus Health Care Pvt. Ltd.
Crosslay Remedies Ltd.
Cryoviva Biotech Pvt. Ltd.
Cuttack Hospitals Pvt. Ltd.
D K R Healthcare Pvt. Ltd.
D M Med City Hospitals (India) Pvt. Ltd.
Deccan Hospitals Corpn. Ltd. [Merged]
Deepam Hospital Ltd.
Delta Ria & Pathology Pvt. Ltd. [Merged]
Dhanvantri Jeevan Rekha Ltd.
Dhathri A B S Health Clinics Pvt. Ltd.
Dhathri Ayurveda Hospitals & Researches Pvt. Ltd.
Digital Healthcare Pvt. Ltd.
Divita Renal Care Pvt. Ltd.
Dolphin Medical Services Ltd.
Down Town Hospital Ltd.
Dr. A G Eye Hospitals Pvt. Ltd.
Dr. Agarwal'S Eye Hospital Ltd.
Dr. Agarwal'S Health Care Ltd.
Dr. Agravat Healthcare Ltd.
Dr. Batra'S B Perfect Pvt. Ltd.
Dr. Chidgupkar Hospital Pvt. Ltd.
Dr. Jain Video On Wheels Ltd.
Dr. Lal Pathlabs Ltd.
Dr. Lalchandani Labs Ltd.
Dr. Mohan'S Diabetes Specialities Centre Pvt. Ltd.
Dr. Ramachandran S Diabetes Care Pvt. Ltd.
Dr. Rane Hospital Pvt. Ltd.
Dr. Shreepad Khedekar'S Imperial Clinics Pvt. Ltd.
Dr. Tvacha Pvt. Ltd.
Eastern Diagnostics India Ltd.
Ecron Acunova Ltd.
Elbit Medical Diagnostics Pvt. Ltd.
Equinox Wellness Pvt. Ltd.
Escorts Heart & Super Speciality Hospital Ltd.
Escorts Heart & Superspeciality Institute Ltd. [Merged]
Escorts Heart Centre Ltd.
Escorts Heart Institute & Research Centre Ltd.
Escorts Hospital & Research Centre Ltd. [Merged]
Eskag Sanjeevani Pvt. Ltd.
F M C Healthcare Pvt. Ltd.
Family Care Hospitals Ltd.
Fare Labs Pvt. Ltd.
First Step I V F Clinic Pvt. Ltd.
Fitness First India Pvt. Ltd.
Fitness One Group India Ltd.
Fortis C-Doc Healthcare Ltd.
Fortis Clinical Research Ltd.
Fortis Emergency Services Ltd.
Fortis Health Mgmt. (East) Ltd.
Fortis Health Mgmt. Ltd.
Fortis Healthcare Ltd.
Fortis Healthstaff Ltd.
Fortis Hospital Mgmt. Ltd.
Fortis Hospitals Ltd.
Fortis Hospotel Ltd.
Fortis La Femme Ltd.
Fortis Malar Hospitals Ltd.
Frank Lifecare Pvt. Ltd.
G H V Advanced Care Pvt. Ltd.
G N R C Ltd.
G P T Healthcare Ltd.
Galaxy Care Multispeciality Hospital Pvt. Ltd.
Ganadhipati Purusottam Shekhawati Hospitals Pvt. Ltd.
Ganga Care Hospital Ltd.
Ganga Medical Centre & Hospitals Pvt. Ltd.
Gemini Scans Pvt. Ltd.
Genelife Clinical Research Pvt. Ltd.
Gian Life Care Ltd.
Global Care Hospital
Global Health Ltd.
Global Longlife Hospital & Research Ltd.
Global Weight Loss India Pvt. Ltd.
Glocal Healthcare Systems Pvt. Ltd.
Gokuldas Hospitals Pvt. Ltd.
Gowri Gopal Hospitals Pvt. Ltd.
H C G Medi-Surge Hospitals Pvt. Ltd.
H C G Pinnacle Oncology Pvt. Ltd. [Merged]
Halal Certification Services (India) Pvt. Ltd.
Hanman Fit Ltd.
Harvey Healthcare Ltd.
Harvey Heart Hospitals Ltd.
Healthcare Global Enterprises Ltd.
Healthcare Global Senthil Multi Specialty Hospitals Pvt. Ltd.
Healthvista India Ltd.
Heritage Health Insurance T P A Pvt. Ltd.
Hi-Tech Laboratories Ltd.
Hinduja Healthcare Ltd.
Hiranandani Health Care Pvt. Ltd.
Hometrail Buildtech Pvt. Ltd.
Hometrail Estate Pvt. Ltd. [Merged]
Hosmat Hospital Pvt. Ltd.
Hubli Scan Centre Pvt. Ltd.
I S I S Healthcare India Pvt. Ltd.
I T L Labs Pvt. Ltd.
I V Y Healthcare Infrastructure Pvt. Ltd.
Idma Laboratories Ltd.
Igenomix India Pvt. Ltd.
Image Health Care Ltd.
Imperial Hospital & Research Centre Ltd.
Incor Hospitals Pvt. Ltd.
India Home Health Care Pvt. Ltd.
Indiaco Health Care Pvt. Ltd.
Indiana Hospital & Heart Institute Ltd.
Indira I V F Hospital Pvt. Ltd.
Indo Saudi Trading Co. Ltd.
Indra Diagnostic Centre & Blood Bank Ltd.
Indraprastha Medical Corpn. Ltd.
Inshape Health & Fitnez Pvt. Ltd.
International Hospital Ltd.
Ishwar Medical Services Ltd.
Ivy Health & Life Sciences Pvt. Ltd.
J M D Medicare Ltd.
J S S Medical Research Asia Pacific Pvt. Ltd.
Janta Diagnostic Centre Pvt. Ltd.
Jaya Diagnostic & Research Centre Ltd.
Jaypee Healthcare Ltd.
Jeevan-Rekha Medical Care Services Litd.
Jupiter Life Line Hospitals Ltd.
K M C Speciality Hospitals (India) Ltd.
Kailash Health Care Ltd.
Kailash Hospitals Ltd.
Kalinga Hospital Ltd.
Karandikar Laboratories Pvt. Ltd.
Kastura Medicos Ltd.
Kaya Ltd.
Kemphar Laboratories Ltd.
Keshlata Cancer Hospital Ltd.
Ketki Research Institute Of Medical Sciences Ltd.
Kids Clinic India Ltd.
Kids Medical Systems Ltd.
Kims Health Care Mgmt. Ltd.
Kims Kollam Multi Speciality Hospital India Pvt. Ltd.
Klas Technology Ventures Pvt. Ltd.
Kolhapur Cancer Centre Pvt. Ltd.
Kovai Medical Center & Hospital Ltd.
Krishna Institute Of Medical Sciences Ltd.
Kritapura Gadag Scan Centre Pvt. Ltd.
Krsnaa Diagnostics Ltd.
Lahoti Medicare Pvt. Ltd.
Lakeshore Hospital & Research Centre Ltd.
Lalitha Healthcare Pvt. Ltd.
Latur Scan Centre Ltd.
Latur Superspeciality Hospital Pvt. Ltd.
Life Line Super-Speciality Hospital Pvt. Ltd.
Lifecare Endoscopic, Dignostic & Oncological Research Foundation Ltd.
Lifeline Multi Speciality Hospitals Pvt. Ltd.
Lloyds Luxuries Ltd.
Lotus Eye Hospital & Institute Ltd.
Lotus Hospitals & Research Centre Ltd.
M N R I Scans Pvt. Ltd.
Mahabal Medicare Pvt. Ltd.
Mahabhadra Constructions Ltd.
Malabar Institute Of Medical Sciences Ltd.
Manchanda International Ltd.
Mandke Foundation
Mangal Anand Health Care Ltd.
Manipal Health Enterprises Pvt. Ltd.
Manipal Healthcare Pvt. Ltd.
Manipal Hospitals (Bengaluru) Pvt. Ltd.
Manipal Hospitals Pvt. Ltd.
Mars Hospital Pvt. Ltd.
Maruthi Imaging Ltd.
Masti Health & Beauty Pvt. Ltd.
Mauli Health Services Pvt. Ltd.
Max Healthcare Institute Ltd.
Mayo Hospitals Ltd.
Medall Healthcare Pvt. Ltd.
Medeor Hospital Ltd.
Medgenome Labs Ltd.
Medica Hospitals Pvt. Ltd.
Medilink Enterprises Pvt. Ltd.
Medinova Diagnostic Services Ltd.
Meridian Medical Research & Hospital Ltd.
Metro Mas Hospital Pvt. Ltd.
Metro Medical Services Ltd.
Metropolis Healthcare Ltd.
Micro Therapeutic Research Labs Pvt. Ltd.
Miot Hospitals Pvt. Ltd.
Mithra Scans Pvt. Ltd.
Modern Hospital Kodungallur Ltd.
Mrityunjay Health Care Pvt. Ltd.
Multibis Financial Service Ltd.
Muthoot Health Care Pvt. Ltd.
N G Industries Ltd.
Naava Wellness Pvt. Ltd.
Nadia Health Care Pvt. Ltd.
Nagarjuna Ayurvedic Centre Ltd.
Nagarjuna Hospitals Pvt. Ltd.
Nairsons Medical Services Ltd.
Narayana Hrudayalaya Ltd.
Narayana Hrudayalaya Surgical Hospital Pvt. Ltd.
Narayana Vaishno Devi Specialty Hospitals Pvt. Ltd.
Nayati Healthcare & Research Pvt. Ltd.
Neelay Healthcare Pvt. Ltd.
Nephroplus Healthcare Services Pvt. Ltd.
Neuberg Diagnostics Pvt. Ltd.
New Delhi Centre For Sight Ltd.
New Rishikesh Medical Foundation & Research Centre Pvt. Ltd.
Nidan Laboratories & Healthcare Ltd.
Nihs Re-Life Hospitals Ltd.
Niruja Product Devp. & Healthcare Research Pvt. Ltd.
Noblites Healthcare Pvt. Ltd.
Noida Medicare Centre Ltd.
North Bengal Clinic Pvt. Ltd.
North Bengal Eye Centre Pvt. Ltd.
North East Onco Care Ltd.
Nova Pulse I V F Clinic Pvt. Ltd.
Npil-Dr. Phadke Pathology Laboratory & Infertility Centre Pvt. Ltd. [Merged]
Oak India Healthcare Pvt. Ltd.
Ojjus Fidelity Healthcare Pvt. Ltd.
Omega Healthcare Mgmt. Services Pvt. Ltd.
Oncquest Laboratories Ltd.
Onnu Kurae Ayiram Yogam Mission Hospital Ltd.
Orient Hospital Pvt. Ltd.
Orient S P A Ltd.
P N C Wellness Ltd.
P N Memorial Neuro Centre & Research Institute Ltd.
P V S Memorial Hospital Pvt. Ltd.
Palakkad Medical & Research Centre Ltd.
Paliwal Diagnostics Pvt. Ltd.
Paliwal Medicare Pvt. Ltd.
Pallava Hospital Pvt. Ltd.
Pankaj Hospital Ltd.
Paras Healthcare Pvt. Ltd.
Peerless Hospitex Hospital & Research Center Ltd.
People'S Heritage Hospital Pvt. Ltd.
Peoples M R I Scan Centre Ltd.
Philips Home Care Services India Pvt. Ltd.
Poona Diagnostic Services Pvt. Ltd.
Pradhama Multi Speciality Hospitals & Research Ins Titute Ltd.
Pramila Kidney Hospitals Ltd.
Prashanth Fertility Research Centre Pvt. Ltd.
Prayag Hospital & Research Centre Pvt. Ltd.
Prerana Hospital Ltd.
Primus Diagnostics & Research Centre Pvt. Ltd.
Pulikkal Medical Foundation
Pulse Imaging Pvt. Ltd.
Punarnava Ayurveda Ltd.
Purandar Medical Foundation Pvt. Ltd.
Purti Agrotech Ltd. [Merged]
Pusad Medical Foundation Pvt. Ltd.
Pushpanjali Medicare Pvt. Ltd.
Pushpawati Singhania Hospital & Research Institute
Q R G Medicare Ltd.
Quality Care India Ltd.
Quest Diagnostics India Pvt. Ltd.
R G Scientific Enterprises Pvt. Ltd.
R M C Med Ltd.
Rainbow Children'S Medicare Ltd.
Rajasthan Hospitals Ltd.
Rajasthan Medical Services Corpn. Ltd.
Rama Medicare Ltd.
Ramakrishna Eye Care & Research Pvt. Ltd.
Ramakrishna Hospitals Pvt. Ltd.
Ramel Pharma Ltd.
Raptakos Brett Test Laboratories Ltd.
Ravi Nair Hospitals Pvt. Ltd.
Ravindranath G E Medical Associates Pvt. Ltd.
Regency Hospital Ltd.
Reliance Health Solutions Pvt. Ltd.
Rhythm Diagnostics Pvt. Ltd.
Royalcare Super Speciality Hospital Ltd.
Royd Nursing Home & Health Care Ltd.
Ruban Patliputra Hospital Pvt. Ltd.
Ruby Health Care Pvt. Ltd.
Rudrani Health Care Services Ltd.
S J S Healthcare Ltd.
S K V United Hospitals Ltd.
S R J Health Care Pvt. Ltd.
S R L Diagnostics Pvt. Ltd.
S R L Ltd.
S R L Reach Ltd.
S S B Central Hospital & Research Centre Ltd.
S T G Lifecare Ltd.
Sagar Health Care & Diagnostic Services Pvt. Ltd.
Sahara India Medical Institute Ltd.
Sahrudaya Health Care Pvt. Ltd.
Sahyadri Hospitals Pvt. Ltd.
Sahyadri Seva Health Care Pvt. Ltd.
Saket City Hospitals Ltd.
Samarth Hospitals Pvt. Ltd.
Samudra Healthcare Enterprises Ltd.
Sangani Hospitals Ltd.
Sanghvi Brands Ltd.
Sarthak Hospitals Pvt. Ltd.
Sarvejana Healthcare Pvt. Ltd.
Satara Diagnostic Centre & Multispeciality Hospital Pvt. Ltd.
Saumya Medical Care & Media Ltd.
Say-Luss Medicare Pvt. Ltd.
Seafood Park (India) Ltd.
Sevenhills Healthcare Pvt. Ltd.
Shalby Ltd.
Sharma East India Hospitals & Medical Research Ltd.
Shashwat Health Care (Aundh) Pvt. Ltd.
Shashwat Health Services Pvt. Ltd.
Sheetal Healing Enterprises Ltd.
Shushrusha Citizens' Co-Op. Hospital Ltd.
Shwas Healthcare Pvt. Ltd.
Siddartha Healthcare Ltd.
Siro Clinpharm Pvt. Ltd.
Skiffle Healthcare Services Ltd.
Smart Hospitals Ltd.
Smile Care Clinic Pvt. Ltd.
Sona Vidya Healthcare Pvt. Ltd.
Soni Medicare Ltd.
Spatica Super Speciality Hospital Ltd.
Splendor Fitness Pvt. Ltd.
Sri Bala Tripura Sundari Health Care Pvt. Ltd.
Sri Gokulam Hospitals Pvt. Ltd.
Sri Kauvery Medical Care (India) Ltd.
Sri Viswa Medicare Ltd.
Srihari Health & Education Foundation
Star Dental Centre Pvt. Ltd.
Star Health Sciences India Ltd.
Stemcyte India Therapeutics Pvt. Ltd.
Sterling (Gujarat) Hospitals Ltd.
Sterling Addlife India Pvt. Ltd.
Sterling Addlife Mundra Hospital Pvt. Ltd.
Suasth Health Care Foundation
Suburban Diagnostics (India) Pvt. Ltd.
Sughavazhvu Healthcare
Sumitra Nursing & Maternity Home Ltd.
Sunhill Hospitals Pvt. Ltd.
Sunlit Hospital Ltd.
Superior Medicare Ltd.
Surlux Diagnostic Ltd.
Surlux Mediequip Ltd.
Surya Children'S Medicare Pvt. Ltd.
Surya Mother & Child Care Pvt. Ltd.
Sushrut Hospital & Diagnostic Ltd.
Sushruta Medical Aid & Research Hospital Ltd.
Swarnabhumi Health Care Ltd.
Synapse Healthcare Consultants Pvt. Ltd.
Synchron Research Services Pvt. Ltd.
T A Labs Pvt. Ltd.
Talwalkars Better Value Fitness Ltd.
Talwalkars Healthclubs Ltd.
Tamilnad Hospital Ltd.
Tamilnadu Medical Services Corpn. Ltd.
Tejnaksh Healthcare Ltd.
Thaqdees Hospitals Ltd.
Thyrocare Technologies Ltd.
Total Dental Care Pvt. Ltd.
Trichur Heart Hospital Ltd.
Trivandrum International Health Services Ltd.
Trivandrum Medical Speciality Services Ltd.
Truworth Health Technologies Pvt. Ltd.
Twenty First Century Medicare Ltd.
Ubuntu Health Solutions Pvt. Ltd.
Udai-Omni Hospitals Pvt. Ltd.
United Diagnostic Intl. Ltd.
United Health Care Ltd.
Unity Cardiac Center Pvt. Ltd.
Universal Medi-Aid Services Pvt. Ltd.
Usha Cardiac Centre Ltd.
Uttranchal Diagnostic Centre Ltd.
V K Digital Diagnosis Pvt. Ltd.
V L C C Health Care Ltd.
Vadamalayan Hospitals Pvt. Ltd.
Vaikunth Medical Diagnostic Centre Pvt. Ltd.
Valluvanad Hospital Complex Ltd.
Vasan Health Care Pvt. Ltd.
Vasugan Medical Specialities Pvt. Ltd.
Vedanayagam Hospital Pvt. Ltd.
Venus Diagnostics Ltd.
Victor Hospitals & Medical Services Pvt. Ltd.
Vidarbha Diagnostics Pvt. Ltd.
Vighnaharta Health Visionaries Pvt. Ltd.
Vijaya Diagnostic Centre Ltd.
Vimta Labs Ltd.
Virinchi Health Care Pvt. Ltd.
Visakha Hospitals & Diagnostics Ltd.
Vishesh Diagnostics Pvt. Ltd.
Visisht Health Care Centre Pvt. Ltd.
Vita Diagnostics Ltd.
Vitalife Health Services (India) Pvt. Ltd.
Vydehi Super Speciality Hospital Ltd.
Westfort Hi-Tech Hospital Ltd.
Win Health Care Pvt. Ltd.
Wockhardt Hospitals Ltd.
Women & Children Foundation Ltd.
Women'S Center & Hospitals Pvt. Ltd.
Woodlands Multispeciality Hospital Ltd.
Yakshita Premier Hospitals Ltd.
Yashashree Diagnostics Pvt. Ltd.
Yashoda Healthcare Services Pvt. Ltd.
Yashoda Hospital & Research Centre Ltd.
Yashwant Diagnostic Center Pvt. Ltd.
Yatharth Hospital & Trauma Care Services Ltd.
Zaff Jay Medical Service (India) Pvt. Ltd.
Zela Wellness Pvt. Ltd.
Ziqitza Health Care Ltd.
Zubeda Hospitals Ltd.
Zydus Hospitals & Healthcare Research Pvt. Ltd.
Entity type Entity type code Incorporation
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2017
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2004
Public Ltd. 10203020000 2012
Public Ltd. 10203020000 2014
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 1999
Private Ltd. 10203010000 2009
Private Ltd. 10203010000 2001
Private Ltd. 10203010000 2001
Private Ltd. 10203010000 2016
Trusts 10206000000 1997
Public Ltd. 10203020000 2016
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2002
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1989
Public Ltd. 10203020000 2007
Public Ltd. 10203020000 1999
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1996
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 2004
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2012
Private Ltd. 10203010000 2021
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 2011
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 2014
Public Ltd. 10203020000 1979
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2007
Public Ltd. 10203020000 1988
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2014
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 1985
Public Ltd. 10203020000 2005
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 2004
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 2004
Private Ltd. 10203010000 1998
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1973
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 2002
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2009
Trusts 10206000000 1993
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 1986
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1998
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2014
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1997
Trusts 10206000000 1946
Private Ltd. 10203010000 1996
Private Ltd. 10203010000 1995
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2014
Private Ltd. 10203010000 2013
Private Ltd. 10203010000 1987
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2011
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 1990
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1995
Private Ltd. 10203010000 2002
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1984
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2010
Public Ltd. 10203020000 2002
Private Ltd. 10203010000 2005
Private Ltd. 10203010000 1996
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 1982
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 1993
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2005
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1992
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 2010
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1975
Public Ltd. 10203020000 1991
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 2017
Private Ltd. 10203010000 1990
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2004
Private Ltd. 10203010000 1995
Private Ltd. 10203010000 2004
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 1998
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 1997
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2002
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2009
Private Ltd. 10203010000 2016
Private Ltd. 10203010000 2006
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2010
Public Ltd. 10203020000 2005
Public Ltd. 10203020000 2009
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1996
Public Ltd. 10203020000 1984
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 2009
Public Ltd. 10203020000 1990
Public Ltd. 10203020000 2011
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 1993
Private Ltd. 10203010000 2018
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2005
Private Ltd. 10203010000 1991
Public Ltd. 10203020000 2005
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 2015
Public Ltd. 10203020000 2018
Trusts 10206000000 1994
Public Ltd. 10203020000 2004
Public Ltd. 10203020000 2012
Private Ltd. 10203010000 2015
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 1993
Private Ltd. 10203010000 1985
Private Ltd. 10203010000 2000
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 2010
Public Ltd. 10203020000 2013
Public Ltd. 10203020000 2001
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 1998
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 2013
Private Ltd. 10203010000 1998
Public Ltd. 10203020000 1997
Private Ltd. 10203010000 1998
Private Ltd. 10203010000 2005
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1990
Private Ltd. 10203010000 2001
Private Ltd. 10203010000 2007
Private Ltd. 10203010000 2002
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 1984
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1998
Private Ltd. 10203010000 1991
Private Ltd. 10203010000 2009
Private Ltd. 10203010000 2009
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 2006
Private Ltd. 10203010000 2015
Public Ltd. 10203020000 1996
Public Ltd. 10203020000 1992
Public Ltd. 10203020000 1988
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1991
Private Ltd. 10203010000 1999
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1987
Public Ltd. 10203020000 2012
Public Ltd. 10203020000 2006
Public Ltd. 10203020000 2002
Public Ltd. 10203020000 1982
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1998
Public Ltd. 10203020000 1990
Private Ltd. 10203010000 2004
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 1989
Public Ltd. 10203020000 1988
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 2005
Public Ltd. 10203020000 2013
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2013
Private Ltd. 10203010000 1967
Private Ltd. 10203010000 2006
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 1973
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 2010
Private Ltd. 10203010000 1989
Public Ltd. 10203020000 1996
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1999
Private Ltd. 10203010000 2015
Private Ltd. 10203010000 2003
Public Ltd. 10203020000 1997
Private Ltd. 10203010000 1997
Public Ltd. 10203020000 2013
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2000
Private Ltd. 10203010000 1996
Public Ltd. 10203020000 2007
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 1989
Trusts 10206000000 1998
Public Ltd. 10203020000 1992
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 1998
Private Ltd. 10203010000 2009
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 2002
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 2001
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 1994
Public Ltd. 10203020000 2004
Public Ltd. 10203020000 2013
Private Ltd. 10203010000 2007
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1988
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 2005
Private Ltd. 10203010000 1994
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 1990
Private Ltd. 10203010000 2003
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 1996
Private Ltd. 10203010000 1987
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2014
Private Ltd. 10203010000 2013
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2017
Public Ltd. 10203020000 2002
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 1991
Private Ltd. 10203010000 2007
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1988
Private Ltd. 10203010000 1993
Private Ltd. 10203010000 2003
Public Ltd. 10203020000 2003
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2000
Private Ltd. 10203010000 2011
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 2003
Public Ltd. 10203020000 2007
Public Ltd. 10203020000 1992
Private Ltd. 10203010000 1987
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 1999
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 1992
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 1997
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 1995
Public Ltd. 10203020000 2002
Private Ltd. 10203010000 1987
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 1997
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 2016
Private Ltd. 10203010000 1998
Private Ltd. 10203010000 1996
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2001
Private Ltd. 10203010000 1996
Public Ltd. 10203020000 1996
Private Ltd. 10203010000 2011
Trusts 10206000000 1976
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 2004
Private Ltd. 10203010000 2003
Public Ltd. 10203020000 2001
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 1987
Trusts 10206000000 1995
Public Ltd. 10203020000 2010
Public Ltd. 10203020000 1992
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 1986
Public Ltd. 10203020000 1983
Public Ltd. 10203020000 1998
Public Ltd. 10203020000 1989
Public Ltd. 10203020000 2011
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 1990
Public Ltd. 10203020000 2006
Public Ltd. 10203020000 1980
Private Ltd. 10203010000 1991
Private Ltd. 10203010000 1998
Public Ltd. 10203020000 1987
Private Ltd. 10203010000 2013
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 2012
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2011
Private Ltd. 10203010000 1997
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1999
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1999
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 2015
Public Ltd. 10203020000 2007
Public Ltd. 10203020000 1992
Private Ltd. 10203010000 1985
Public Ltd. 10203020000 1997
Private Ltd. 10203010000 2011
Private Ltd. 10203010000 1996
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1991
Private Ltd. 10203010000 1999
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2021
Public Ltd. 10203020000 2010
Private Ltd. 10203010000 2012
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1999
Private Ltd. 10203010000 2004
Public Ltd. 10203020000 2004
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1995
Co-operatives 10205000000 1964
Private Ltd. 10203010000 2010
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2000
Public Ltd. 10203020000 2012
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 1996
Private Ltd. 10203010000 2009
Public Ltd. 10203020000 1988
Public Ltd. 10203020000 2002
Private Ltd. 10203010000 2006
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 1971
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 2000
Associations/Federations 10204000000 2004
Private Ltd. 10203010000 2011
Public Ltd. 10203020000 2014
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2000
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 2002
Trusts 10206000000 2008
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2006
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1909
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2010
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 1982
Public Ltd. 10203020000 2010
Private Ltd. 10203010000 2016
Private Ltd. 10203010000 1998
Private Ltd. 10203010000 2000
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2016
Public Ltd. 10203020000 1984
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 2010
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1989
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 1985
Private Ltd. 10203010000 2013
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 1981
Public Ltd. 10203020000 1995
Private Ltd. 10203010000 2002
Private Ltd. 10203010000 1994
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 1996
Private Ltd. 10203010000 2008
Private Ltd. 10203010000 1991
Public Ltd. 10203020000 1986
Private Ltd. 10203010000 2007
Private Ltd. 10203010000 2003
Private Ltd. 10203010000 1985
Public Ltd. 10203020000 1993
Private Ltd. 10203010000 2000
Private Ltd. 10203010000 2004
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 2002
Public Ltd. 10203020000 1990
Private Ltd. 10203010000 2013
Public Ltd. 10203020000 1998
Private Ltd. 10203010000 2004
Private Ltd. 10203010000 2005
Public Ltd. 10203020000 1991
Private Ltd. 10203010000 2007
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 1994
Private Ltd. 10203010000 1984
Public Ltd. 10203020000 1991
Public Ltd. 10203020000 2000
Private Ltd. 10203010000 2008
Public Ltd. 10203020000 2009
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 1999
Private Ltd. 10203010000 1993
Public Ltd. 10203020000 1988
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 2008
Private Ltd. 10203010000 1996
Private Ltd. 10203010000 2012
Public Ltd. 10203020000 2002
Public Ltd. 10203020000 1992
Private Ltd. 10203010000 2008
NIC name NIC code TA-2019
Hospital activities 86100
Hospital activities 86100 378.7
Hospital activities 86100 541
Other human health activities n.e.c. (including independent ambulance activities) 86909
Other human health activities n.e.c. (including independent ambulance activities) 86909 270
Dental practice activities 86202 321.1
Medical practice activities 86201 276.3
Other human health activities n.e.c. (including independent ambulance activities) 86909 299.1
Medical practice activities 86201
Dental practice activities 86202 138
Other civil engineering projects n.e.c. 42909 5.2
Medical practice activities 86201 256
Capitalisation
BV per Share
Closing Price
Outstanding
Adjusted
Market
Shares
P/B
P/E
TA-2020 TA-2021 TA-2022 Year
2019
328.4 295.4 471.3 2019
142.5 139.6 142 2019
3412.4 3436.1 3818.4 2019
1172.2 1823.6 2871.2 2019
600.5 650.7 1291.2 2019
93.4 100.5 174.7 2019
52.7 52.2 53.7 2019
2019
9 9.2 25.4 2019
2019
1551.7 1411.7 1373.8 2019
221.3 234.4 247.1 2019
2019
2019
1901.5 1975.9 1984.6 2019
366.8 303.9 361.3 2019
2019
1454.8 1145.1 1870.1 2019
1635.2 1707.7 2012.6 2019
2019
16133.3 15793.6 15343.7 2019
452.1 448.1 680.6 2019
97.6 95.4 87 2019
321.6 375.2 2019
82.7 77.4 2019
2529.3 2647.8 3572.6 2019
64.5 208.2 282.9 2019
19.8 2019
33.1 33.7 2019
581.7 588.4 743.6 2019
2019
58.7 136.1 310.5 2019
117913 113314 119247 2019 1220.95 139125159 169864.86 58.65 4.41 276.73
2517.5 2019
745.4 738 711.4 2019
5667.5 6012.5 2019
587.2 734.7 839.6 2019
374.4 501.9 584.3 2019
622.2 538 539.9 2019
317.5 315.4 401.7 2019
2019
2019
6080.6 6248.7 7329.1 2019
284.1 373.2 627 2019
72.9 115.5 117.2 2019
2503.8 2201.9 2373.3 2019
10740.5 12007.8 14123.2 2019
920.3 1093.1 1241.3 2019
144 123.8 184.5 2019 27.35 8193000 224.08 15.04 1.82
2019
1927.7 1989.8 2200.3 2019
36887.1 38066.1 39680.7 2019 154.55 505227345 78082.89 3.09 49.99
6.2 5.4 6.5 2019
125.2 182.1 121.9 2019
784 556.5 581.2 2019
1075.8 1147.6 1447.4 2019
2019
3265.9 3147.2 3835.3 2019
2019
423.5 411.9 444.3 2019
2019
11.1 19.3 17 2019
308.2 349.5 414.5 2019
1765.8 1928.8 2019
1.9 2019
334.7 279.7 260.1 2019
2019
5526.9 5328.8 5795.2 2019
1588.2 1525.1 1364.7 2019
137.5 2019
2019
1792.5 2051 2951.1 2019
542 578.5 613.7 2019
490.9 581.4 883.6 2019
2019
2019
2019
589.3 561.8 595 2019
584.1 700.6 938.3 2019
50 48.8 49.3 2019
2019
194.4 192.1 213.9 2019 11.75 7468920 87.76 15.96 -5.15
164.7 170.4 229.6 2019
309.4 243.3 2019
39.3 37 39.5 2019
655.8 671.8 654.8 2019 14.04 6965263 97.79 6.48 0.42 33.37
539.2 793 2019
2019
1062.6 1308.3 1119.3 2019
10.8 9.6 9 2019
92.3 104.9 105.8 2019
2019
4033.7 4267.2 4734.8 2019
885.5 822.4 452.4 2019
666.5 971.6 1410.3 2019
2019
1176.9 1231.9 1286.8 2019
2019
128.4 145.5 172.1 2019
2019
148.5 128.2 2019 15.2 4098400 62.3 15.19 0.57 26.55
2019
2019
4.7 4.5 2.3 2019
6 5.6 6 2019
178.8 123.2 122.3 2019 0.9 15099952 13.59 0.11 7.87
527.6 550.3 2019
2019
1759.5 1791.4 3463.5 2019 363.35 4700000 1707.74 17.62 0
6053.2 6517.8 7092.2 2019
5.1 5.4 7 2019
2019
36.3 38.9 37.9 2019
2019
13345.4 15938.2 22278.1 2019 1054.5 83341610 87883.73 46.46 9.99 105.59
119.4 151.8 181.1 2019 19.5 4333068 84.49 1.16 16.87
1038.1 990.6 998.2 2019
2019
111.9 119 104.8 2019
10.6 10.8 10 2019
285.6 154.8 162.4 2019
2019
2767.4 1515.7 1483.1 2019
327.7 286.4 275.5 2019
2019
7276.2 7537.3 8159.6 2019
2019
2019
11409 11026.8 11074 2019
2019
592.7 663.3 888.4 2019
94.8 77.8 83.2 2019
171.3 203.7 398.4 2019 8.03 32100000 280.88 7.63 1.15
247.5 321.6 395.7 2019
13.3 14.6 16.2 2019
1151.7 929.3 2019
343.7 311.6 283.8 2019
223.8 200.5 174.9 2019
2019
99.5 91.1 91.2 2019
8.4 7 3.5 2019
6335.5 6252.6 6337.3 2019
110808.9 110847.1 109134.5 2019 135.8 754954948 102522.88 1.26 108.06
43.1 25.1 26.3 2019
2019
48763.3 44122.9 40320.9 2019
22352.7 24483.4 26741.1 2019
0.5 0.2 2019
1969.1 1721.6 1639.2 2019 55 18741759 1030.8 45.41 1 54.91
272.7 333.9 378.5 2019
990.5 2019
2615.1 4297.4 3860.6 2019
3091.7 3182 2019
2019
226.3 226.5 255 2019
721.6 653.6 694.4 2019
2885.1 3298.3 3474 2019
271.6 260.6 382.5 2019
4.8 6.5 2019
123.8 154.8 230.6 2019
2019
24007.9 25337.1 29772.2 2019
395.7 367.7 377.7 2019
2019
2215 2381.8 2019
306.7 262.3 353.9 2019
2019
1192.4 1142 1416.6 2019
2019
2.2 2019
75 56.8 48.9 2019 4.5 10500000 47.25 0.49 9.13
2019
2019
18874.6 17446.7 18202.8 2019 215.4 87919033 18937.76 2.95 73.11
4.2 3.6 2019
1241.5 1170 1200.9 2019
366.3 469.9 547 2019
2019
1827 947.3 888 2019
954.4 952.1 1025.7 2019
2755.5 3214.1 3813.1 2019
2019
810.1 1168.9 1271.3 2019
2019
2019
184.3 173.7 178.5 2019
1859.4 1928.5 1911.9 2019
111.7 120.5 142.7 2019
136.6 107.6 131.1 2019
592 508 430.4 2019
3453 3125.6 3359.5 2019
1451.8 1490.4 1763.7 2019
19.4 14.1 17.1 2019
2019
2019
8110.2 9566.2 12466.8 2019
223.7 201.3 208.9 2019
2019
4556.1 4394.8 4696.4 2019 38.35 91673000 3515.66 12.45 1.47 26.16
2019
26691.6 27881.5 29914.2 2019
2019
4951.3 4715.5 4954.7 2019
2019
276.8 417.4 413.9 2019
14.8 2019
2019
9098.8 8635.3 7205.1 2019
2019
5935.5 6237 7547.6 2019
715.7 1226.1 1533.2 2019 15.42 163085000 2514.77 33.89 6.95 2.22
3591.5 3491.8 3396.1 2019
489.1 585 689.6 2019
1029 928.2 862.3 2019
77.8 72.3 97.1 2019
2019
3038.8 2780.4 3236 2019 715.55 13064091 9348.01 5.04 141.85
2019
49.8 55 62.1 2019
2019
6525.4 6980.4 8385 2019
2019 12 7091099 85.09 0.77 15.55
7612.1 8454 9752.8 2019
823.6 789.8 749.3 2019
2019
273.7 401 627.8 2019
11120.6 12863.5 13508.8 2019 771 10942262 8436.48 15.45 2.57 300.43
10038.7 12634.3 16105.4 2019
2019
6492.2 6194.6 8950.3 2019
155.8 194.6 223.9 2019
4382 4565.7 4877.8 2019
91.8 103.2 103.2 2019
15.3 14.3 14.3 2019
115.6 125.4 136.2 2019
7.9 9.9 9.9 2019
2019
1878.9 1951.3 2033 2019
528.6 537.2 640.4 2019
587.1 595.4 618.9 2019 22.15 20796330 460.64 63.1 0.92 24.15
137.5 167.4 297.5 2019
42 2019
2019
5272.3 5381.5 5672.6 2019
8267.9 8408.9 9290.8 2019
2019
9549.2 10221.7 12820.3 2019
2019
39542.6 37764.6 57674.7 2019
56.3 57.3 2019
1981.1 2180.5 2573 2019
14263.4 13254.3 15664.4 2019
2019
2019
594.8 486 453 2019
21 24.7 26.7 2019
35563.4 72260.3 75601 2019
2019
6437.3 6097.5 6471.5 2019
6207.3 6311.6 2019
988.1 1061.1 1461 2019
3326.7 3610.3 4466.1 2019
69.3 83.1 96.1 2019
40.1 46.6 66.9 2019 26.05 9981640 260.02 -8.67
1511.8 1503.8 1478.5 2019
346.1 332.7 450.1 2019
1141.8 1213.6 1732 2019
9059 10784.1 17244.7 2019
394.9 367.4 334.7 2019
5139.2 5475.8 5043.3 2019
190.5 171 163.9 2019
149.3 151 167.2 2019
45.7 46.1 76 2019
2019
2083.1 1934 1920.5 2019
139.2 187.9 277.3 2019 64.15 3350500 214.93 16.53 1.87 34.29
2019
2019
95.1 91.1 89 2019
715.7 538.9 508.8 2019
2019
23331.9 22474.6 23938.4 2019 213.75 204360804 43682.12 138.37 3.8 56.19
2115.8 2005.6 2177.1 2019
200.2 168.6 303.3 2019
4991.5 4462.7 3413 2019
2019
461.4 2019
2836.7 3041.1 3196.1 2019
3704.2 3432.9 3638.6 2019
2019
452.1 537.4 885 2019
2019
224.7 39.6 39.6 2019
2019
2019
345.8 479.8 565.1 2019
2019
175.6 150.2 360 2019
1179.6 1401.3 1949.6 2019
2019
6.3 7 2019
2019
5466.9 6760 8922.2 2019
627.9 827.7 808.8 2019
8.6 2019
134.7 133.6 132.4 2019
2019
5.2 5.2 3.4 2019
4205.9 4232.4 4711.8 2019
2019
344.9 374.5 470.4 2019
226 296.5 413.1 2019
64.3 70.1 77 2019
37.7 38.8 37.4 2019
20.6 20.6 25.4 2019
7324.8 8117.6 9338.6 2019
1503.2 1444.3 1551.9 2019
117.8 121.2 149 2019
2019
2019
37.8 42.4 33 2019
2019
2019
2470.6 2986.8 3157.2 2019
298.6 401.5 2019
981.9 1059.1 1241.6 2019
38.3 40.4 43.8 2019
5041.9 5441.2 5903.1 2019
121.3 95.9 86.7 2019
201.9 181.9 194.7 2019
88.8 96.6 97.1 2019
2019
23.7 28.6 38.9 2019
321.3 301.4 322.4 2019
1423.5 1444.8 1490.7 2019
2296.6 2127.4 2153.3 2019
10643.8 10958.1 11559 2019
318.7 242.5 195.6 2019
1171.9 999.4 1129.5 2019
132.9 119.1 151.6 2019
10215.2 11969.5 14244.6 2019
2019
5726.8 12208.8 2019
827.2 719 668.2 2019
2019
985.4 267.7 258.8 2019
2019
104 147.2 146.6 2019
369.4 432.5 525.6 2019
7197 6544.8 6304.7 2019
4314.6 4829.5 5857.8 2019
881.7 1127.7 1287.8 2019
36.7 51.8 7.4 2019
3604.8 3596.4 4056.3 2019
85.4 91.5 98.8 2019
940 1202.9 1440.7 2019
3.3 3.1 2019
2019
1695.5 1842.8 2127.1 2019
2019
203.4 207 2019
2790.9 3240.4 3241.4 2019
13124.7 14371.8 19498.6 2019
112.8 114.3 129.8 2019
554 673.2 1041.5 2019
2019
1233.5 1375.3 1555.3 2019
8409.7 8584.7 8743.2 2019
7294.8 7932 14067.2 2019
6615.1 7626.3 8161.4 2019
2019
2678.1 2584.7 2019
20.4 22.9 21.7 2019
511.4 478.7 703.8 2019
2019
207.7 187.8 153.9 2019 35 10415880 364.56 1.42 24.57
24.8 33.3 29.1 2019
2612.8 2543.6 3372.5 2019
14 6.9 14 2019
2019
8.3 7 8.6 2019
87.6 83 81 2019
2019
11712.8 11999.9 12948.4 2019 129.25 108009770 13960.26 40.28 1.76 73.51
198.7 2019
42.8 57.6 70 2019
124.9 118.9 119.4 2019
2019
2019
23.7 27.2 37 2019
2019
873.7 846.6 1196.6 2019
67.7 46.3 47.6 2019
4.7 2019
43.7 33.8 27.3 2019
10.7 8.9 2019
163.7 169.9 188.7 2019 36.8 4264900 156.95 142.68 2.27 16.18
2019
1 2019
348.5 332 371 2019
271.5 319.8 350.1 2019
3683.1 5292.3 6802.2 2019
446.2 487.8 520.4 2019
220.7 205.9 196.8 2019
1232.1 1393.6 1307.9 2019
117.9 112.5 2019
229 210.7 213.9 2019
2019
2816.7 2513.8 2019
2019
5326.4 2019
666.2 1374 1767.9 2019
1.6 0.8 2019
2019
738.1 745.1 2019
2019
2019
2019
2019
1503.4 1543.2 1488.4 2019
301.9 299.7 333 2019
2019
161.1 172.6 253.1 2019
2019
0.6 0.4 2019
206.9 185 70.8 2019
2019
2019 53.95 31004856 1672.71 11.43 0.79 68.04
2019 119.45 31004856 3703.53 4.88 0.75 160.33
2019
16423.1 22879.6 31926.3 2019
243 239 287 2019 27.8 10156800 564.72 24.66 4.71 11.8
77.7 74.3 2019
4459.4 5319.6 8561.9 2019 530.5 52798606 28009.66 29.75 6.39 83.03
179.4 167.8 265 2019
248.3 240.7 301.1 2019
2019
2019
213.2 206.2 2019
24.9 24.7 24.6 2019
309.2 347.5 434.9 2019
273.9 302.2 295.8 2019
2019
2019
2019
2019
2019
2019
2.1 1.7 1.5 2019
4216.4 3970.6 4131.8 2019
927.2 1203.1 2019
24.9 25.1 2019
356.5 399.8 435.7 2019
2019
644.1 790.3 799.8 2019
509.4 529.3 590 2019
15 15 15.1 2019
336.2 381.9 595 2019
132.3 205 205.1 2019
126.6 117.4 121.2 2019
4798.5 5355.2 7137.3 2019
2513.4 2813.4 3155.4 2019 199.9 22107810 4419.35 18.91 2.66 75.16
2636.6 3116.4 3154.9 2019
2019
2563 167 178.2 2019
2019
2019
143.1 137.4 143.2 2019
1047.7 1044.9 1102.6 2019
324.2 318.6 313.5 2019
2019
9840.6 10639.6 10211 2019
2019
204.7 205.2 200.3 2019
2383.2 2513.1 2843.9 2019
2019
9.2 11 12.8 2019
13852.3 18718 25914.1 2019
2466.3 2019
19.3 17.2 17.1 2019
2016.9 2114.8 2858.8 2019
242.4 231.9 252.2 2019
67.8 56.7 50.4 2019
2056 2403.6 3018.6 2019
2019
8449.4 8553.2 10391.5 2019
196299.86
Enterprise value
Market
Capitalisation /
Enterprise Value
0.87
Enterprise Value
/ PBDITA
Market
Capitalisation
Adjusted
Closing Price
Shares
Outstanding
Market
Capitalisation
21.83 170327.45 1227.6 139125159 170790.05

P/E
P/B
58.97 4.44 276.73

BV per Share
312.98 0.72 0 224.08
77764.89 1 271.43 77981.84 154.15 505227345 77880.8 3.08 49.99
201.46 0.44 4.99 87.76

211.39 0.46 2.95 97.79
57.9 1.08 2.89 62.3
95.59 0.14 0 13.59
1914.44 0.89 7.77 1707.74
84587.63 1.04 29.1 87458.69 1044.3 83341610 87033.64 46.01 9.89 105.59
94.19 0.9 14.72 84.49
281.18 1 17.68 280.88
107180.08 0.96 159.54 102504.01 135.75 754954948 102485.13 1.26 108.06
884 1.17 8.45 1030.8
50.45 0.94 26.55 47.25

21421.16 0.88 18.27 19139.97 220 87919033 19342.19 3.01 73.11
4122.16 0.85 5.41 3520.24 38.45 91673000 3524.83 12.48 1.47 26.16
2623.07 0.96 16.34 2514.77
9109.71 1.03 342.47 9364.67 718.1 13064091 9381.32 5.06 141.85

85.49 1 0 85.09
9527.38 0.89 6.97 8436.48
406.64 1.13 7.52 459.6 22.05 20796330 458.56 62.82 0.91 24.15
313.82 0.83 23.77 260.02
183.43 1.17 5.7 214.93
48395.22 0.9 23.16 43569.72 212.65 204360804 43457.32 137.65 3.78 56.19
203.06 1.8 0 364.56
15027.36 0.93 16.07 13962.96 129.3 108009770 13965.66 40.29 1.76 73.51
191.05 0.82 15.04 156.95

2815.91 0.59 6.63 1661.86 53.25 31004856 1651.01 11.28 0.78 68.04
6102.93 0.61 4.02 3718.26 120.4 31004856 3732.98 4.92 0.75 160.33
627.12 0.9 13.37 564.72
26915.86 1.04 16.68 28099.42 533.9 52798606 28189.18 29.94 6.43 83.03
4797.35 0.92 9.61 4406.64 198.75 22107810 4393.93 18.8 2.64 75.16
Enterprise Value
Enterprise Value
Enterprise value
Capitalisation /
/ PBDITA
Market
Year
Adjusted ClShares OutMarket Capi
P/E P/B
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
197225.05 0.87 21.94 2020 1137.85 1.39E+08 158303.6 31.02 3.97
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 13.8 13237700 1826.8 11.33 0.74
2020
2020
2020
2020
2020
2020 38.3 9293000 355.92 187.33
2020
2020
77562.8 1 270.73 2020 95.45 5E+08 47678.52 74.99 1.86
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 7.5 7468920 56.02 10.57
2020
2020
2020
2020 8.21 6965263 57.18 0.28
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 5.41 4098400 22.17 0.21
2020
2020
2020
2020
2020 0.5 15099952 7.55 0.07
2020
2020
2020 190.85 4700000 897 6.93 1.6
2020
2020
2020
2020
2020
83737.54 1.04 28.81 2020 1401.4 83344877 116799.5 51.12 11.49
2020 8.11 4333068 35.14 3.06 0.41
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 10.09 32100000 353.1 207.71 7.03
2020
2020
2020
2020
2020
2020
2020
2020
2020
107142.33 0.96 159.49 2020 126.05 7.55E+08 95162.47 14.79 1.07
2020
2020
2020
2020
2020
2020 43 18741759 805.9 0.85
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 6 4700694 62.05 10.34 0.88
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 3.9 10500000 40.95 0.51
2020
2020
21825.59 0.89 18.62 2020 75 88690629 6651.8 1.08
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
4131.33 0.85 5.43 2020 33.95 91673000 3112.3 6.97 1.16
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 12.52 1.63E+08 2041.82 17.39 4.03
2020
2020
2020
2020
2020
9143.02 1.03 343.72 2020 111.4 13064091 1455.34 1.08
2020
2020
2020
2020
2020 7.98 7091099 56.59 0.78
2020
2020
2020
2020
2020 679.9 10942262 7439.64 7.78 1.73
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
404.56 1.13 7.48 2020 23.3 20796330 484.55 31.06 0.95
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 14.22 9981640 141.94
2020
2020
2020
2020 1286.25 50630566 65123.57 59.58 12.71
2020
2020
2020
2020
2020
2020
2020
2020 45 3350500 150.77 10.19 1.61
2020
2020
2020
2020
2020
48170.42 0.9 23.05 2020 247.45 2.04E+08 50569.08 70.87 4.34
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 5.24 10415880 54.58 0.4
2020
2020
2020
2020
2020
2020
2020
15032.76 0.93 16.08 2020 46.3 1.08E+08 5000.85 20.3 0.61
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020 38 4264900 162.07 2.77
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2794.21 0.59 6.58 2020 1 31004856 31 1.28 0.02
6132.38 0.61 4.04 2020 0.79 31004856 24.49 0.08 0.01
2020
2020
2020 18 10156800 365.64 19.04 2.44
2020
27095.38 1.04 16.79 2020 495.55 52836365 26183.06 21.18 6.92
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
4771.93 0.92 9.56 2020 59.25 22107810 1309.89 22.86 0.76
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
BV per ShaEnterprise Market Capi
Enterprise Market Capi
P/E
286.67 202005.6 0.78 12.24 158387 1139.05 1.39E+08 158470.5 31.05

187.4 2752.6 0.66 3.69 1820.18 13.7 13237700 1813.56 11.25
0.2 447.72 0.79 0 355.92
51.23 50975.42 0.94 26.66 47603.59 95.15 5E+08 47528.67 74.75
-4.46 168.32 0.33 6.4 56.02

29.03 385.78 0.15 58.45 57.18
25.62 8.27 2.68 0.61 22.17
7.15 71.15 0.11 0 7.55
119.36 1433.99 0.63 2.88 897
121.94 112470.5 1.04 29.27 116812 1401.7 83344877 116824.5 51.13

19.55 23.84 1.47 1.97 35.14
1.56 432.3 0.82 19.92 353.1
117.58 108724.4 0.88 12.43 95200.22 126.15 7.55E+08 95237.97 14.8
50.37 1032.2 0.78 8.92 805.9
15.02 64.55 0.96 32.27 62.05
7.66 51.45 0.8 0 40.95

69.29 14768.2 0.45 13.4 6611.89 74.1 88690629 6571.98
29.21 2924.4 1.06 3.26 3110.01 33.9 91673000 3107.71 6.96
3.11 2027.52 1.01 8.75 2041.82
103.28 1265.04 1.15 8.68 1489.31 116.6 13064091 1523.27

10.21 58.39 0.97 0 56.59
393.92 11743.04 0.63 6.49 7439.64
24.64 421.55 1.15 9.09 480.4 22.9 20796330 476.24 30.53

-7.68 196.04 0.72 11.14 141.94
101.2 64508.97 1.01 28.9 65078 1284.45 50630566 65032.43 59.49
27.88 143.77 1.05 4.73 150.77
57.05 56232.28 0.9 18.35 50574.19 247.5 2.04E+08 50579.3 70.89

12.97 6.78 8.05 0 54.58
75.34 5308.85 0.94 5.09 4992.75 46.15 1.08E+08 4984.65 20.23
13.72 204.27 0.79 22.95 162.07

66.19 1174.2 0.03 2.77 31.78 1.05 31004856 32.56 1.34
156.75 2423.89 0.01 1.6 24.65 0.8 31004856 24.8 0.08
14.77 427.84 0.85 10.62 365.64
71.58 25535.26 1.03 18.95 26209.48 496.55 52836365 26235.9 21.22

78.23 1577.39 0.83 4.53 1314.86 59.7 22107810 1319.84 23.03
P/B BV per ShaEnterprise Market Capi
Enterprise Adjusted ClShares OutMarket Capi
P/E
3.97 286.67 202172.5 0.78 12.25 2902.9 1.44E+08 417392.5

0.73 187.4 2739.36 0.66 3.68 22.2 13237700 2938.77 70.98
28.5 10293000 293.35
1.86 51.23 50825.57 0.94 26.59 137.3 5E+08 68583.14
9.74 7468920 72.75

7.89 6965263 54.96
7.46 4098400 30.57
1.49 15099952 22.5 0.43
313.1 4700000 1471.57 36.25
11.5 121.94 112495.5 1.04 29.27 2707.45 83344877 225652.1 81.31

13.9 4333068 60.23 5.9
14.22 32100000 497.55 11.39
1.07 117.58 108799.9 0.88 12.43 199 7.55E+08 150236.7
55.45 18741759 1039.23
6.14 4700694 63.46 3.73
1.9 10500000 19.95

1.07 69.29 14688.38 0.45 13.33 191.05 1.25E+08 23949.89
1.16 29.21 2919.81 1.06 3.26 53.75 91673000 4927.42 162.09
21.8 1.63E+08 3555.25 29.29
1.33 87.98 2541.37 0.6 5.52 296.3 13064091 3870.89

1102.7 10942262 12066.03 15.64
0.93 24.64 413.24 1.15 8.91 41.9 20796330 871.37 58.09
206.05 9.66E+08 199033 14634.78

22.9 9981640 228.58 10.53
12.69 101.2 64417.83 1.01 28.86 2241.05 51116813 114555.3 63.29
39.8 3350500 133.35 21.86
4.34 57.05 56242.5 0.9 18.35 406.1 2.04E+08 82990.92

10.98 10415880 114.37
0.61 75.34 5292.65 0.94 5.07 100.85 1.08E+08 10892.79 25.89
32 4264900 136.48
0.02 66.19 1175.76 0.03 2.77 1.45 31004856 44.96
0.01 156.75 2424.2 0.01 1.6 0.95 31004856 29.45
36.4 10156800 739.42 36.79
6.94 71.58 25588.1 1.03 18.99 902.95 52874419 47742.96 41.27

0.76 78.23 1587.34 0.83 4.56 160.95 22107810 3558.25 16.94
P/B BV per ShaEnterprise Market Capi
8.02 361.76 444419.5 0.94 41.62 417374.5 2902.65 1.44E+08 417356.5

1.15 192.81 4018.57 0.73 9.01 2928.51 22.05 13237700 2918.25
10.37 2.75 408.05 0.72 0 293.35
2.75 49.89 76426.34 0.9 97.28 68620.61 137.45 5E+08 68658.07
-6.39 156.55 0.46 12.33 72.75

0.31 25.47 440.16 0.12 8.87 54.96
0.35 21.5 10.27 2.98 1.24 30.57
0.21 6.95 28.3 0.8 0 22.5
2.69 116.3 1930.87 0.76 6.87 1471.57
18.54 146.03 218190.2 1.03 46.99 225635.4 2707.05 83344877 225618.8

0.63 21.99 71.73 0.84 3.2 60.23
5.48 2.83 548.05 0.91 6.89 497.55
1.69 117.64 164003.6 0.92 55.15 150293.3 199.15 7.55E+08 150349.9
1.2 46.21 1494.93 0.7 15.92 1039.23
0.72 18.64 79.46 0.8 3.63 63.46
0.81 2.34 30.95 0.64 0 19.95

2.72 70.19 27518.59 0.87 578.12 23915.42 190.5 1.25E+08 23880.94
1.81 29.75 4734.12 1.04 10.88 4925.13 53.7 91673000 4922.84
5.61 3.88 3668.45 0.97 13.85 3555.25
3.96 74.77 4882.49 0.79 15.77 3870.56 296.25 13064091 3870.24

2.37 466.08 16733.93 0.72 8.06 12066.03
1.65 25.34 776.27 1.12 16.95 862.01 41 20796330 852.65
3.35 61.49 197726 1.01 296.13 198888.1 205.75 9.66E+08 198743.2

-5.53 254.48 0.9 8.63 228.58
17.23 130.06 111934.8 1.02 34.84 114559.2 2241.2 51116813 114563
0.89 44.77 51.55 2.59 3.53 133.35
7.62 53.32 87996.62 0.94 159.56 82965.38 405.85 2.04E+08 82939.83

0.91 12.09 66.57 1.72 0 114.37
1.28 78.66 11218.69 0.97 11.29 10890.09 100.8 1.08E+08 10887.38
3.02 10.6 189.58 0.72 26.33 136.48

0.02 66.19 1188.16 0.04 2.8 44.96 1.45 31004856 44.96
0.01 156.75 2428.85 0.01 1.6 31 1.05 31004856 32.56
4.34 16.76 783.02 0.94 20.71 739.42
10.72 84.25 46753.06 1.02 25.48 47733.7 902.6 52874419 47724.45

1.83 87.89 3792.85 0.94 6.4 3563.23 161.4 22107810 3568.2
P/E P/B BV per ShaEnterprise Market Capi
Enterprise Year Adjusted ClShares Out
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
8.02 361.76 444383.5 0.94 41.61 2021 2902.9 1.44E+08
2021
2021
2021
2021
2021
2021
2021
2021
2021
70.49 1.14 192.81 3998.05 0.73 8.97 2021 22.2 13237700
2021
2021
2021
2021
2021
2021 28.5 10293000
2021
2021
2.75 49.89 76501.27 0.9 97.38 2021 137.3 5E+08
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 9.74 7468920
2021
2021
2021
2021 7.89 6965263
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 7.46 4098400
2021
2021
2021
2021
2021 1.49 15099952
2021
2021
2021 313.1 4700000
2021
2021
2021
2021
2021
81.3 18.54 146.03 218156.9 1.03 46.98 2021 2707.45 83344877
2021 13.9 4333068
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 14.22 32100000
2021
2021
2021
2021
2021
2021
2021
2021
2021
1.69 117.64 164116.8 0.92 55.19 2021 199 7.55E+08
2021
2021
2021
2021
2021
2021 55.45 18741759
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 6.14 4700694
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 1.9 10500000
2021
2021
2.71 70.19 27449.64 0.87 576.67 2021 191.05 1.25E+08
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
161.94 1.8 29.75 4729.54 1.04 10.87 2021 53.75 91673000
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 21.8 1.63E+08
2021
2021
2021
2021
2021
3.96 74.77 4881.84 0.79 15.76 2021 296.3 13064091
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 1102.7 10942262
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
56.84 1.62 25.34 757.55 1.13 16.54 2021 41.9 20796330
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
14613.47 3.35 61.49 197436.2 1.01 295.7 2021 206.05 9.66E+08
2021
2021
2021
2021
2021
2021
2021 22.9 9981640
2021
2021
2021
63.29 17.23 130.06 111942.5 1.02 34.84 2021 2241.05 51116813
2021
2021
2021
2021
2021
2021
2021
2021 39.8 3350500
2021
2021
2021
2021
2021
7.61 53.32 87945.53 0.94 159.47 2021 406.1 2.04E+08
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 10.98 10415880
2021
2021
2021
2021
2021
2021
2021
25.88 1.28 78.66 11213.28 0.97 11.28 2021 100.85 1.08E+08
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021 32 4264900
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
0.02 66.19 1188.16 0.04 2.8 2021 1.45 31004856
0.01 156.75 2431.96 0.01 1.6 2021 0.95 31004856
2021
2021
2021 36.4 10156800
2021
41.26 10.71 84.25 46734.55 1.02 25.47 2021 902.95 52874419
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
16.98 1.84 87.89 3802.8 0.94 6.42 2021 160.95 22107810
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
Market Capi
Adjusted Cl
417392.5 8.02 361.76 444419.5 0.94 41.62 417374.5 2902.65

2938.77 70.98 1.15 192.81 4018.57 0.73 9.01 2928.51 22.05
293.35 10.37 2.75 408.05 0.72 0 293.35
68583.14 2.75 49.89 76426.34 0.9 97.28 68620.61 137.45
72.75 -6.39 156.55 0.46 12.33 72.75

54.96 0.31 25.47 440.16 0.12 8.87 54.96
30.57 0.35 21.5 10.27 2.98 1.24 30.57
22.5 0.43 0.21 6.95 28.3 0.8 0 22.5
1471.57 36.25 2.69 116.3 1930.87 0.76 6.87 1471.57
225652.1 81.31 18.54 146.03 218190.2 1.03 46.99 225635.4 2707.05

60.23 5.9 0.63 21.99 71.73 0.84 3.2 60.23
497.55 11.39 5.48 2.83 548.05 0.91 6.89 497.55
150236.7 1.69 117.64 164003.6 0.92 55.15 150293.3 199.15
1039.23 1.2 46.21 1494.93 0.7 15.92 1039.23
63.46 3.73 0.72 18.64 79.46 0.8 3.63 63.46
19.95 0.81 2.34 30.95 0.64 0 19.95

23949.89 2.72 70.19 27518.59 0.87 578.12 23915.42 190.5
4927.42 162.09 1.81 29.75 4734.12 1.04 10.88 4925.13 53.7
3555.25 29.29 5.61 3.88 3668.45 0.97 13.85 3555.25
3870.89 3.96 74.77 4882.49 0.79 15.77 3870.56 296.25

12066.03 15.64 2.37 466.08 16733.93 0.72 8.06 12066.03
871.37 58.09 1.65 25.34 776.27 1.12 16.95 862.01 41
199033 14634.78 3.35 61.49 197726 1.01 296.13 198888.1 205.75

228.58 10.53 -5.53 254.48 0.9 8.63 228.58
114555.3 63.29 17.23 130.06 111934.8 1.02 34.84 114559.2 2241.2
133.35 21.86 0.89 44.77 51.55 2.59 3.53 133.35
82990.92 7.62 53.32 87996.62 0.94 159.56 82965.38 405.85

114.37 0.91 12.09 66.57 1.72 0 114.37
10892.79 25.89 1.28 78.66 11218.69 0.97 11.29 10890.09 100.8
136.48 3.02 10.6 189.58 0.72 26.33 136.48

44.96 0.02 66.19 1188.16 0.04 2.8 44.96 1.45
29.45 0.01 156.75 2428.85 0.01 1.6 31 1.05
739.42 36.79 4.34 16.76 783.02 0.94 20.71 739.42
47742.96 41.27 10.72 84.25 46753.06 1.02 25.48 47733.7 902.6

3558.25 16.94 1.83 87.89 3792.85 0.94 6.4 3563.23 161.4
Shares OutMarket Capi
Enterprise Year
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
1.44E+08 417356.5 8.02 361.76 444383.5 0.94 41.61 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
13237700 2918.25 70.49 1.14 192.81 3998.05 0.73 8.97 2022
2022
2022
2022
2022
2022
2022
2022
2022
5E+08 68658.07 2.75 49.89 76501.27 0.9 97.38 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
83344877 225618.8 81.3 18.54 146.03 218156.9 1.03 46.98 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
7.55E+08 150349.9 1.69 117.64 164116.8 0.92 55.19 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
1.25E+08 23880.94 2.71 70.19 27449.64 0.87 576.67 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
91673000 4922.84 161.94 1.8 29.75 4729.54 1.04 10.87 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
13064091 3870.24 3.96 74.77 4881.84 0.79 15.76 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
20796330 852.65 56.84 1.62 25.34 757.55 1.13 16.54 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
9.66E+08 198743.2 14613.47 3.35 61.49 197436.2 1.01 295.7 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
51116813 114563 63.29 17.23 130.06 111942.5 1.02 34.84 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2.04E+08 82939.83 7.61 53.32 87945.53 0.94 159.47 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
1.08E+08 10887.38 25.88 1.28 78.66 11213.28 0.97 11.28 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
31004856 44.96 0.02 66.19 1188.16 0.04 2.8 2022
31004856 32.56 0.01 156.75 2431.96 0.01 1.6 2022
2022
2022
2022
2022
52874419 47724.45 41.26 10.71 84.25 46734.55 1.02 25.47 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
22107810 3568.2 16.98 1.84 87.89 3802.8 0.94 6.42 2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
Enterprise
50.1 23400000 1172.34 49.89 1.21 41.28 1443.74 0.81 12.31
4516.25 1.44E+08 649367.5 112.06 10.63 424.99 672130.5 0.97 40.84

45.9 1.32E+08 6076.1 19.84 2.06 22.26 7704 0.79 10.37
64.8 10293000 666.99 15.16 8.49 7.64 739.09 0.9 10.25
196.85 5E+08 98329.15 112.03 3.79 51.96 107084 0.92 44.5
23.15 7468920 172.91 4.34 -1.03 246.71 0.7 4.02

25.4 6965263 176.92 104.07 0.99 25.7 542.02 0.33 5.85
16.7 4098400 68.44 13.97 0.72 23.11 51.24 1.34 0
1.99 15099952 30.05 0.59 0.29 6.87 35.85 0.84 0
730.95 4700000 3435.46 14.39 4.39 166.32 5088.07 0.68 8.31
2607.2 83344877 217296.8 62.97 14.6 178.57 216936.7 1 38.27

33 4333068 142.99 15.05 1.37 24.14 159.09 0.9 6.52
18.03 32100000 630.76 12.11 4.43 4.44 671.16 0.94 7.4
290.4 7.55E+08 219239.9 2.47 117.47 231171.3 0.95 97.74
57.65 18741759 1080.46 1.39 41.59 1509.86 0.72 13.63
41.55 10341524 429.69 9.9 3.06 13.56 424.59 1.01 5.15
3 10500000 31.5 1.6 1.88 43.8 0.72 0

269.9 1.39E+08 37519.34 3.42 78.96 39760.64 0.94 17.72
58.45 91673000 5358.29 8.32 1.65 35.5 4501.29 1.19 3.74
55.65 1.63E+08 9075.68 37.99 10.46 5.32 9030.48 1.01 22.65
350.4 13064091 4577.66 6.26 56.01 6040.26 0.76 27.01

1595.45 10942262 17457.83 16.64 2.87 556.85 20983.33 0.83 7.7
1379.95 80027787 110434.3 40.47 8.02 172.13 108814.5 1.01 25.54
485.55 31397613 15245.11 21.57 2.22 218.72 12200.71 1.25 8.12
53.35 20796330 1109.48 36.86 2.03 26.25 1033.38 1.07 15.13
346.9 9.7E+08 336358.9 111.55 5.33 65.07 337089 1 60.73

31.6 9981640 315.42 14.47 -3.45 359.72 0.88 11.46
2036.7 51172119 104222.3 58.56 12.42 163.99 106795.7 0.98 29.79
62 3350500 207.73 7.96 0.87 71.36 45.43 4.57 1.13
746.55 2.04E+08 152565.6 119.44 12.45 59.95 156784 0.97 41.04

13.8 10415880 143.74 1.24 11.09 112.74 1.27 0
116.8 1.08E+08 12615.54 17.45 1.39 83.95 12680.34 0.99 8.45
29.55 4264900 126.03 3.18 9.29 193.33 0.65 21.72

84.25 10156800 1711.42 66.59 8.75 19.25 1757.42 0.97 39.49
773.75 52903332 40933.95 27.45 7.86 98.42 40140.45 1.02 16.15

437.75 1.02E+08 44635.58 41.72 9.5 46.09 44080.48 1.01 20.65
315.1 22107810 6966.17 16.58 2.98 105.69 7047.87 0.99 8.26
Market Capi
1172.34
649356.7 4516.1 1.44E+08 649345.9 112.05 10.63 424.99 672108.9 0.97

6076.1 45.9 1.32E+08 6076.1 19.84 2.06 22.26 7704 0.79
666.99
98491.49 197.5 5E+08 98653.83 112.4 3.8 51.96 107408.6 0.92
172.91
176.92
68.44
30.05
3435.46
217442.6 2610.7 83344877 217588.5 63.05 14.62 178.57 217228.4 1

142.99
630.76
219239.9 290.4 7.55E+08 219239.9 2.47 117.47 231171.3 0.95
1080.46
429.69
31.5
37519.34 269.9 1.39E+08 37519.34 3.42 78.96 39760.64 0.94
5356 58.4 91673000 5353.7 8.31 1.65 35.5 4496.7 1.19
9075.68
4577 350.3 13064091 4576.35 6.25 56.01 6038.95 0.76

17438.41 1591.9 10942262 17418.99 16.6 2.86 556.85 20944.49 0.83
110564.4 1383.2 80027787 110694.4 40.56 8.04 172.13 109074.6 1.01
15294.56 488.7 31397613 15344.01 21.71 2.23 218.72 12299.61 1.25
1105.84 53 20796330 1102.21 36.62 2.02 26.25 1026.11 1.07
336722.5 347.65 9.7E+08 337086.1 111.8 5.34 65.07 337816.2 1

315.42
104198 2035.75 51172119 104173.6 58.53 12.41 163.99 106747 0.98
207.73
152442.9 745.35 2.04E+08 152320.3 119.25 12.43 59.95 156538.7 0.97
461.48 33.2 13900000 461.48 14.84 0.7 47.41 573.48 0.8

143.74
12626.34 117 1.08E+08 12637.14 17.48 1.39 83.95 12701.94 0.99
126.03
1711.42
40974.95 775.3 52903332 41015.95 27.51 7.88 98.42 40222.45 1.02

44655.98 438.15 1.02E+08 44676.37 41.75 9.51 46.09 44121.27 1.01
6977.78 316.15 22107810 6989.38 16.64 2.99 105.69 7071.08 0.99
Enterprise Year Total inco Operating Cost of go Income perBusiness pPAT per '0PBT per '0
2019
2019 3.2 45.5 25.68
2019 132.4 114.1 86.2
2019 869 988.3 518.76
2019 1015 761.5 637.6
2019 277.3 182.3 89.1
2019 32.4 31.2 27.34
2019 28.7 24.5 15.48
2019
2019 10.2 9.6 7.95
2019
2019 1535.7 1449.1 1268.59
2019 89.7 128.3 56.43
2019
2019 0
2019 1100.3 947.6 793.8
2019 317 326.6 305.27
2019
2019 1255 967.5 837.28
2019 1367.4 1216.2 663.63
2019 0
2019 5634.2 5082.2 4721.72
2019 596.3 506.4 328.63
2019 104.3 101.6 60.28
2019
2019 38.5 30.3 19.93
2019 1993.9 1714.6 939.96
2019 0.1 0
2019
2019 9.5 8.7 1.68
2019 322.5 301.4 243.31
2019
2019 359.7 404.6 271.64
40.84 2019 83505 73321 64329.2
2019 1905.7 1552.8 1305.82
2019 6.1 17.8 13.7
2019 6439.2 6029.9 3215.4
2019 663.4 614.3 402.41
2019 426.4 375.9 298.05
2019 546.1 409.6 268.5
2019 689.3 671.2 560.19
2019 1.1 0.8 0.28
2019
10.37 2019 5505.3 4785.6 4378.04
2019 315.3 267.3 178.85
2019 112.5 104.9 47.41
2019 1480.8 983.6 851.78
2019 3188.9 4155.5 1791.49
2019 536.5 385.8 334.28
2019 78.9 103.6 75.16 950.6 0 -624.1 -624.1
2019
2019 1453.4 1196.5 1018.11
44.63 2019 6789.3 5525.3 5162.62 2256.33 0 159.75 161.25
2019 8.2 5.4 2.4
2019 77.5 66.6 46.17
2019 648.7 602.5 498.3
2019 658 465.2 374.32
2019
2019 2230.5 1853.8 1632.82
2019
2019 128.4 140.5 114.09
2019
2019 7.5 5.4 5.09
2019 363.2 319.3 120.37
2019 1736.4 1373.1 818.43
2019 4.8 3.9 2.77
2019 505.3 467.3 342.91
2019
2019 2901.3 2316.3 340.47
2019 2649.5 1890.5 1275.37
2019 114.7 101.3 63.84
2019
2019 196.5 465.1 243.94
2019 13.4 55.6 47.72
2019 119 23.7 21.47
2019
2019 39.1 25.7 14.83
2019
2019 730.3 701.2 387.11
2019 156.5 179.5 122.21
2019 0
2019
2019 228.5 202.2 137.45 2022.12 0 4.42 4.42
2019 201 162.6 93.13
2019
2019 62.3 54.7 48.22
2019 339.9 260.5 199.34
2019 559.7 416.2 395.02
2019
2019 1171.7 936.5 822.71
2019 6.2 7.2 4.38
2019 129.8 125.7 87.67
2019
2019 3085.1 2486.3 2149.93
2019 756.6 768.2 444.35
2019 496.9 397.7 363.69
2019
2019 39.3 27.1 20.22
2019
2019 178.2 149.2 104.64
2019
2019 169.7 156.1 137.3 1542.73 0 4.55 10.91
2019 0
2019 0
2019 4 3.2 3.64
2019 4.9 3.1 1.16
2019 1.2 1.9 2.81
2019 591.9 498.6 421.93
2019
2019 1720.2 1391.4 1075.91 2402.51 0 166.48 242.88
2019 2079.1 1830.4 1131.57
2019 4.2 3.4 2.35
2019
2019 29.3 25.1 22.91
2019
38.32 2019 12152.2 8764.1 6107.9 2141.73 0 344.45 518.98
2019 52.7 40.6 26.47
2019 904.5 933 655.75
2019
2019
2019 7.7 6.3 2.34
2019 118.8 255.5 80.33
2019
2019 1630.7 1412.1 1180.5
2019 162.4 208.3 107.08
2019
2019 1190.1 476.2 450.56
2019
2019
2019 3358.1 3358.6 2851.72
2019
2019 533.7 471.9 369.64
2019 147.5 122 98.82
2019 142.3 128.5 65.15 1094.62 0 1.54 2.31
2019 190.1 159.1 82.71
2019 23.9 16.4 10.83
2019 656.5 842.3 434.89
2019 215.4 190.7 127.96
2019 246 233.1 205.97
2019
2019 18.3 18.8 14.45
2019 138.7 134.5 106.87
2019 542.9 399.1 318.28
97.74 2019 11809.9 7364.5 5844.76 4524.87 0 471.57 632.87
2019 10.1 1.4 1.14
2019
2019 22514.1 23048.7 20272.41
2019 3376 437.3 634.84
2019 0.3 0
2019 1569.8 1494.5 1289.23 2511.68 0 27.84 37.92
2019 248.1 191.2 182.12
2019 37.2 36 16.08
2019 1889.5 1553.5 1286.93
2019 1747.4 1353.6 680.82
2019
2019 127.7 118.7 109.53
2019 468.1 354.9 295.92
2019 1736.4 1180.3 825.78
2019 154.6 112.7 115.35
2019 7.3 5.6 2.11
2019 5.6 3.6 1.97
2019
2019 15058.2 12680 9379.66
2019 347 277.5 270.39
2019
2019 116.8 132.4 92.29
2019 415.1 355.7 282.42
2019
2019 1123.8 898.4 872.94
2019
2019 3.3 2.5 1.48
2019 33.7 49.2 29.68
2019
2019
17.72 2019 6604 5434.4 4836.24 1925.36 0 21.14 55.31
2019 0.1 0
2019 865.5 1385.5 935.97
2019 427.5 307 174.88
2019
2019 1290 1225 587.82
2019 995.5 950.8 861.77
2019 2758.4 2386.4 1475.34
2019
2019 752.7 683.5 276.37
2019
2019
2019 89.6 67.7 48.34
2019 499.3 398.2 380.97
2019 36.7 32 17.1
2019 128.3 94 71.4
2019 58 22.8 36.37
2019 2541.7 1915.5 1507.16
2019 1031.7 889.8 434.83
2019 62.7 81.9 34.39
2019
2019
2019 6739 4531.1 2401.61
2019 80.1 63.2 50.93
2019
3.73 2019 7886.5 7036.3 5392.35 2609.7 0 94.01 147.65
2019
2019 3773.1 1087 1078.96
2019
2019 1834.1 1618.3 911.43
2019
2019 292.4 244.9 144.93
2019 30.3 26.3 21.66
2019
2019 3205.8 2977.2 2341.69
2019
2019 4010.4 3334.8 1832.78
2019 839 650.7 536.87 1173.43 0 120.42 172.45
2019 2811.2 2457 2232.94
2019 610.2 527 409.84
2019 1151.9 976.3 546.29
2019 87.9 62.1 32.29
2019
27.01 2019 2202.9 2073 1283.21 2477.95 0 -44.54 -44.54
2019
2019 30.2 28 16.59
2019
2019 4294.7 4418.7 2167.38
2019 3.4 6.8 4.78
2019 5027.5 3663.1 2182.73
2019 280.6 298.5 168.25
2019
2019 279.2 220.4 145.84
7.69 2019 6366.2 4935.2 4568.15 1449.17 0 136.9 211.09
25.6 2019 7133.9 4830.7 4893.73
2019
8.18 2019 1497.2 852.2 801.25
2019 289.5 256.4 78
2019 2838.5 2392.6 1714.16
2019 158.9 2.1 3.26
2019 9.8 7.1 7.46
2019 0
2019 7.8 6.8 5.47
2019
2019 299.6 240.3 134.44
2019 213.7 180.7 133.68
15.02 2019 391.1 351.4 298.14 1130.35 0 20.52 18.21
2019 117.1 102.2 86.14
2019 61.7 52 28.14
2019
2019 578.2 484.2 343.24
2019 3479.7 3105.1 2547.71
2019
2019 7637.8 6403.3 5416.23
2019
2019 14990 11429.8 10009.26
2019 2.6 193.2 0
2019 1469.7 1250.9 649.17
2019 9552.5 8119.8 3971.27
2019
2019
2019 664.5 577.6 320.02
2019 17.3 11.5 9.33
60.86 2019 10606 9686 7904.54
2019
2019 3651.3 2917.6 2488.3
2019 1425.8 1641.8 1059.63
2019 1118.1 1205.3 1025.87
2019 4160.5 3645.8 2892.64
2019 115.2 108.7 92.28
2019 85.2 64.3 38.16 968.18 0 87.5 88.64
2019 1658.3 1426.3 1270.11
2019 630.9 558.2 445.93
2019 692.5 527.1 454.31
29.78 2019 6017.5 4275.7 2886.22 1445.47 0 243.72 358.35
2019 102.8 85.4 96.52
2019 3659.9 3223 2864.48
2019 84.1 46.7 46.66
2019 198.7 161 130.04
2019 57.2 45.1 35.48
2019
2019 834.1 799.4 493.29
2019 178.2 148.4 133.95 2620.59 0 164.71 252.94
2019
2019
2019 58.7 56.2 37.29
2019 309.8 258.3 245.27
2019
40.98 2019 20960.3 18577.1 15259.85 1440.27 0 34.41 54.55
2019 1807.6 1790.8 1578.47
2019 759.4 755.7 599.6
2019 2543.6 2077.4 1638.03
2019
2019 464.4 569.5 487.9
2019 67.8 126.6 52.62
2019 1437.1 1210 1026.31
2019
5.85 2019 209.8 127.6 84.72
2019
2019 0.1 0
2019
2019 175.8 182.8 94.6
2019 510.7 435.5 394.54
2019
2019 218.6 189.1 127.45
2019 1868.6 2064.2 1633.15
2019
2019 0.9 0.6 0.19
2019
2019 5825.9 4543.4 3343.96
2019 813.5 841.3 600.16
2019 40.9 42.7 33.86
2019 29.3 5.8 2.35
2019
2019 0.2 0
2019 2000 1573.2 961.09
2019
2019 466.1 417 301.45
2019 291.8 186.5 151.74
2019 46.4 33.4 20.18
2019 46.7 43 29.78
2019 8.5 0.7 0.31
2019 5179 4328.9 2015.73
2019 2098.8 1760.7 1478.22
2019 103.8 83.2 76.24
2019
2019 100.4 207.1 147.97
2019 28.7 23.3 21.05
2019
2019
2019 1148.3 945.3 907.46
2019 115 100.9 83.07
2019 771.6 651.9 484.39
2019 39.7 30.8 12.8
2019 2102.2 1878.8 1246.88
2019 99.7 84.9 79.03
2019 99.7 63 45.57
2019 97.4 83.2 68.35
2019 199.9 252 163.75
2019 46.4 42.1 38.1
2019 287.9 225.7 224.94
2019 1367.5 1305 904.51
2019 1046.9 1223.6 1330.31
2019 7479.7 6610 5743.21
2019 413.7 489.4 338.07
2019 1344.1 1206 1022.26
2019 153.8 143.7 128.73
2019 5513 4274.7 2400.35
2019
2019 7412.1 8391.7 6947.29
2019 230.6 169.7 131.9
2019
2019 409.1 371 331.47
2019
2019 81.7 34.2 17.42
2019 368.1 321.7 295.11
2019 6811.5 6842.6 3237.14
2019 2285.4 1884.2 1046.16
2019 154.9 5 23.91
2019 53.6 44.5 35.35
2019 1353.4 1159.6 819.72
2019 77.8 74.5 56.38
2019 1126.4 880.3 333.18
2019 2.9 2.2 1.91
2019
2019 1827.5 1501.8 861.32
2019
2019 45 26.4 12.91
2019 2863 2044.4 1257.35
2019 7247.1 5855.6 4273.71
2019 96.8 90.4 55.55
2019 591.4 592.4 510.84
2019
2019 1288.1 1198.5 927.01
2019 1884 1438.9 897.35
2019 2808.3 2884.9 1379.72
2019 3669.8 3049.4 1706.2
2019
2019 414.2 106.9 57.87
2019 12 9.1 5.7
2019 386 298.6 150.37
2019
2019 108.4 104.5 83.31
2019 31.1 27.1 24.58
2019 2713.6 2391.5 2078.88
2019
2019
2019 14 12.6 7.19
2019 35 32.4 28.7
2019
8.47 2019 4718.2 3784 3610.57 1927.37 0 131.13 199.84
2019 158.4 141 129.65 996.23 0 16.98 22.01
2019 113 106.7 96.84
2019 196.4 176.9 165.9
2019
2019
2019 25 15.7 12.45
2019
2019 548.7 456.4 271.27
2019 36.7 31.5 15.97
2019 0
2019 55.4 52.1 23.57
2019 35.7 29.2 19.24
2019 149.1 140.2 119.66
2019
2019 0.1 0
2019 170.2 105 144.88
2019 303 289.6 225.49
2019 2605.5 2264 1254.95
2019 395.3 358.7 309.49
2019 8.2 9.3 17.68
2019 1151.1 1852 1227.27
2019 144.9 128.4 55.3
2019 108.5 119.1 85.67
2019
2019 4284.2 3805.3 3241.67
2019
2019 0
2019 1497.9 1407.5 997.51
2019 0.1 0
2019
2019 227.6 173.8 165.52
2019
2019
2019
2019
2019 870.2 804.8 298.28
2019 362.8 337.2 157.9
2019
2019 224.2 214.7 186.96
2019
2019 0.5 0.4 0.39
2019 267.3 235.4 179.86
2019
2019
2019
2019
2019 596.7 459.1 543.91
2019 153.8 103.5 54.68
2019 20.6 42 30.14
16.18 2019 3839.4 2211.2 1606.03 3229.1 0 800.93 1235.16
2019 614.2 701.6 408
2019 463 396 306.53
2019
2019 0.9 1.9 1.29
2019 85.8 66.4 55.23
2019 0.3 0.3 0.2
2019 290.8 226.8 215.76
2019 319.7 336.3 278.55
2019
2019
2019
2019
2019
2019
2019 1.8 1.5 1.68
2019 3823.9 3584.9 2017.98
2019 731.6 515.4 470.23
2019 16.1 9.5 7.32
2019 471.6 379.7 387.99
2019
2019 379.2 306.4 199.58
2019 194.2 111.5 84.6
2019 0
2019 276.3 244.2 124.72
2019 88.3 71.1 45.6
2019 195 89.9 89.99
20.67 2019 2877 1837.2 1196.32
8.28 2019 2154.5 1483.6 1236.39 1993.06 0 234.14 333.21
2019 1417.7 1168.4 589.36
2019
2019 377.8 293.7 98.95
2019
2019
2019 165.5 150.5 128.14
2019 497.5 518.8 395.45
2019 202.8 183.8 106.6
2019
2019 4523.4 4852.1 2529.73
2019
2019 98.8 41.4 43.06
2019 1409.8 1208.5 636.86
2019
2019 11.1 9.2 7.66
2019 8713.7 6207.6 3104.88
2019 2439.3 1902 1527.89
2019 6.2 3.3 4.05
2019 1020.7 821.2 460.03
2019 86.5 51.2 23.36
2019 51.4 63.2 48.6
2019 4419.2 4058.5 2374.18
2019
2019 3109 2768.6 1568.01
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
PBDITA pePBDITA PBIT Profit afterExpenses ca
Fully paid year Total inco Operating
2020
-42.3 -44.4 -51.7 44.5 2020 12.4 101.1
18.3 13.8 10.5 119.4 2020 153.1 124.5
-120.1 -313.3 -464.7 990 2020 1608.8 1477.1
253.5 150.4 100.8 10 2020 1232.2 840.5
95.7 70 13.3 171.6 2020 273 184.6
1.2 -2.3 -8.8 10.8 2020 43.6 36.6
4.2 2.3 1.5 0.1 2020 25.2 21.3
2020
0.6 0.3 0.1 0.5 2020 10.4 9.7
2020
82.9 -45.7 -69.2 0.5 2020 1771.8 1606
-38.6 -49.3 -49.3 116.7 2020 97.5 98.4
2020
0.5 2020
107.8 55.1 1.4 5 159.4 2020 1148.3 988.2
-13.5 -76.1 -98.7 43.5 2020 300.3 255.3
2020
281.7 225.5 124.9 28.8 2020 1422.9 1144.8
149.8 86 10.6 5.2 736.1 2020 1485.2 1260.1
26 2020
-289.1 -733.8 -1513 440.7 687.8 2020 6563.9 5877.8
89.9 40.8 9 5.1 2020 672.4 568.5
2.4 -5.3 -5.4 115.5 2020 100.7 99.9
2020 243.3 177.4
8.2 6.7 2.6 41.2 2020 30.5 23.2
278.9 201 119.9 32.1 2020 2756.2 2306.5
-0.1 -0.1 -0.1 0.5 2020 2.3
2020
0.8 0.1 0.1 6 2020 12.5 9.2
20.9 -1.1 -0.1 27.3 2020 360.4 277.5
2020
-44.9 -51.4 -65.5 166.7 2020 451 477.9
10864 7321 3028 350 696 2020 100081 84216.9
352.8 254.6 121.9 1006 2020 1948.7 1611.3
-11.8 -19.9 -38.2 12.8 2020 2.8 14.1
406.7 107.7 44.1 1093.5 2020 7232.5 6699.3
49.1 19.3 -0.6 196.9 2020 753 668.9
50.5 27.7 12.9 37.1 2020 474.5 402.4
137.1 41.6 13.7 40.9 2020 635.9 447.8
28.4 17.3 7.5 17.8 2020 415 368.6
0.3 0.3 0.3 245 2020
2020
687 480.5 206.9 10.6 2020 5716.3 4971.5
50.8 30.7 17.8 12.5 2020 431.6 347.5
11.2 7.3 6.5 29.7 2020 133.8 124.1
497.2 436.1 231.1 398.3 2020 1299.9 950.5
-966.6 -1453.7 -1657.1 135.8 2020 5181.4 3520
150.1 123.1 85.2 219.7 2020 585.3 424.4
-297.59 -24.7 -38 -51.8 81.9 2020 87.1 100.3
2020
261.2 202.1 145.3 84.3 2020 1550.4 1343.4
415.02 1248.8 599.4 480.7 5052.3 2020 8749.3 6807.6
2.8 1.6 1.3 0.1 2020 9 8.2
10.9 7.6 3 22.5 2020 84.3 69.1
45.4 -10.7 -17.6 0.9 2020 705.3 587.8
173.2 143.8 85.1 379.6 2020 956.5 724.3
2020
376.7 245.5 123.1 1254.8 2020 2368.4 2005.1
2020
-12.1 -23.4 -24.6 48.6 2020 130.3 110.2
2020
2.1 0.3 0.1 10 2020 6.8 4.7
43.8 27.1 16.8 109 2020 378.4 337
358.5 219.5 109.7 138.6 2020 1675.8 1356.8
0.9 0.8 0.5 0.1 2020 5.8 5.3
38 -3.3 -12.5 3.4 2020 567.1 535.6
2020
585 400.8 400.8 2020 2992.7 2663.9
755.3 592.3 400.5 22.4 2020 2867.1 2038.9
15.4 3 0.4 95.6 2020 90.9 83.4
2020
-268.6 -315.2 -364.1 880 2020 408.9 504.1
-42.2 -53.4 -71.6 37.5 14.4 2020 158.5 184.5
95.3 76.3 74.7 183.5 2020 150.4 37.1
2020
12 6.7 4.7 0.1 2020
2020
65.9 38.9 14.9 200 2020 668 601.8
-14.8 -49.4 -66 196.1 2020 738.9 624.6
1 2020 22.3 21.1
2020
232.74 26.3 14.1 0.5 74.7 2020 264.9 232.4
38.4 31.3 20.5 17.9 2020 178.2 151
2020 208.1 177.5
7.6 2.9 1.3 2.1 2020 67.7 59.5
79.4 38.5 16 0.2 69.7 2020 284.9 265.9
77.8 40.2 7.9 5 2020 670.3 430.9
2020
228 197 133.5 136.4 2020 1184.2 1008.3
-1 -1.9 -3.7 48.3 2020 3 5.1
4.1 0.7 0.2 78.7 2020 121.6 130.2
2020
588.1 347.3 169.2 1431.9 2020 3893.9 2917.9
-13.3 -52.8 -229.1 200 2020 685.2 652.3
99.6 62.2 39.1 10.9 2020 618.3 513.1
2020
9.9 1.6 -1.5 0.1 2020 49.5 32.4
2020
28.4 8.2 0.5 98.5 2020 154.1 159.7
2020
123.64 13.6 2.3 0.5 41 2020 183.7 175.4
0.1 2020
0.1 2020 0
0.8 -0.5 -0.7 0.1 2020 3.5 2.5
1.8 0.9 0.6 0.1 2020 4.7 3.5
-7.7 -10.1 -10.1 151 2020 2.3 4.3
89.1 38.6 24.4 30 2020 628.3 540.3
2020
445.67 319.1 210 119.2 47 2020 1786.2 1292.8
238 -3.8 -200.8 68.6 2020 2567.7 2008.2
0.8 0.2 0.1 1 2020 4.5 3.5
2020
4.2 2.3 1.6 1.8 2020 26.5 23.4
2020
594.1 3370.9 2952.1 1954.4 833.4 2020 13356.7 9407.9
12.1 8.6 5.3 43.3 2020 61 47.6
-22.6 -101.7 -122.3 165.5 2020 940.5 943
2020
2020 79.7 85.2
1.4 1.3 0.9 0.1 2020 6.3 5.1
-136.7 -145.8 -148.3 20 2020 123.9 113.1
2020
217.7 184.4 50 178 2020 1184.2 862.2
-45.9 -65.1 -48.4 192 2020 161.8 200.5
2020
713.9 639.1 -199.4 339.3 2020 1218.8 496.7
2020
2020
-516.3 -861.5 -886.1 20 2020 3333.1 3207.9
2020
61.8 34.8 10.3 3 2020 700.2 594.6
25.5 4.6 -1.9 24.3 2020 156.8 126.4
113.85 14.8 5.4 0.2 321 2020 132.7 110.6
45.4 25.9 8.1 5.1 2020 264.8 198.7
7.5 5.8 4 0.1 2020 26.7 20.1
-187.7 -330.8 -341.2 2731.8 2020 559.9 516
23.2 -3.9 -23.3 101 2020 175.7 168.7
12.9 -6.8 -29.2 67.7 2020 237.7 224.7
2020
-0.5 -12.1 -81.3 0.5 2020 14 15.1
4.2 -4 -17.7 0.5 2020 33.8 27.2
143.6 112.6 -622.4 25 2020 535.6 371.9
1511 3943.7 3574.5 1230.8 7549.5 2020 16401.9 6313.7
8.7 8 -1.8 49 2020 2.4 0.3
2020
-1718.2 -3167.2 -3555.9 68.2 403 2020 24525.7 20576.3
2938.7 2625.4 900.7 5611.7 2020 3556.4 482.3
-0.3 -0.3 -0.9 0.5 2020 0.4
119.2 74.5 28.8 17.4 187.4 2020 1281.3 1162.5
56.9 35.4 13.7 30 2020 342.7 283.9
1.2 0.5 0.2 0.1 2020 285 568
328.5 144.4 -87.2 103.4 2020 2354.4 1994.8
391.8 306.4 150.3 179.4 2020 2170.3 1745
2020
0 -21.7 -29.2 4 2020 137 114
113 90.7 63 118.6 2020 441.6 329
556.1 489.3 344.6 2.4 2020 1873.3 1289.9
41.9 19.7 11.8 13 2020 204 133.9
1.7 1.3 0.5 0.1 2020 4.7 3.8
2 1.8 1 0.1 2020 77.5 55.6
2020
2376.3 1289.4 629.4 491.3 2020 15156.2 12423.5
69.5 41 25.8 70 2020 336.6 298.1
2020
-11.6 -49.9 -161.4 4.9 2020 403.2 132.7
57.8 24.5 15.7 25.6 2020 368.4 331.9
2020
225.4 138.1 20.7 55.7 2020 1166.8 884.3
2020
0.8 0.6 0.4 0.2 2020 3.2 2.5
-15.5 -25.5 -27.2 105 2020 4.6 16.5
2020
2020
340.96 1169.5 663.3 72.5 879.2 2020 7004.5 5593.3
-0.1 -0.1 -0.1 9.3 2020 0.1
-520.6 -562.8 -584.1 0.6 2020 857.9 1277.8
120.3 112.7 79.6 49 2020 448.7 307
2020
65 1.7 -121.7 361.1 2020 1377.2 1260.5
44.2 -40.9 -56.4 40 2020 990.2 955.2
370.9 215.4 76.9 509.4 2020 3122.6 2517.6
2020
69.2 39.4 19.6 112.5 2020 747.7 701.2
2020
2020
20.9 11.7 7.2 4.6 2020 96.2 71.3
100.9 57 -147.6 490.3 2020 554.3 430.6
4.7 2.7 1 29.4 2020 48.4 41.2
34.3 29 20.7 23.1 2020 167 134.8
35.2 -1 -1.2 320 2020 33.5 17.5
619.6 424 332.3 299.5 2020 2744.2 2116.9
140.4 93 31.7 58.4 2020 1153.1 952
-19.2 -22.1 -22.6 9.7 2020 54 59
2020
2020
2247.7 1992.5 1269.6 7.5 2020 8531.9 7048.9
16.9 9.8 6.6 1.4 2020 81.2 64.6
2020
276.64 836 514.9 284.1 916.7 2020 8314.5 7407.4
2020
2684.6 2405.6 -252.2 3396.3 2020 4010.5 1101.1
2020
215.8 36.2 -233 171 2020 1984.5 1689.9
2020
47.5 41.3 22.2 144.9 2020 272.7 244.4
4 2 0.2 0.2 2020 30.3 27.4
2020
224.3 -94.8 -764.7 4275 2020 2947.7 2797.9
2020
644.7 406 181.4 508.7 2020 4660.5 3803.5
266.15 190.3 137.4 86.1 163.1 2020 976 750.9
354.2 211.1 66.6 60 2020 3105.9 2737.2
83 64.4 43.5 85 2020 744 625.4
161.7 123 79.8 152.5 2020 1026.8 941.9
25.6 19 11.9 1.8 2020 91.8 68.6
2020
163.89 145.7 -7.4 -39.6 130.6 2020 2129.2 1666.1
2020
2.2 -0.1 0 22.2 2020 37 32.9
2020
-124 -448 -446.1 65.9 2020 5222.6 4387
-3.4 -38.8 -38.8 70.9 2020
1182.6 925 512.5 1038.9 2020 4950.4 3581.3
-17.9 -61.1 -92.6 757.7 2020 322.7 309.2
2020
58.6 42.1 29.4 9.9 2020 267 238.3
325.52 1430 1074.7 601.4 109.4 2020 7223.1 5402.5
635.3 225.6 -436.6 744.9 2020 7990.8 5809.2
2020
645 370.3 124.7 51.6 2020 2713.8 1931.1
32.2 24.6 15.5 5 2020 383.5 343.9
446.9 224.8 123.8 1000 2020 3063.5 2530
144.4 132 122.5 8.1 2020 42.3 13.6
2.7 0.7 0.2 13 2020 8.1 5.8
0.2 2020 54 40.2
1 0.3 0.2 0.3 2020 5.9 5.1
2020
59.2 39.1 15.5 71.1 2020 311.5 254.9
33 15.3 3.6 20 2020 280.1 236.5
114.45 39.6 8.4 7.1 208 2020 416.9 363.1
14.9 9.7 -12.9 42.5 2020 137.8 135.9
9.7 4.1 2.5 5 2020 43.7 37.3
2020
93.7 91.7 49.9 3954.6 2020 495.1 461
347.3 207.2 60.6 71.9 999.1 2020 4875.2 4295.9
2020
710.2 -345.3 -375.1 2020 7470.1 6790.6
2020
3497.3 1890.5 291.9 15.1 686.9 2020 17479.2 12712.4
-190.6 -190.6 -199.8 30 2020
218.8 111.7 77.1 1693.7 2020 1710.3 1302.1
1396.8 664.9 -96.5 10253 2020 10150.9 8356.7
2020
2020
86.9 43 2.8 32.1 2020 736.7 684.1
5.8 4.1 2.8 0.1 2020 14.8 10.5
793.1 210.4 -229.8 5372.4 2020 1254.7 652.3
2020
700.5 398.3 99.1 6.6 2020 2218 1640.4
-216.9 -562.8 -1044.3 387.3 2020 976.1 1066.1
-87.2 -271.8 -304.7 25.1 2020 1091.2 1325.5
510.8 263.7 176.4 597.2 2020 4502.9 3975.4
9.5 6.3 3.3 1.2 2020 179.6 166.4
200 17.6 12.1 7.7 99.6 2020 57.4 51.8
223.5 131.6 44.6 290.2 2020 1965.2 1590.4
66.6 50 45.3 1 2020 678.4 608.1
165.4 131.4 77.2 36.9 2020 760.7 568.4
415.25 1728.7 1540.3 1014.6 100.4 2020 7041.3 4809.1
16.1 -21.1 -44.9 100 2020 61.6 58.4
366.8 139.8 -170.2 317.2 2020 3585 3016.2
37.4 18.4 9 5 2020 80.7 57.8
37.7 30.1 21.2 40 2020 197.7 170
12.1 11 7.7 5 2020 55.3 45.1
2020
34.7 -81.9 -90.2 50 2020 809.1 791
438.24 29.8 24.1 11.2 33.5 2020 187.1 156.6
2020
2020
2.5 -1.2 -2.2 28.1 2020 69.7 60.4
51.5 23.2 4.2 34.9 2020 464.2 241
2020
163.13 2374 1303.7 500.8 95.4 2043.6 2020 22650 19534.2
16.8 -135.2 -346 214.7 2020 2020.8 1901.3
3.7 -0.9 -2.9 10 2020 775.1 770.6
466.2 62.8 -297.3 400 2020 2480.1 2089.2
2020
-105.1 -177.4 -177.4 89.3 2020 450.9 360.2
-58.8 -63.1 -63.3 250 2020 71.7 159.7
227.1 70.5 12.7 105.4 2020 1570.4 1207.9
2020
82.2 49.8 2.2 99 2020 221.9 145.5
2020
-0.1 -0.1 -27.4 0.5 2020 0.1
2020
-7 -28.9 -28.6 144.6 2020
75 43.6 34.3 5.2 2020 540.8 461.1
2020
29.5 15.2 10.9 64.3 2020 186.3 170
-195.6 -338.5 -354 695.5 2020 1878.8 1840.6
2020
0.3 -0.6 -0.6 1.5 2020 1.8 1.6
2020
1282.5 852.4 420.9 71.4 2020 8415.4 6719.7
-27.8 -37.6 -50.2 141.7 2020 1529.5 1576.1
-2 -2.8 -2.9 1.5 2020 43.7 47.7
23.5 23.1 14 22.5 2020 27.6 16
2020
-0.2 -0.2 -3.9 6.6 2020 0.1
356.3 236.5 176.9 508.3 2020 2009.3 1600
2020
49.1 24.1 15.8 54.4 2020 504.6 440.5
102.2 91.6 65.5 0.2 2020 339 202.1
12.9 8 6 0.1 2020 50 36.8
3.7 1.4 0.8 11.8 2020 51.5 48.3
7.8 7.8 7.8 180.7 2020 0.2 0.3
805.9 564.5 306.1 36.8 2020 6055.9 5309.3
338.4 267.5 177.1 235.7 2020 2210.4 1912.9
20.6 15.4 8 28.1 2020 128.2 106.6
2020
-118.4 -183.8 -196.5 294.9 2020
5.4 1.8 -0.5 0.3 2020 29.9 24.7
2020
2020
203 17.2 -49.4 11.2 2020 1390.9 1096.3
14.1 4.9 2.2 17.3 2020
119.2 92.1 43.9 3.2 41.4 2020 722.5 590.9
8.9 5.5 1.5 37.2 2020 44.5 33.9
223.4 110.9 110.9 0.1 2020 2287.1 2028
14.8 8.9 5.1 0.1 2020 103.6 87.8
36.7 26.7 16.8 29.1 2020 112.6 104
14.2 12 9.3 2 2020 116.7 100.4
39.5 30.5 3 20.2 2020
4.3 2 1.2 0.1 2020 58.1 51.1
62.2 36.8 14.3 25.2 2020 278 222.5
62.4 -19.6 -73.7 2020 1381.6 1276
-174.9 -513.6 -588.1 167.8 2020 1228.7 1323.8
592.6 198.3 -291 100.3 415 2020 7673.4 6430.1
-83.2 -132.5 -135.1 4070.3 2020 39.4 47.9
138 -14.3 -79 23.7 2020 1294.1 1187.4
10.1 1.3 -9.7 45 2020 212 186.1
1237.7 848.9 596.3 14.8 439.6 2020 7070.4 4864.2
2020
336 319.6 179.2 50 2020 8689.1 8506.2
59.7 11.7 13.1 579.1 2020 360.2 277.3
2020
38 23.8 3 53.3 2020 365.1 319.4
2020
47.5 45.8 33.6 1 2020 71.2 41.1
46.4 32.9 8.9 30.4 2020 339.2 290.6
-31.1 -600 -872.9 647.1 2020 6106.2 5949
370.1 174.3 28.4 140.4 2020 2560.8 2037.6
149.9 125.1 46.6 0.1 2020 164.7 16.3
9.1 1.6 0.8 0.1 2020 20.3 18.8
193.7 -1.2 -185.2 7.4 1318.2 2020 1821.5 1427.9
3.3 1.3 0.3 50 2020 86.2 83.5
243.6 148.5 98.2 60 2020 1272.6 1066.9
0.7 0.5 0.3 0.1 2020 2.8 2.1
2020
324.6 237.7 166 555.3 2020 1889.7 1454.8
2020
18.6 15.3 7.8 9.1 2020 133.2 108.2
816.8 630 270.3 39.6 2020 2815.2 2021.1
1358.5 969.4 558.7 784.2 2020 7458.1 5960.1
6.4 -10.4 -9 80 2020 88.9 84.4
1.3 -27.9 -28.1 19.3 2020 589.1 578.5
2020
85.9 36.4 27.1 37.5 2020 1475 1272.8
438.7 310.3 -166.3 1100 2020 1922.2 1428.6
-76.6 -308.7 -450.3 341 2020 3728.3 3449
614.5 429.2 274.8 4.9 229.1 2020 4008.2 3188.6
2020
307.1 291.2 -38.5 291.5 2020 461.4 134.3
2.9 1.2 0.6 5 2020 15.4 12.6
86.1 48.1 14.4 125 2020 393.6 309.5
2020
3.9 -4.2 -5 104.2 2020 85.1 99.9
4 2.6 1.7 2.3 2020 33.7 30.3
292.5 66.2 -36.7 242.8 2020 2866.1 2413.1
2020 52.8 25.6
2020
1.4 0.7 0.4 0.1 2020 25.9 22.5
2.6 -10 -14.2 49.9 2020 39.7 30.5
2020
376.27 921.1 580.9 321 1080.1 2020 5016.3 3951.7
110.06 17.5 12.3 2.7 32.8 2020 162 142.4
6.2 1.3 -0.6 3.2 2020 112.9 99
19.1 10.5 4.4 3 2020 229.5 206.8
2020
2020
7.3 5.6 3.8 0.1 2020 28.6 22.9
2020
92.3 71.9 43 0.6 2020 562.9 444.2
5.4 2.4 -0.1 74.5 2020 33.7 24.8
1 2020
3.3 0.6 -1.9 6.5 2020 55 51.8
6.5 5.6 4.5 0.1 2020 15.5 22.2
8.9 -0.3 -6.7 42.6 2020 157.4 150.2
2020
-0.1 -0.1 -0.1 168 2020 65 11.3
65.2 -1.1 -21 122.3 2020 228 137.1
13.2 -5.3 -20.7 8.8 2020 415 356
346.4 183.6 75.2 313.4 2020 3243.9 2526.6
34 11.4 -6.9 34 2020 496.5 390
-1.1 -14.9 -14.9 18.7 2020 7.1 11.4
-1057.3 -1198.5 -1221.9 76.7 2020 1347.1 2169.1
16.5 3.9 -1.2 27.5 2020 160.8 133.1
-10.6 -26.3 -27.7 1 2020 100.9 116.2
2020
478.9 -91.4 -235.9 635.2 2020 4457.5 3826.7
2020
81.1 2020
86.5 15 0.7 27.8 2020 1702.3 1539.4
-0.1 -0.1 -0.1 0.1 2020
2020
53.8 15 0.6 0.1 2020 285.5 182.2
2020
2020
2020
2020
65.4 22.6 10.7 14.7 2020 1032.5 868.3
26.3 9.4 0.8 212.5 2020 387.5 362.1
2020
1.3 -8.8 -8.6 30.7 2020 223.1 218.5
2020
0.1 -0.1 -0.2 0.1 2020 0.2
31.8 7.1 2.8 6.5 2020 298.5 227.5
2020
2020
2020
2020
135.9 -57.5 -75.4 40.4 2020 630 483.2
50.3 45.1 26.9 101.6 2020 119.7 79.4
-21.4 -25.6 -25.8 143.9 2020 30.5 34.2
1371.57 1630.8 1473.6 952.3 528 2020 4104.8 2314.8
-87.4 -131.4 -141.6 0.3 2020 504 618.1
63.2 40.1 25.2 95 2020 462.7 409.2
2020
-1 -1.5 -4.1 185.2 2020
12.3 11 -6.7 26 2020 148.8 127.3
0 0 0 28.9 2020 0.2 0.2
64 50.8 20.8 59.8 2020 363 307.7
-16.6 -44.6 -71.4 24.1 2020 347.9 356.4
2020
2020
2020
2020
2020
2020
0.3 -0.2 -0.1 0.5 2020 0.6 0.5
264.4 70 -86.4 376.7 2020 3459.9 2640.5
215 149.5 104.7 4.5 2020 863.9 573.5
6.2 2.7 0.6 18 2020 14.7 9.7
91.9 36 25.4 19.6 2020 542.7 471.4
2020
72.8 52 35 28.7 2020 330.2 280.3
82.7 71.5 40.6 1 2020 183.4 107.3
10 2020
32.1 15.8 8.9 57.4 2020 317.5 290.2
17.2 6.5 2.7 5 2020 90.9 76.6
105.1 85.3 -17.5 61.9 2020 172.4 161.9
1038.6 769.5 489.2 45.3 2020 3407.2 1954.8
625.72 676.4 406.3 253.1 44.2 2020 1840.9 1489.1
231.3 131.6 97 54.4 2020 1623.7 1263.4
2020
84.1 65 28.3 144.3 2020 368 316.5
2020
2020
15 8 0.9 43.1 2020 179.4 156.7
-21.3 -29.5 -44.7 227.1 2020 553.6 504.9
18.2 8.8 0.1 149.1 2020 201.3 177.6
2020
-329 -759 -897 893.9 2020 4969.9 4963.5
2020
57.4 36.9 8 45 2020 61.5 20.4
201.3 115.1 80.5 30.7 2020 1561.8 1287.9
2020
1.9 1 0.6 2.2 2020 10.7 9.3
2505.3 2167.6 1439.6 183 2020 10743.7 6850
537.3 413.6 290.6 159.4 2020 2752.4 2155.3
2.9 1.1 0.4 4.5 2020 6.9 3.6
199.5 123.2 29.1 163.8 2020 1328.5 1014.4
35.3 32.8 27.6 0.5 2020 89.1 52.2
-11.8 -27.2 -27.9 3.5 2020 54.7 59.7
361.9 92.9 22.2 4.1 2020 5202.2 4661.5
2020
340.4 44.3 44.3 0.1 2020 3561.9 3236.9
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
Cost of go Income perBusiness pPAT per '0PBT per '0PBDITA pePBDITA PBIT Profit after
93.22 -88.7 -124.6 -149.2

93.2 29.3 24.1 20.4
779.54 131.7 -79.9 -158.7
740.52 385.3 256 268
176.34 88.4 62.5 13.5
31.48 7 3.4 -2.5
13.16 3.7 1.5 -0.1
5.34 0.7 0.5 0.2
1389.99 163.8 48.1 14.6

78.78 -0.9 -21.6 -25.8
541.18 140.6 94.8 52

233.7 45 2.4 -21.3
997.65 283.3 182.5 84

754.09 222 131.9 51.4
0
5259.24 685.7 220.7 -986.7
360.9 103.9 58.2 24.2
55.17 0.2 -7.6 -7.8
165.9 64 45.4 6.5
18.67 6.7 5.3 2
1326.2 448.9 334.1 192.7
1.78 -2.3 -3.7 -5.1
6.66 3.3 2.5 2.4

254.95 82.7 45.7 5.8
327.27 -26.9 -29.1 -36.3

76047.49 16502.1 11083 4702
1349.16 337.4 217.2 104.9
12.44 -11.3 -25.2 -41.7
3518.34 527.2 233.8 114.8
438.97 84.1 49.2 25.2
346.3 72.1 39.2 21.8
283.28 138 57 26.5
289.08 38.4 28.3 18.4
4596.62 3275.82 0 117.08 205.9 426.99 745.1 484.4 204.3

252.64 81.4 42.1 27.6
52.75 11.3 7.5 4.2
760.2 349.4 291.6 171.7
2730.88 1612 798.1 409
358.02 157.6 117.1 76.2
77.02 989.77 0 -481.82 -481.82 -153.41 -13.5 -30.5 -42.4
1153.64 212.6 116.8 50.5

6496.03 1868.71 0 129.45 134.6 408.33 1911.8 962.2 606.1
3.26 0.8 0.2 0.1
47.65 15.3 11.9 6
528.39 121.9 21 -19.2
213.13 233.1 157.6 85.6
1698.03 373.7 259.2 102.3
94.98 12.3 4.4 4.4
4.35 2.1 0.4 0.2

112.07 39.2 25 17.5
787.59 315.2 162.4 75.3
3.53 0.5 0.4 0.2
390.33 31.5 -9.1 -20.8
373.75 328.8 162.3 162.3

1357.03 828.2 699 502
60.99 2.7 -5.9 -7.7
292.13 -95.2 -177.9 -302.8

170.09 -26 -59.6 -97.5
20.73 112.7 94.9 92.4
498.2 64.4 41.3 14.2

356.04 116.2 69.8 33
18.16 1.2 0.9 0.5
164.86 1141.81 0 23.71 23.71 140.09 32.5 19.4 5.5

96.92 27.2 17.3 12.1
162.26 25.5 12 1.9
51.37 8.2 3.9 2.3
194.25 6.6 -37.9 -38.8
412.46 211.8 173.8 120.6
885.39 170.9 139.5 104.2

3.44 -2.4 -3.2 -5.2
72.37 -8.6 -12.9 -14
2560.89 1013.9 605.9 320.3

363.77 31.5 -15.8 -211.7
459.82 105.5 56.7 32.7
24.67 17.1 11.5 5.9
89.9 -34.2 -37.3 -39.2
158.83 1766.35 0 -25 -29.81 79.81 8.3 -2.7 -2.6

0
0 0 0 -0.1
2.67 1 0.1 -0.1
1.16 1.2 0.4 0.3
2.4 -2 -2.6 -3.9
442.39 87.5 47.9 31.7
1143.13 2313.73 0 177.2 258.29 644.69 497.7 285.3 136.8

1475.35 577.1 60.7 -356.7
2.59 1 0.4 0.2
22.2 3.1 -0.3 -1
7020.5 2385.55 0 398.61 529.79 686.37 3843 3112.9 2231.8

35.24 13.4 8.5 4.7
666.51 -8.4 -83.8 -98.9
69.12 -16.8 -21.2 -15.7

2.57 1.2 1.1 0.8
66.61 10.8 2.6 1.1
514 321.8 251.8 122.5

102.18 -38.7 -58.3 -46
451.76 722.1 672.7 565.6

2566.36 -900.1 -1174.8 -1421
461.21 105.6 67.5 31.4

98.49 30.3 21 11.6
57.39 1240.19 0 2.8 3.74 202.8 21.7 8.9 0.3
112.73 67.5 39.4 15.8
12.75 6.6 4.7 3.1
311.91 43.9 -157.2 -238.5
137.07 -15.6 -43.8 -59.3
197.65 13 -19.2 -43
10.1 -1.1 -1.9 -71.2

20.58 6.6 2.5 -8.6
324.95 23.6 -11.5 -784.1
5904.86 6203.44 0 1941.49 2330.79 3309.49 8750.3 7764.2 5133.3
0.45 2.1 1.6 -9.3
19988.05 2027.6 -1986.5 -7446.8

734.3 3074.1 2763.8 2106.2
0 -0.4 -0.4 -1.1
1034.05 2381.6 0 -168.4 -230.3 215.06 115.7 -45.8 -90.6
252.8 58.8 40.3 22.7
310.37 -281.7 -327.9 -330.8
1601.88 341.7 120.3 -93.1
1546.49 423.2 299 109.6
0 23 23 -4.3
176.69 112.6 77.1 46.6
974.41 583.4 515 378.8
140.23 67.3 41.4 25
1.61 0.9 0.7 0.1
36.08 1684.78 0 245.65 339.13 476.09 21.9 19.3 11.3
10086.56 2731.7 1634.7 1027.6

110.73 6120 0 -258.18 -285.45 700 38.5 8.4 -14.2
159.29 274 213 139.3

256.74 36.5 17.7 11.1
928.91 282.5 142.6 38
1.65 0.7 0.5 0.3

12.83 -27.4 -37 -37.6
5295.4 1588.32 0 -120.86 -148.46 249.93 1102.2 168.9 -533
0 -0.1 -0.1 -0.1
931.65 -422.1 -469.4 -511.7
175.59 141.5 124.9 92.1
604.93 116.7 47.6 -194.5

888.95 34.4 -61.2 -175.2
1544.69 605 438.3 424.1
329.14 46.5 8.6 -39.6
53.8 24.9 14.9 9

415.22 123.7 70 -11
23.53 7.2 3.9 1.4
90.22 32.2 26.5 17.2
35.55 16 -12 -12.1
1666.94 619.6 394.2 205.9
461.16 201.1 154.3 79
24.65 -5 -7 -8.3
3926.36 1540.5 1004 119.7

49.79 16.6 10.8 7.7
5621.12 1948.56 0 102.23 112.94 210.22 897 541.1 436.2
1128.62 2909 2097.7 1025.5
1024.64 294.6 84.4 -124.4
144.42 28.3 19 3.2

22.15 2.6 0.9 -0.3
2273.98 149.2 -239 -1073.3
1905.77 852 592.9 296.3

619.44 1161.9 0 139.76 198.69 275.83 231.7 178.4 117.4
2301.95 368 208.5 74.6
522.12 118.6 80.6 51.1
524.74 84.9 47.6 31
38.93 23.1 14.7 9.2
1337.84 2478.7 0 -395.11 -149.83 535.86 460.3 9.7 -339.4

20.44 4.1 2.4 2
2513.89 835.6 71 -335.3
2864.54 28.7 -194.7 -552.1

286.01 13.4 -34.3 -67.6
147.49 30.5 16.8 11.1

3918.74 1477.12 0 193.44 227.55 370.18 1810.2 1289 945.9
5225.44 2177.5 1722.7 1211.1
1663.23 782.7 433.8 -1119.5

146.93 39.5 30.7 18.2
1825.91 549.2 290 164.4
13.98 29.7 20.3 10.5
6.23 2.3 0.7 0.3
33.2 13.8 7.8 -1.1
4.66 0.8 0.2 0.1
140.83 56.7 37.8 11.6

170.64 1217.83 0 19.13 19.57 189.57 43.6 19.5 4.4
301.96 1294.72 0 32.92 51.55 144.1 46.4 19 10.6
107.26 1.9 -3.8 -7.6
16.49 6.4 2 1.9
321.23 33.7 31.9 6.4

3586.4 578.6 315.3 119.8
5394.06 679.5 -212 -252.1
10832.81 4413.3 2940.4 943
647.04 408.2 287.4 194.1

4141.32 1427.5 669.5 -199.9
405.57 52.6 -222.3 -238.2

8.79 4.3 2.5 1.3
229.87 281.58 0 -6.64 -6.96 135.19 602.4 568.9 -29.6
1408.27 570.1 157.1 -121.6

762.96 -90 -391.3 -925.5
1117.8 -234.3 -424.5 -472.2
2092.12 527.5 319.2 241.3
141.88 16.2 10.9 6.8
29.86 808.45 0 -42.25 -38.03 78.87 5.6 1.5 -3
1476.56 374.5 263.1 154.2
533.4 70.3 52.7 37.6
489.38 192.3 151.4 94
3464.73 1526.4 0 242.9 308.43 483.89 2232.2 1581.5 1120.5
68.65 3.2 -29.3 -42.1
2832.52 565.2 251.6 -183.9
55.6 22.6 1 -11.5
138.69 27.7 20.1 13.6
35.58 9.9 8.8 6.3
739.54 12.1 -92.6 -105.7

139.75 2429.87 0 190.91 263.64 394.81 30.4 24.8 14.7
41.24 9.2 5.8 2.7

236.36 223.2 187.2 123.6
16411.21 1506.28 0 45.05 70.16 203.81 3064.7 1707.8 677.4

1680.19 10.8 -165.4 -378
636.39 4.5 -2.9 -5.3
1671.36 390.9 5.4 -349.6
356.73 90.7 46.6 46.6

96.51 -88 -93.1 -172.1
1135.04 362.4 127.7 8.4
104.59 20172.73 0 645.45 645.45 6945.45 76.4 44.5 7.1
0 -0.1 -0.1 -27.5
413.27 79.7 50.6 41
106.24 16.3 4.1 0.6

1621.45 34 -212.6 -286.9
1.44 0.2 0.2 0.2
4577.19 1658.2 1235.4 850.8

726.86 -46.6 -81.2 -93
37.86 -4 -5 -5.3
13.84 11.6 11.3 4.3
0 -0.1 -0.1 -0.1

787.42 409.3 298.4 186.8
245.14 64.1 44.4 34.5

165.1 136.9 123.6 91
20.01 13.1 9.6 7.2
34.54 3.2 0.7 0.1
0.07 -0.1 -0.1 -0.1
2587.81 780.6 365.8 120.2
1483.55 298 216.5 150.5
97.4 21.6 17.3 10
22.3 5.2 1.6 -0.4
1013.51 294.6 127.3 58.5
487.35 131.9 96.2 50.3

16.94 10.6 4.9 0.7
1313.12 259.1 158 158
88.85 15.8 3.3 1.3
69.31 8.4 -0.7 -2.9
78.97 16.3 14 8.5
47.28 7 4.8 3.5

214.86 55.5 32 18
1174.22 105.6 23.2 -29.3
1352.92 -95 -356.9 -448.9
3767.87 1237.3 566.9 139.9
17.85 -8.5 -20.8 -23.1
1014.27 106.7 -50 -119.8
161.73 25.9 16.6 6.2
2582.31 2206 1556.7 708.8
8335.42 144.4 130.2 73.6

129.25 66.9 19.5 18.6
161.35 45.6 33.2 6.4
18.65 30.1 28.4 19.5

259.37 48.6 37.4 14.2
2837.44 -38 -557.5 -904.6
1782.34 519.7 276.3 74.6
30.19 148.4 124.2 80
18.32 1.5 1.5 1.6
1105.01 390 131.6 -172.3
36.09 2.7 0.9 0.2
395.76 207.5 166.6 104.4
1.84 0.7 0.5 0.4
810.61 418.2 348.7 221.8
23.95 25 19.9 14.8

1844.53 791.8 552 253.6
4593.04 1431.8 1019.2 577.5
49.05 4.5 -20.2 -34.8
498.22 9.8 -10.8 -13.9
993.4 202.2 155.4 108.5

1290.51 434.6 294.4 113.5
1792.59 231.6 -97.3 -449.8
3009.58 818.9 507.2 70.9
50.22 327.1 311.6 -20.8

6.92 2.8 1.3 0.6
277.21 79.7 11.6 1.7
85.94 -94.2 -109.9 -110.9

27.66 3.4 2.2 1.4
2191.61 453 151.4 51.5
23.9 5.6 0.1 -2.5
11.66 3.4 1 0.4

26.79 9.2 -1.5 -1.6
3705.45 1862.03 0 103.82 205.57 387.12 1042.9 627.8 279.7

129.16 1265.63 0 24.22 29.69 153.13 19.6 15.3 3.1
91.75 13.6 8.4 6.5
195 22.7 11.4 2.8
17.93 5.7 4 2.8
276.92 118.7 93.7 63.6

15.19 9.2 2.9 -0.9
0
25 3.2 0.8 -1.2
17.17 -6.7 -7.9 -8
131.84 7.2 -0.5 -12.7
0 53.7 53.7 53.7
182.36 90.9 16.8 -9.2
279 58.1 43.1 27.6
1561.64 733.8 385.6 190.2
327.28 106.1 86.9 70.1
18.36 -4.3 -16.8 -19.8
1420.96 -846 -1027.9 -1048.6
64.96 27.7 10.2 4
80.66 -15.3 -39.2 -46.6
3444.25 630.8 82.7 -53.5
0
1102.15 162.9 86.8 75.5
0
164.81 103.3 60.6 36.1
330.19 164.2 117.8 112.2

169.8 26.7 8 -0.1
192.48 4.5 -4.2 -4
0.32 -0.2 -0.4 -0.5

174.45 70.8 38.7 24.8
549.51 137.4 -40.2 -40.8

42.87 1710 0 274.29 378.57 575.71 40.3 34.4 19.2
24.62 -3.7 -6.8 -7
1705.78 3079.37 0 595.05 840.21 1010.88 1347.5 1133.2 793.2
379.78 -114.1 -167.4 -172.2
315.12 58 35.8 25
93.87 20.3 17.9 3.6

0.1 0 -3.5 -3.5
291.05 55.3 40.5 11.5
291.16 -8.5 -37.2 -58.6
0.62 0.1 -0.3 -0.2
1966.09 832.9 244.7 -125.1
523.87 290.1 226.9 172.5
7.36 5 1.1 0.1
432.66 71.3 34.5 11.5
186.77 49.9 27.2 18.2

83.15 74.6 63.4 31.5
0
154.28 24.2 10.5 6.4
47.91 14.3 4.5 2.8
59.56 10.5 -9.2 -16.9
1454.6 1451.1 968.6 612.4
1233.74 1672.03 0 62.94 79.38 316.26 348.2 125.1 69.3
738.72 371.8 212.1 145.1
182.56 50.6 -19 -92.1
139.53 22.7 15.6 9.9

403.07 48.7 26.5 8.7
151.22 23.6 16.4 3.2
4357.4 5.1 -489.8 -668.8
18.66 23.1 6 -0.5

648.49 273.9 209.5 158.8
8.24 1.4 0.6 0.5

3257.87 3879.4 3540.9 2648.7
1754.35 597.1 451.8 317.1
4.14 3.3 1.7 0.7
634.7 314.1 165.8 8
23.58 36.9 34.9 23
46.59 -5 -9.3 -10.5
3979.68 539.8 448.8 279.2
1753.17 325 43.9 43.8

Expenses ca
Fully paid Year Total inco Operating Cost of go Income perBusiness pPAT per '0
2021
44.5 2021 71.6 116.9 104.12
119.4 2021 90.9 85.4 67.87
1640 2021 1908.8 1659.1 1487.3
10 2021 1693.6 954.8 855.21
179.1 2021 407.1 306.9 292.98
13.5 2021 154.9 101.8 91.86
0.1 2021 20.7 16.8 10.55
2021
0.5 2021 10.8 10.4 8.81
2021
0.5 2021 1518.1 1432 1243.11
116.7 2021 129.4 104.8 64.26
2021
2021
159.4 2021 1155.6 993.6 555.61
43.7 2021 173.6 152.7 148.75
2021
28.8 2021 1230.4 1054.5 927.42
8.2 736.1 2021 1534.4 1188.4 769.06
26 2021 0
146.3 687.8 2021 6169.4 5292.9 4883.46
5.1 2021 792.6 629.5 415.93
115.5 2021 81 70.7 44.46
11.8 2021 276.6 183.3 168.93
41.2 2021 34.2 26.4 22.4
32.1 2021 2868 2237.3 1371.88
16.5 2021 50.7 173.1 89.56
2021
6 2021 11.3 7.3 5.84
27.3 2021 447.4 310.8 290.62
2021
238.7 2021 552.8 516.4 405.43
237.1 696 2021 91891 39337 32777.3 3063.03 0 35
1006 2021
12.8 2021 1.7 7 10.29
1093.5 2021 5746.5 5605.4 3142.99
196.9 2021 863.5 706.8 483.08
37.1 2021 452.2 398.9 347.53
40.9 2021 570.3 411.9 271.34
17.8 2021 370.3 362 271.73
2021
2021
27.4 132.4 2021 4088.4 3626.8 3384.68 2579.43 0 44.73
12.5 2021 544 460.2 322.99
29.7 2021 157.2 144.5 68.31
398.3 2021 486.8 428.6 339.11
139.1 2021 6763 9203 3316.33
221.4 2021 676.3 540.7 428.11
92.9 2021 154.1 114.6 90.61 1712.22 0 153.33
2021
84.3 2021 1398.8 1113.1 967.01
4968 2021 7681.7 6892.5 6733.86 1514.53 0 -135.61
0.1 2021 11.3 10.5 4.1
22.5 2021 28.9 33 23.56
0.9 2021 448.1 406.7 410.91
379.6 2021 1172.5 875 237.81
2021
1254.8 2021 2089.3 1781.6 1042.79
2021
48.6 2021 124.6 109.2 96.45
2021
10 2021 3.8 2.1 2.65
109 2021 366 312.6 100.11
138.6 2021 1704.4 1353.2 846.48
0.1 2021
10.3 2021 353.2 343.8 256.15
2021
2021 2021.3 2492.2 331.31
22.4 2021 2442.6 1828.4 1190.35
95.6 2021
2021
1260 2021 586 546.2 271.11
11.8 19.7 2021 427.8 375.9 292.37
690.3 2021 123.5 18.4 18.03
2021
2021
2021
200 2021 561.9 507.7 414.33
196.1 2021 962.6 845.6 472.76
1 2021 22.9 21.5 18.49
2021
74.7 2021 200.1 187.4 143.36 866.23 0 -54.11
17.9 2021 171.3 130 80.55
19.8 2021 129.7 110.3 96.82
2.1 2021 55.2 51.8 44.48
5 69.7 2021 261.7 212.1 168.89
5 2021 668.8 427.4 397.64
2021
106.4 2021 1201 929 779.35
48.3 2021 5.5 7.6 5.33
78.7 2021 123.2 119.6 68.16
2021
1431.9 2021 3908.2 2868.4 1867.69
200 2021 1228.7 517.2 286.15
10.9 2021 1154.7 634.2 563.35
2021
0.1 2021 50.5 36.3 26.29
2021
98.5 2021 190.7 158.5 131.03
2021
41 2021 101.2 105.3 95.12 911.71 0 -127.93
0.1 2021 0
0.1 2021 0
0.1 2021 1.4 0.8 1.34
0.1 2021 5.5 4 1.85
151 2021 60.2 7.1 2.67
30 2021 525 460.2 381.01
2021
47 2021 1407.8 1058.4 1004.28 1928.49 0 -19.73
68.6 2021 2359 1895.1 1984.11
1 2021 3.4 2.6 2.02
2021
1.8 2021 23.7 21 17.89
2021
833.5 2021 15473.3 10789.9 8373.23 2634.65 0 476.95
43.3 2021 97.8 75.3 62.38
165.5 2021 741.2 674.3 425.7
2021
1 2021 72.4 73.2 63.89
0.1 2021 3.1 2.8 1.42
20 2021 59 52.9 32.67
2021
178 2021 921.9 643.7 519.32
42 2021 279 146.5 98.27
2021
339.3 2021 777.7 479.8 426.72
2021
2021
20 2021 2577.3 2563.7 2111.53
2021
3 2021 736.3 591.2 490.4
24.3 2021 102.4 96.2 74.83
321 2021 353.7 271.2 135.71 1668.4 0 191.98
5.1 2021 295.8 204.7 120.33
0.1 2021 20 17.1 11.74
2731.8 2021 225.6 184.3 216.06
101 2021 124 105 97.38
67.7 2021 197.8 200.6 188.49
2021
0.5 2021 11.6 13.1 9.02
0.5 2021 2.1 0.9 0.1
25 2021 381.4 328.4 279.19
0.5 7549.6 2021 8882.6 5837.4 5579.87 3314.4 0 15.67
49 2021 0.3 0
2021
38 403 2021 22562.7 17673.9 17919.43
5611.7 2021 2150.8 501.1 636.83
0.5 2021 0.1 0
187.4 2021 873.1 779.2 744.08 1923.13 0 -176.43
30 2021 397.2 337.8 297.62
0.1 2021
103.4 2021 2197.1 1975.4 1668.04
0.9 179.4 2021 2489.2 1921.7 1722.54
2021
4 2021 140.6 102.9 100.17
118.6 2021 391.4 284.6 251.93
10 2.4 2021 2737.5 2221.6 988.46
13 2021 239.1 186.5 191.88
0.1 2021 16 14.6 4.48
47 2021 107.4 73.4 54.45
2021
493.5 2021 12557.5 10437.7 8611.08
70 2021 327.8 272.7 254.65 5651.72 0 353.45
2021
4.9 2021 516.5 218.2 248.55
25.6 2021 284 242.6 182.14
2021
55.7 2021 1090.7 824.6 868.91
2021
0.2 2021
105 2021 6 8.9 11.8
2021
2021
89.8 886.9 2021 6428.1 5297.9 5044.2 1423.09 0 -424.06
9.3 2021 0.1 0
0.6 2021 852.1 983.8 753.63
49 2021 529.1 355.9 217.14
2021
361.1 2021 1505.3 1079 558.46
40 2021 897.3 807.5 739.39
509.4 2021 3183.1 2364 1487.17
2021
132.5 2021 513.4 484.8 240.86
2021
2021
4.6 2021 89.6 70.6 57.15
490.3 2021 670.8 449 434.16
29.4 2021 79.3 58.3 34.65
23.1 2021 114.4 112.3 71.78
320 2021 68.9 50 41.08
299.5 2021 2319.8 1919.5 1540.19
58.4 2021 1187.4 951.1 465.33
10.4 2021 53.9 52.2 42.06
2021
2021
487.5 2021 6855.9 4147.9 3437.6
1.4 2021 13.7 15.2 10.7
2021
916.7 2021 6140.6 5698.4 4419.77 1656.93 0 6.29
2021
3396.3 2021 2722.8 1193 1202.77
2021
171 2021 1912.6 1448.8 795.68
2021
144.9 2021 232.3 205.4 126.68
0.2 2021
2021
4275 2021 1883.5 1853.7 1636.75
2021
508.7 2021 4670.6 3920.3 2038.9
163.1 2021 1051.9 785.1 676.44 1237.53 0 150.35
60 2021 3311.4 2652.3 1747.39
85 2021 1017.7 807.6 729.85
152.5 2021 625.7 660.5 378.32
1.8 2021 66.8 63.2 36.75
2021
130.6 2021 1295.9 962.1 860.93 1663.54 0 -181.26
2021
22.2 2021 38.4 34.8 22.7
2021
65.9 2021 5565.1 4771.3 2450
2021
1.5 1038.9 2021 3772.4 2959.3 2458.53
793.2 2021 234.8 240.3 233.33
2021
9.9 2021 291.2 226.4 150.07
66.1 109.4 2021 7025.8 4949 3840.88 1460.06 0 161.45
744.9 2021 9433.4 6221.6 5810.72
2021
51.6 2021 6614.9 3021.4 2917.17
5 2021 374.8 319.6 163.38
1000 2021 2452.6 2105.6 1551.9
8.1 2021 138 110.2 50.98
13 2021 13 10.5 9.84
0.2 2021 89.8 56.7 48.61
0.3 2021 21.4 18.6 15.71
2021
71.1 2021 273.8 208.8 129.59
20 2021 187.6 145.8 113.14 1042.22 0 7.78
208 2021 332 286.1 246.89 1027.86 0 48.61
42.5 2021 180.6 123.7 101.84
5 2021
2021
3954.6 2021 461.3 408.8 285.31
9.7 999.1 2021 5594 4878.2 4196.76
2021
2021 7061.6 6365.8 4876.85
2021
686.9 2021 15052.2 11354.6 9338.2
2021 0 0
1693.7 2021 1572.2 1196.6 1138.04
10253 2021 9497.6 7578.9 6466.9
2021
2021
32.1 2021 73.8 77.8 75.18
0.1 2021 9.3 6.1 5.48
5372.4 2021 11861.9 9465.3 7468.42 2657.24 0 -368.39
2021
6.6 2021 2042.3 1591.4 1421.16
499.7 2021 458.2 769.8 628.57
25.1 2021 1655.9 1337.5 1025.45
597.2 2021 4556.7 4016.1 2363.11
1.2 2021 198.7 188.7 159.96
99.6 2021 116.1 86.6 66.83 1507.79 0 281.82
292.8 2021 1724.2 1565.4 1449.45
1 2021 590.8 546.3 476.4
36.9 2021 783.2 572.8 504.4
101.3 2021 9852 6639.2 4785.1 2189.33 0 405.89
100 2021 81.1 75.3 78.24
317.2 2021 3863.7 2755.2 2628.81
5 2021 98.1 62.2 59.8
40 2021 172.1 156.4 124.99
5 2021 47.7 42.9 33.04
2021
50 2021 744 596.6 579.38
33.5 2021 120.6 106 95.48 1800 0 91.04
2021
2021
28.1 2021 11.9 14.6 10.77
34.9 2021 249 193.4 192.14
2021
43.7 2043.6 2021 17304.4 16702.8 14792.47 1195.72 0 -54.36
227.5 2021 1973.4 1892.8 1697.35
10 2021 743 735.4 610.11
400 2021 746.1 965.8 837.77
2021
89.3 2021
250 2021 567.6 375 265.45
105.4 2021 1472.9 1189.9 1137.58
2021
99 2021 214.4 115 82.33
2021
0.5 2021 0.1 0
2021
2021
5.2 2021 466.3 416.8 368.03
2021
64.3 2021 135.9 152.9 87.19
695.5 2021 1560.1 1292 1137.1
2021
1.5 2021 3.6 0
2021
71.4 2021 7837.4 5812.8 4304.57
141.7 2021 1058.4 1128.2 858.74
6.6 2021
22.5 2021 21.1 11.1 10.16
2021
6.6 2021 0
1016.6 2021 1485.3 1161.3 623.01
2021
54.4 2021 526.8 449.2 276.36
0.2 2021 357.4 231.2 186.98
0.1 2021 51.5 41.1 23.89
11.8 2021 36.2 33.4 23.57
180.7 2021 0.1 0.2 0.07
36.8 2021 6181.4 5501.1 2783.21
235.7 2021 1864.1 1797.8 1549.46
28.1 2021 138.7 106.3 95.87
2021
2021
0.3 2021 43.6 26.5 22.61
2021
2021
11.2 2021 1718.3 1117.1 761.85
2021 277 188.3 155.74
8.4 41.4 2021 697.9 597.5 491.89
37.2 2021 37.2 31.1 19.21
0.1 2021 1928.8 1807.8 1180.75
0.1 2021 105.9 76.1 91.79
30.1 2021 32.6 47 36.19
2 2021 116.8 102.6 79.65
2021
0.1 2021 63.4 55.8 50.68
25.2 2021 292.6 236.1 208.33
2021 1121.1 1026.3 969.53
244.4 2021 1372.9 1231.8 1249.55
415 2021 8216.8 6660.7 3924.84
4070.3 2021 42.5 51.7 17.86
23.7 2021 1012 874.8 490.4
45 2021 220.7 164 152.21
439.6 2021 6264 4464.9 4117.01
2021
50 2021 8647.8 8421.5 8200.75
579.1 2021 238.3 181.8 196.05
2021
53.3 2021 178.7 163 74.97
2021
1 2021 55.6 36.2 15.13
30.4 2021 315.8 273.4 249.71
647.1 2021 4849.3 4650 2512.09
140.4 2021 2696.8 2232.7 2056.84
0.1 2021 168.4 5.7 26
0.1 2021 15.6 14.4 7.88
29 1643.8 2021 2258.7 1660.9 1294.83
50 2021 92 89 38.34
60 2021 1384.5 1136.5 445.69
0.1 2021 1.7 1.3 1.14
2021
555.3 2021 1624.5 1288.9 751.86
2021
9.1 2021 154.9 130.2 27.34
39.6 2021 2766.6 1912.6 1718
784.2 2021 8099.5 6318.4 5041.35
80 2021 55.8 64.5 42.26
19.3 2021 709.2 634.1 338.28
2021
37.5 2021 1429.5 1151.2 932.47
1100 2021 1470.7 1221.7 1094.56
301.6 2021 5953.5 4739.6 3888.15
255.6 2021 5051.2 3772.9 3357.3
2021
294.3 2021 383.9 123 44.96
5 2021 17.7 13.6 8.27
125 2021 525.1 296 269.38
2021
104.2 2021 31.7 42.1 28.57
2.3 2021 43.6 35.8 32.28
242.8 2021 2909.7 2146 1218.32
1.7 2021 30.2 14.9 12.94
2021
0.1 2021 29 29.3 12.85
49.9 2021 28.5 32.7 24.68
2021
24.3 1080.1 2021 4301.9 3293.1 3201.64 1749.45 0 174.38
32.8 2021
3.2 2021 102.7 82.1 68.24
3 2021 182.3 169 158.54
2021
2021
0.1 2021 31.8 25.2 19.21
2021
0.6 2021 509.1 412.4 264.44
74.5 2021 10 14.6 9.8
1 2021
6.5 2021 24.1 21.4 12.17
0.1 2021 25.7 27.2 20.21
42.6 2021 160.7 146.4 125.19
2021
168 2021
122.3 2021 268.9 167 190.94
8.8 2021 555.2 450.5 353.11
313.4 2021 4036 3012 1910.97
34 2021 400.5 365.9 313.97
18.7 2021 7 9.2 16.41
76.7 2021 1004.5 1493.5 1070.05
27.5 2021 97.5 81.2 53.42
1 2021 102.8 105.4 68.3
2021
635.2 2021 4715.7 3723.8 3281.18
2021
81.1 2021
27.8 2021 2963.9 2259.7 1753.49
0.1 2021 0.8 0
2021
0.1 2021 208.3 161.1 145.58
2021
2021
2021
2021
14.7 2021 796.8 741.8 593.2
212.5 2021 371.6 349.6 157.7
2021
30.7 2021 217.6 190.6 165.54
2021
0.1 2021 0.1 0.16
6.5 2021 182.8 148.6 118.34
2021
2021
2021
2021
40.4 2021 640.4 499.1 546.19
101.6 2021 87.2 49.3 27.58 2422.22 0 555.56
143.9 2021 11.4 21.4 17.57
528.4 2021 4865.5 3029 2276.53 2772.36 0 682.45
0.3 2021 283.5 347.7 227.94
95.3 2021 394.8 363.3 286.07
2021
2021
26 2021 129.5 105.2 49.97
28.9 2021 0.1 0.2 0.07
59.8 2021 436 374.5 356.67
24.1 2021 377.2 344.5 278.15
2021
2021
2021
2021
2021
2021
0.5 2021 0.2 0.41
376.7 2021 2254.1 1464.7 1447.61
4.5 2021 1203.8 814.5 770.76
18 2021 8.1 5.9 5.34
19.6 2021 643.1 561.7 529.13
2021
28.7 2021 341.1 261.7 248.01
1 2021 112.5 76.4 43.11
10 2021 0
57.4 2021 479.3 414.3 222.94
5 2021 103.5 87.7 48.89
61.9 2021 214.2 189.8 88.77
45.3 2021 3784 2034.4 1616.82
44.2 2021 2098.6 1475.8 1317.33 1914.78 0 193.98
54.4 2021 1612.5 1133 684
2021
144.8 2021 270.6 231.5 140.82
2021
2021
43.1 2021 138.4 124 108.83
227.1 2021 405 346.7 322.26
149.1 2021 160.7 147.1 126.19
2021
1064.9 2021 4995.2 4267 4047.63
2021
45 2021 70.6 15.3 13.53
30.7 2021 1591.4 1357.9 759.24
2021
2.2 2021 12.5 10.1 8.66
183 2021 12216.7 6738.7 5371.76
159.4 2021
4.5 2021 11.4 6.4 5.09
163.8 2021 1652.4 1202 765.64 1147.5 0 85.69
0.5 2021 9.6 23.8 14
3.5 2021 30.2 28.5 21.59
4.1 2021 5720.1 5055 4287.77
2021
0.1 2021 3430.3 3037.7 1768.06
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
PBT per '0PBDITA pePBDITA PBIT Profit afterExpenses ca
Fully paid Year Total inco
2022
-46 -86.2 -119 44.5 2022 216.5
3.4 -1.7 -5 119.4 2022 149.7
249.7 23.7 15.7 1640 2022 2477.6
738.4 582.7 423.7 10 2022 2586.5
100.2 73.7 41.1 180 2022 398.6
53.1 49.2 41.4 13.5 2022 218.1
3.7 1.6 -1.4 0.1 2022 29.2
2022
0.4 0.2 0 0.5 2022 12.5
2022
84 -89.4 -117.6 0.5 2022 2001.5
24.6 -1.1 -1.1 116.7 2022 142.8
2022
2022
162 -83 -169.5 151.6 2022 1617.2
20.9 -17.1 -48.5 43.8 2022 281.8
2022
168.4 109.5 22.7 28.8 2022 2042.2
311.6 222.8 147.6 736.1 2022 2109.9
26 2022
865.1 339.7 -916.7 196.5 687.8 2022 8988.3
163.1 111.3 67.4 5.1 2022 1430.6
10.3 2.6 2.6 115.5 2022 81.3
87.6 70.7 27.3 11.8 2022
7.8 6.4 3.2 41.2 2022
630.2 450.6 270 28.1 2022 3809.8
-122.4 -141.1 -155.5 130 2022 193.5
2022 0.3
4 3.2 2.4 6 2022
136.6 99.7 57.7 27.3 2022 533.1
2022
36.4 24.8 16.9 238.7 2022 854.5
63.47 355.97 10679 5345 1050 719 2022 112773
2022
-5.3 -13 -19.6 12.8 2022 2.9
126.3 -179.7 -104.2 1093.5 2022
156.7 102.6 83.4 196.9 2022 987.6
53.1 19.5 11.7 37.1 2022 649.5
156.2 93.1 61.9 40.9 2022 602.1
26.4 15 10.7 17.8 2022 477.3
2022
2022
50.28 281.26 445.8 202.4 70.9 19.9 132.4 2022 5502.8
86 55.3 36.4 12.5 2022 661.9
12.7 7.7 4 29.7 2022 193.5
58.2 -3 -17.4 362.9 2022 872
-2446.3 -3198.7 -3807.7 139.1 2022 10842.9
135.6 90.8 60.4 225.3 2022 971.3
153.33 438.89 39.5 24.2 13.8 102.9 2022 197
2022
274.4 154.9 80.8 84.3 2022 1735.9
-134.15 154.89 785.6 -169.9 -687.8 4970.4 2022 11996.1
0.8 0.3 0.1 0.1 2022 10
-4.6 -7.7 -9.4 22.5 2022 53.1
37.7 -89 -125.7 0.9 2022 622.7
290.2 231.9 148.6 379.6 2022 1561.6
2022
307.7 201.8 78.2 1254.8 2022 2813.6
2022
12 3.7 3.3 48.6 2022 163.9
2022
1.7 0.2 0 10 2022 4.1
53.4 40.5 28.8 109 2022 418.3
355.9 225.8 125.7 138.6 2022
2022
6.9 -29.3 -39.5 10.3 2022 444.5
2022
-470.9 -579.5 -579.5 2022 3298.9
614.2 457.8 338.1 22.4 2022 2880.3
2022
2022
39.8 -40.2 -164.9 1459 2022 1215.9
51.9 23.8 -25.8 21.6 2022 542.6
105.1 90.6 73.8 690.3 2022 202.9
2022
2022
2022
52.7 36.5 9.9 200 2022 718
121.6 76.5 28.9 196.1 2022 1484.8
1.4 0.7 0.3 1 2022 23.9
2022
-54.11 54.98 12.7 -1.1 -12.5 74.7 2022 317.8
41.3 32 21.5 17.9 2022 211.8
19.4 7.4 -1.7 19.8 2022
3.4 -0.9 -1.6 2.1 2022 70.9
49.6 0.5 -26.1 8.4 69.7 2022 301.5
194.8 157.6 104.4 5 2022
2022
211.7 178.4 171.8 106.4 2022 1367
-2.1 -2.8 -4.7 60 2022 3.7
3.6 -1.9 -3.9 78.7 2022 153.8
2022
1026.5 800.1 441 1431.9 2022 5776.7
711.5 487.6 222.5 200 2022 1097.7
520.6 451.9 324.7 10.9 2022 1511.2
2022
14.2 9.2 -16.8 0.1 2022 224.4
2022
31.7 9.6 6.8 98.5 2022 160.4
2022
-133.33 -36.94 -4.1 -14.6 -14.2 41 2022
0.1 2022
0.1 2022
0.6 -0.1 -0.1 0.1 2022 2.1
1.5 0.8 0.5 0.1 2022 5.5
-2 -2.6 -3.1 151 2022 5.6
65.7 29.2 20.5 30 2022
2022
1.23 385.21 281.2 70.6 -14.4 47 2022 2024.8
426 -194.2 -540.8 68.6 2022 3719.5
0.8 0.3 0.1 1 2022 10.1
2022
2.7 -0.9 -1.4 1.8 2022 40.5
2022
639.79 790.65 4643.5 3905.7 2801.1 833.5 2022 19349.3
22.4 17.3 10.1 43.3 2022 112.8
66.9 5.6 -12.5 165.5 2022 917.9
2022
-1.2 -8.8 -11.6 1 2022 63.1
0.3 0.2 0.1 0.1 2022 1.7
6.1 -0.8 -1.6 20 2022 79.8
2022
-1065.1 -1146.6 -1249 178 2022 995.9
132.5 114 77.7 42 2022 134
2022
297.9 249.9 -160.4 339.3 2022 1312.4
2022
2022
7.7 -113.4 -295.1 21.6 2022 3463.3
2022
145.1 83.8 33.5 3 2022 1044.4
1.6 -9.1 -9.6 24.3 2022 158.2
266.51 375.47 79.6 64.8 40.7 321 2022 423.8
78.1 45.7 33.9 50 2022 414
2.9 1.3 0.8 0.1 2022 30
39.7 -168.1 -262.9 2881.9 2022
13.8 -12.7 -23.2 101 2022 113.1
-2.8 -28 -59.3 67.7 2022 276.8
2022
-1.5 -2.1 -66.1 0.5 2022 13.9
1.2 1.2 -8.2 0.5 2022
53 20.6 -779.4 25 2022 575.1
89.29 1109.59 2973.7 1637 42 0.7 7549.6 2022 9966.9
-0.3 -17.6 -26.7 49 2022 0.8
2022
4683.8 1248.1 -2685.2 23.3 669.9 2022 28598.9
1649.7 1391.9 1016 5611.7 2022 3863.6
-0.1 -0.1 -0.8 0.5 2022
-249.34 206.83 93.9 -41.2 -80.1 187.4 2022 966.3
59.4 42.5 26.6 30 2022 585.6
2022
221.7 7.5 -172 103.4 2022 2320.3
567.5 426.8 210.9 179.4 2022
2022
37.7 28.3 -0.4 4 2022 162.6
105.7 81.7 52.6 118.6 2022 424.4
515.9 331.9 224.6 24.5 2.4 2022 3748.4
52.6 27.1 12.8 13 2022 332.4
1.4 1.2 0.7 0.1 2022
33.8 30.8 20.2 47 2022 164.7
2022
2112.5 1131.2 572.9 495.9 2022 18000
303.45 950 55.1 42 20.5 70 2022 330.3
2022
300.4 216.8 78 2022
22.1 -3.6 -15 25.6 2022 396.6
2022
266.1 15.8 -77.9 55.7 2022 1500.7
2022
2022
-11.7 -18.1 -18.2 105 2022 1
2022
2022
-454 10.54 47.6 -1386 -1915.5 82.1 1253.6 2022 9916.7
-0.1 -0.1 -0.1 9.3 2022
-131.9 -217.3 -415.4 0.6 2022 1021.2
173.2 146.3 110.3 49 2022 694
2022
426.3 321.2 192 461.1 2022 103.9
89.5 28.7 -15.4 56.1 2022 1226
819.1 619 364.1 509.4 2022 4091
2022
28.6 -5 -43.8 132.5 2022 523.1
2022
2022
17.7 10.4 3.6 4.6 2022 84.7
221.8 124.6 31 490.3 2022 835
21 16.7 11.1 29.4 2022 96.8
2.1 -2.2 -3.5 23.1 2022 227.3
18.9 -2.7 -2.8 320 2022 204.8
394.8 199.2 83.2 299.5 2022 3135.8
236.3 191.2 106.6 58.4 2022 1619.3
1.7 1.4 0.6 10.4 2022 50.5
2022
2022
2623.3 2017.1 1325.4 750 2022 9536.8
-1.5 -5.5 -5.7 1.4 2022 47.2
2022
11.58 117.4 435.1 76.2 23.3 916.7 2022 8912.8
2022
1529.8 1224.1 24.1 3396.3 2022 4300.7
2022
462.6 299.4 30.5 171 2022 2859.8
2022
26.9 18.8 3.3 144.9 2022 329.9
2022
2022
11.7 -366.9 -1223.9 4275 2022 3017.4
2022
750.3 476.5 165.9 508.7 2022 6610.3
212.24 311.65 264.9 192.1 127.8 163.1 2022 1384
633.8 348.7 127.7 60 2022 4459.3
210.1 149.1 104.9 85 2022 1108.1
-34.8 -77.9 -77.6 152.5 2022 845.9
3.6 -4 -6.4 1.8 2022 108.8
2022
-181.26 397.56 309.7 -12.5 -141.2 130.6 2022 1498.2
2022
3.6 1.8 1.2 22.2 2022 55.9
2022
790.9 66.8 -355.7 65.9 2022 7498.2
2022
308.4 83.3 -111.2 25 1038.9 2022 6159.6
-5.5 -55.4 -84.8 836.8 2022 469.4
2022
63.7 42.9 31.4 9.9 2022 384.6
220.51 431.4 2075.9 1395.6 776.9 500.4 109.4 2022 9180.8
3200.1 2736.4 1886.5 775.9 2022 11716.1
2022
3588.4 3214 1849.3 65 2022 4698.3
48.6 40.8 26.3 5 2022 456.8
352.8 145.8 77.6 1000 2022 3616.4
30 22.6 5.9 8.1 2022 226
2.5 1.2 0.9 13 2022 16.1
33.1 28.6 14.8 0.2 2022 93.9
2.8 2.2 1.8 0.3 2022 11.3
2022
65.1 49.5 25.8 71.1 2022 427.8
7.22 232.22 41.8 18.9 1.4 20 2022 208.8
61.61 141.8 45.8 21.3 15.7 208 2022 398
56.9 47.8 40.4 42.5 2022 289.6
2022
2022
52.4 50.5 19.1 3954.6 2022 493.2
708.7 388.1 120.5 999.1 2022 7817.5
2022
695.8 -5.9 -24.1 2022 10733.9
2022
2817.2 1535.6 -163.9 63.9 686.9 2022 23328.8
0 0 -8.7 0.3 2022 1.1
355.7 202 55.7 1693.7 2022 2033.4
1742.3 979.6 -31.1 10253 2022 14140.4
2022
2022
-4 -51.4 -76.1 32.1 2022 211.4
3.2 1.5 0.5 0.1 2022 17.1
-328.09 149.57 667.7 -332.2 -1644.5 9659.5 2022 19336.4
2022
285 -329.8 -605.5 6.6 2022 1462.3
-311.6 -575.8 -1191.5 557.5 2022
318.4 157.4 113.8 25.1 2022 2167.1
503.8 284.7 193.4 597.2 2022 5486.1
16.1 14.8 9 1.2 2022 245.4
298.7 383.12 29.5 26.1 21.7 99.6 2022 117.4
158.3 50.8 12 292.8 2022 2356.6
44.5 31 17.8 1 2022 638.6
210.4 165 110.7 36.9 2022 1120.7
541.11 713.96 3212.8 2553.3 1826.5 102.2 2022 12067
2.5 -30.4 -41.5 100 2022 88.9
1045.1 803.6 438.4 317.2 2022 3872.3
35.9 15.3 5.1 5 2022 127.6
15.7 9 6.6 40 2022 213.1
4.8 3.7 2.6 5 2022 91.8
2022
147.4 60.4 49.5 50 2022 829.4
122.39 217.91 14.6 9.7 6.1 33.5 2022 200.5
2022
2022
-2.7 -5.7 -5.2 28.1 2022 29.5
55.6 35.5 10.8 34.9 2022 199.9
2022
-83.6 38.11 551.5 -732.1 -786.7 38.5 2043.6 2022 25183.8
80.6 -68.7 -267.9 244.3 2022 3079.2
7.6 4.6 2.3 10 2022 1008.5
-219.7 -563.3 -922 400 2022 280.1
2022
2022
192.6 181.6 186.4 250 2022 1007.4
-81.1 -351.1 -412.2 104.8 2022 2323.6
2022
99.4 67.6 23 99 2022 300.7
2022
-185.3 -185.3 -205.7 0.5 2022
2022
2022
48.9 12.1 -15 5.2 2022 588.4
2022
-17.2 -28.1 -32.9 64.3 2022 201.9
260.5 31.9 -43.5 701.2 2022 2275.1
2022
-3.6 -3.6 -3.7 1.5 2022
2022
1850.6 1346.6 1028.1 71.4 2022 11292.1
-69.8 -113 -127.9 141.7 2022 914
2022
10 9.7 4.5 22.5 2022 28.1
2022
6.6 2022
324 213.3 30.2 1016.6 2022 1583.2
2022
77.6 55.7 36.2 54.4 2022 653.8
125.3 112.6 85.5 0.2 2022 442.7
10.4 7.4 5.6 0.1 2022 55.1
2.8 1.2 0.8 11.8 2022 62.7
-0.1 -0.1 -0.1 180.7 2022 0.3
602.4 187.9 -102.3 36.8 2022 7967.2
66.1 -34.2 -53.8 235.7 2022 2555.4
32.4 28.7 19.1 28.1 2022 185.7
2022
2022
17.1 9.4 8 0.3 2022 47.1
2022
2022
601.2 447.7 302.5 11.2 2022 2257.5
88.7 57.1 38.6 17.3 2022 494.4
99.7 65.5 24.8 41.4 2022 920.1
6.1 1.6 -0.7 37.2 2022 32.4
121 31.9 30.6 0.1 2022 2369.4
29.8 -0.3 -2.5 0.1 2022 127.6
-14.6 -22.5 -17.3 30.1 2022 73.9
14.2 11.8 7.1 2 2022 126.3
2022
6.3 4.4 3.3 0.1 2022 86
55.8 34.9 15.8 25.2 2022 382.3
94.8 17.6 -29.9 2022 1324.2
140.4 -75.9 -88.1 244.4 2022 1713.2
1484.1 799.3 606.7 415 2022 10282.8
-9.4 -27.4 -29.7 4070.3 2022 11.9
101.3 -32.4 -91.4 23.7 2022 1561.5
56.7 49 41.6 45 2022 239.1
1799.1 1097.2 494.1 11 439.6 2022 9454.4
2022
233.6 220 93.6 50 2022
56.5 -48.9 -53 579.1 2022 322.9
2022
-191.4 -197 -213.2 53.3 2022 242.3
2022
19.3 17.2 13 1 2022 55.6
42.4 33.9 13.9 30.4 2022 314.7
136.1 -315.2 -658.9 699.3 2022 6295.1
463 150.2 -69.5 140.4 2022 3711
162.7 136.5 95.7 0.1 2022 239
0.9 0.9 0.9 0.1 2022 0.4
599.6 347.4 41.6 1643.8 2022 3053.7
3 1.3 0.4 50 2022 127.7
206.4 162.5 137.2 60 2022 1577.1
0.3 0.2 0.2 0.1 2022
2022
339.5 272.9 152.1 555.3 2022 1861
2022
24.7 16.1 12.3 9.1 2022
854 657.2 436.4 39.6 2022 2983.9
1767.2 1333.1 924.4 784.2 2022 10241.5
-8.7 -20.5 -20.7 80 2022 85.9
75.1 51 36.3 19.3 2022 1320.9
2022
278.3 226.4 150.8 37.5 2022 1631.8
184.1 61.7 -12 1100 2022 1876.6
1213.9 753.8 275.5 301.6 2022 9025.2
1272 863.2 201.8 255.6 2022 6632.1
2022
260.9 247.9 -55.6 294.3 2022
4.1 2.8 1.9 5 2022 20
223.2 142.1 115.1 125 2022 528.7
2022
-10.4 -18.4 -18.6 104.2 2022 42
7.8 6 4.3 2.3 2022 49.2
746.3 465.6 285.1 242.8 2022 3305.2
13.3 13.3 9.5 1.7 2022 36.8
2022
-0.3 -1.7 -2.1 0.1 2022 34.3
-4.2 -12 -16.7 49.9 2022 48.3
2022
232.9 404.23 994 619 428.8 19.7 1080.1 2022 6610.5
2022
20.6 14.3 11.6 3.2 2022 131.2
13.3 5.4 0.6 3 2022 236.6
2022
2022
6.6 5.1 3.8 0.1 2022 37.3
2022
96.7 78.7 51 0.6 2022 635.9
-5 -10.3 -11.1 74.5 2022 25.1
2022
2.6 0 -1.6 6.5 2022 32.3
-1.5 -1.9 -1.9 0.1 2022
13.8 2 -5.7 42.6 2022 232.8
2022
2022
101.9 41.7 23.4 122.3 2022 329.7
104.2 89.9 72 8.8 2022 636
1020.9 802.4 494.4 291 2022 5459.8
32.9 16.3 3.6 34 2022 637.3
-2.2 -13.7 -15 18.7 2022 6.5
-499.6 -670.7 -685.8 76.7 2022 1694.9
16.3 -1.1 -4.1 27.5 2022
-2.6 -20.2 -28.8 1 2022 101.8
2022
989.1 482.9 258.6 635.2 2022
2022
2022
704.2 550.9 478.3 27.8 2022 2654.5
-0.8 -0.8 -0.8 0.1 2022
2022
47.2 9.4 18.9 0.1 2022
2022
2022
2022
2022
55 19.7 8.8 14.7 2022 1347.4
22.2 2.1 -3.1 212.5 2022 514.5
2022
26.2 18 12.8 30.7 2022 195.2
2022
-0.1 -0.2 -0.2 0.1 2022
34.2 -4.6 -12.2 6.5 2022 98.2
2022
2022
2022
2022
133 -12.9 -5 40.4 2022 760.1
716.67 1050 37.8 31.2 20 101.6 2022 82.5
-10 -14.1 -14.2 143.9 2022
918.35 1045.58 1835 1619.9 1197.7 528.7 2022 5717.6
-64.2 -97.9 -107.6 0.3 2022 408.8
28.5 4.8 0.9 95.3 2022 598.6
2022
2022
23.4 15.4 -5.6 26 2022
-0.1 -0.1 -0.1 28.9 2022
61.5 45.5 16.4 59.8 2022 595.2
32.7 5.5 10.8 24.1 2022 478.1
2022
2022
2022
2022
2022
2022
-0.2 -0.5 -0.4 0.5 2022
771.7 233.3 -73.5 376.7 2022 2758.4
398 280.2 208.7 4.5 2022
2.2 -0.8 -1.4 18 2022
81.4 45.2 3.3 19.6 2022 712.7
2022
79.4 46.8 30 28.7 2022 449.4
36.1 25.7 2.1 1 2022 150.8
10 2022
57.6 40.8 34.9 57.4 2022 796.4
15.8 7.8 6.8 5 2022 127.9
24.4 0.7 -3.9 62 2022 235.6
1749.6 1246.3 828.2 45.3 2022 4640.1
259.12 540.78 592.7 310 212.6 44.2 2022 2774.3
474.4 266.7 -122.5 54.4 2022 1798.4
2022
-262.7 -326.4 -366.4 144.8 2022 221.2
2022
2022
13.9 6.4 1.2 43.1 2022 178.1
58.3 -1 -19.7 227.1 2022 481.2
13.6 6.7 -1.1 149.1 2022 161.2
2022
718.6 277.4 -117.6 1064.9 2022 6155.9
2022
53.6 40 24.2 45 2022 94.9
232.6 175.1 126.5 30.7 2022 2250.4
2022
2.4 1.7 1.3 2.2 2022 13.1
5477.3 5074.8 3868.9 183 2022 14808.4
2022
5 3.8 2.4 4.5 2022 11.7
123.4 312.78 450.4 306.1 123.4 163.8 2022 2998.7
-14.2 -15.9 -12.5 0.5 2022 70.5
1.7 -2.5 -2.5 3.5 2022 29.3
664.2 420.3 245.6 4.1 2022 6166.9
2022
392.4 69.9 46 0.1 2022 5138.7
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
Operating Cost of go Income perBusiness pPAT per '0PBT per '0PBDITA pePBDITA PBIT
197.8 156.46 18.7 -29.4

119.7 90.15 29.7 24.4
2016.2 1779.98 461.4 247.1
1492.7 1309.78 1093.8 870.6
280.4 263.17 1230.25 0 73.15 87.65 362.04 117.3 86.3
143 108.55 75.1 70.8
24.3 15.62 4.9 2.5
11.7 10.23 0.8 0.6
1743.4 1522.34 254.9 132.6

90.6 77.56 52.2 21.1
1329.8 768.29 287.4 222.3

220.1 200.27 60.9 30.9
1575.2 1420.69 466.4 397.5

1460 916.62 650.2 499.9
7251.9 7080.52 1700.5 599.5

1004.2 668.25 426.4 361.3
81.9 46.93 -0.6 -8.6
3008.9 1839.22 798.2 603

349.4 188.45 -156.5 -187.5
0 0 0.3 -0.3
386 355.4 146.7 108.4
739.1 584.28 115.4 87.8

46334 40606.1 3222.09 0 190.06 284.23 470.23 16458 12388
9.5 14.22 -6.6 -19.6
875.3 607.97 112.3 60.4

588.8 339.49 60.7 9.2
452 271.65 89.4 26.8
450.9 353.08 46.2 14.1
4754 4342.21 2329.72 0 137.93 166.68 314.44 742.7 505.3

540.9 387.22 118.7 85.2
185.3 96.36 7.5 -4.1
629.6 519.54 241.9 184.1
13786.4 4758.93 -2943.5 -3683.7
753.9 597.16 217.4 157.2
124.9 97.42 1824.07 0 412.96 412.96 667.59 72.1 50.5
1373.4 1180.39 356.9 252

9588.3 8944.57 3076.71 0 231.29 230.73 617.24 2406.6 1367.9
9.2 3.55 0.8 0.1
39.9 27.29 13.6 11
530.7 453.29 96.7 40.4
1206.6 338.62 356.4 273.8
2326.9 1365.18 486.7 377
147.4 127.65 10.5 3.9
2.2 3.31 1.9 -0.1

350.7 120.4 65.7 51.8
418.1 301.08 26.4 -10.5
3265.3 386.3 33.6 -56.1

2011.8 1293.39 858.7 760.6
1382.3 666.54 -166.4 -291.3

478.6 370.18 64 22.7
22.6 17.17 180.3 166.9
622.7 459.61 83.7 16.2

1196.9 697.6 277.9 211.7
22 19.69 1.9 0.7
256.5 187.34 1358.12 0 170.09 170.09 261.97 61.3 49.6

164.8 98.76 47 37.3
61.8 53.18 9.1 5
208.6 171.92 92.7 36.4
1129.8 950.94 185.7 152

5.8 4.18 -2.1 -2.8
140.5 80.78 13.3 6.8
3961.5 2494.03 1821.3 1577.8

504.4 277.73 589.6 505.5
801.6 689.06 713.3 659.2
174.5 127.24 49.9 36.1
138.6 61.69 15.1 14.1
1.6 1.56 0.5 0.1

4.6 1.87 0.9 0.3
6.6 2.85 -1 -1.6
1420.6 1277.25 2448.37 0 291.41 390.69 740.39 612.3 395.2

2693.5 2568.77 1018.3 373.7
9 6.24 1.1 0.4
32.7 26.05 7.8 5.1
13606.3 10316.39 4562.44 0 814.08 1088.07 1336.69 5668.9 4900.9

88.2 64.2 24.4 18.5
800.4 473.09 116.4 64.3
62.2 54.25 0.4 -7.2

1.3 0.42 0.4 0.4
63.1 36.25 16.7 10.9
849.8 646.79 146.1 57

155.1 101.67 -21.1 -53.3
542.9 461.35 769.5 722.7

3055.8 2606.57 395.4 221.4
817.2 220.44 238.2 181.8

141.4 99.5 16.4 8.6
331.5 241.95 4708.89 0 577.78 784.44 1007.78 90.7 75.6
274.2 177.27 141.9 86.8
27.1 18.79 2.9 1.3
111.4 97.71 0.7 -24.4

256.9 236.71 19.9 -2.9
13.1 8.78 0.8 0.3

0.1 0 -0.1 -0.1
402.3 347.89 172.8 131.9
7436.9 6971.08 3483.71 0 -46.31 -31.39 826.67 2365.1 1191.6
0.1 0 0.7 -7.6
22748.3 22182.66 5029.4 1718.9

669.4 744.3 3194.1 2949
855.5 822.49 2171.46 0 -186.74 -186.74 248.99 110.8 -17.5

483.2 418.93 102.4 83.5
1994.5 1680.93 146 -57
116.9 107.52 45.7 36.5

324.9 281.45 99.1 51.3
3038.8 1392.06 709.6 444.7
245.5 240.47 86.9 56
82.3 55.94 82.4 62.8
13810.4 11346.02 4189.6 3286.8

239 218.44 3370.41 0 334.69 552.04 895.92 87.8 70.6
347.1 289.45 44.4 12.6
1093.2 1123.05 407.5 258.8
0.6 3.62 -0.6 -4.8

6917.6 6379.93 1464.37 0 56.48 119.67 331.32 2243.7 1232.4
1144.8 869.76 -125.3 -221.8

449.8 271.41 244.2 207.1
10.3 41.65 93.6 53.3

1065.6 997.89 160.4 97.3
2855.6 1806.12 1125.5 907.6
501.8 310.76 4.4 -56.3
67.1 44.54 17.6 9.7

617.2 291.52 217.8 173.2
73.7 41.27 23.1 19
188.9 128.1 38.4 33.7
165.3 75.73 39.5 -2.3
2445.9 1975.86 683.6 514.8
1286 604.43 332.9 288.1
49.3 40.22 1.2 0.6
6257.9 4518.47 3248 2591.1

41.5 30.29 5.7 2.8
7650.4 5948.27 2437.86 0 160.34 216.27 329.51 1204.7 824.8
1309.5 1407.39 2990.3 2677.7
2086.8 1081.26 772.1 617.2
273.9 171.65 56 38.3
2558.9 2146.85 463.3 105.2
4984.3 2495.76 1620 1343.4

981.6 838.86 1446.19 0 247.96 331.35 416.61 398.7 327
3606.6 2428.04 851.3 467.1
850.1 761.06 257.5 201.1
771.7 445.63 74.2 38.2
80.1 40.46 27.5 18.2
1246.5 966.17 2476.36 0 -421.16 -421.16 369.59 223.6 -115.3

49.5 28.34 6.4 4.7
6444.9 3446.55 1052.1 54.2
4506 3643.63 1646 1354.9

411.5 383.69 57.9 9.1
277.3 192.38 106.3 72.3

6446.1 5024.72 1835.79 0 208.48 281.78 544.93 2725.2 1870.9
7428 6862.78 4261.1 3811.9
3192.7 3036.26 1561.93 0 235.04 297.87 499.7 1503.1 1080.9

394.1 187.94 62.1 52.5
2741.5 1945.24 892.7 638.1
153.8 135.17 72.9 65.5
13.9 12.09 2.2 1.1
60.7 52.82 33.1 28.4
10.5 8.72 0.8 0.2
326.4 198.54 101.5 79.1

175.6 139.82 32.5 4.3
330.1 289.29 1283.87 0 96.13 131.29 220.32 68.3 42.9
209.5 157.66 80 71.7
414.7 291.73 78.3 77.3

6381.3 5572.23 1421.9 1092.4
8756.3 6409.89 1977.6 1439.3
16877 13498.37 6451.8 5197.3

0 0 1.1 1.1
1338.3 1194.79 495 342.6
10968 8103.76 3250.7 2583.4
162.2 113.05 49.2 8.5

12.5 10.53 4.6 3
13785.3 11403.53 1548.89 0 265.24 322.81 444.64 5550.9 4472.2
1527.9 1232.28 -76.3 -440.5
1686.1 1311.43 481 363.5

4903.1 2959.37 366.8 85.6
227.9 197.3 20.4 19
84.9 62.55 1752.24 0 308.96 362.69 468.66 31.4 28.8
1883.7 1742.54 468 337
567 491.85 71.6 59.9
789.5 722.81 330.5 245.1
8481.9 5656.93 2504.05 0 414.05 566.11 743.91 3584.9 2975.6
55.2 55.42 -2.5 -26.3
3273.7 3028.28 554.3 290.6
87.9 72.02 39.7 22.7
181.4 147.7 31.7 25.7
59.8 47.76 32 30.4
672.5 645.29 156.9 88.2

160.1 145.85 2746.58 0 357.53 453.42 552.05 40.3 34.5
28.8 20.61 0.7 -1.8

140.4 134.03 59.5 37.4
21337.6 18635.15 1681.84 0 89.22 137.24 255.1 3819.9 2531.2

2409.9 2146.35 669 459.3
943.8 800.5 64.7 55.3
943.3 498.37 -663.2 -941.2
885.9 597.07 121.5 63.3

1811.3 1651.68 512 241
195.2 99.4 1608.02 0 142.25 202.14 524.6 98.1 71.8
534 457.55 54.4 12.5
170 91.82 31.9 22.9

2009.5 1663.27 260.2 -1.9
8818 6222.85 2474.1 1888.4

1149.9 880.58 -235.9 -372.3
15.3 14.25 12.8 12.5
0 0 0 0
1211 696.15 372.1 272.8
558.6 347.67 95.2 70.1

256.5 191 186.2 175
43.2 25.85 11.9 9.4
57.7 41.89 5 2
0.2 0.07 0.1 0.1
7022.1 3499.2 963.8 484.4
2209.3 1947 337.8 247.8
157 141.25 28.7 25.3
33.6 27.37 13.5 9.9
1510.6 983.94 746.9 549.9

366.8 316.93 127.6 119.6
780.9 627.36 142.3 112.2
25.5 17.74 6.9 1.3
2135.4 1369.82 233.3 153.3
89.1 92.64 38.4 14.8
58.2 43.75 15.6 7.9
116.2 87.06 10.1 7.7
69.5 66.67 16.5 12.2

278.5 249.7 104.8 83.7
1155.8 1070.05 168.4 84.1
1550.6 1327.3 162.6 -23
8061.6 4639.85 2196.5 1481.5
22.4 10.49 -17.7 -28.7
1204.1 580.53 357.4 243.1
208.6 179.04 30.5 17.2
6225.7 5655.39 2771.74 0 417.15 556.26 946.29 3227.8 2425.5
260.2 278.35 62.7 -106.7
172.2 76.87 70.1 59.8
40.9 21.57 14.7 10.3

277.3 254.72 37.4 23.8
5566.6 2911.68 672.4 203.9
2812 2575.91 897.4 582.5
8.2 22.52 230.8 207.6
0.4 0.28 0 0
2290.9 1725.63 766 484.9
124.8 50.22 2.9 0.5
1328.2 529.54 245.4 190.6
1396 783.23 463.5 391.1
2062.5 1825.48 921.4 732.6

7651.6 6033.65 2589.2 2206.9
77.7 49.38 8.2 0.3
1051.7 547.99 268.8 207.4
1314.9 1064.08 289.2 248.6

1497 960.05 335.1 215.1
7425.6 6388.35 1338.4 580.6
5305.4 4391.23 1316.8 961.2
16.9 8.77 3.1 1.8

397.4 359.71 131.3 103.2
49.3 37.63 -8.8 -10.3

44.5 41.14 4.7 3.3
2345.8 1333.79 954.8 740.1
22.3 19.33 13.4 13.4
31.2 13.29 3.1 0.8

31.1 22.26 17.2 7.4
5061.5 4844.38 1727.78 0 182.46 264.38 392.16 1500.4 1055.6
106.3 90.03 24.2 20.7

219.6 205.16 17 9.8
27.6 20.8 9.7 7.9
465.7 301.69 169.6 152.5

28.9 14.99 -4.4 -10.1
29.4 15.97 1.9 -0.7
223.6 195.79 8.9 1

192.3 144.71 137.4 88.7
547.6 431.42 93.5 73.6
4206.7 2550.24 1287.2 1034.6
567.4 498.38 67.7 49.8
7.5 13.95 -1 -11.6
2061.8 1510.61 -369.1 -529.6
112.4 77.9 -10.6 -53.6
2164.5 1405.95 488.6 338
1222.4 1031.29 125 58

422.4 204.39 82.2 61.4
197.7 165.49 -2.9 -9.3
122.6 99.03 -24.4 -35.7
623.5 646.01 136.3 1.5

37.5 23.42 2062.5 0 630 842.5 1112.5 44.5 38.4
3234.7 2478.3 2458.13 0 653.7 889.12 1068.79 2486 2098.9

437.2 250.06 -28.4 -60.2
501.1 400.81 99.6 74.2
0.1 0 -0.1 -0.1

434.3 413.02 160.9 144.5
438.7 364.96 39.4 10.5
0 0.27 0 -0.4
1942.8 1676.44 806.5 287.3
620.3 591.33 92.4 52.5
340.5 334.07 108.9 54.4

109.3 58.93 34.2 22.4
0
563.3 285 233.1 216.5
70.7 54.52 57.2 37.4
191.4 81.36 44.2 31.4
2505.8 1874.92 1632.69 0 380.37 508.76 750.99 2134.3 1608.5
1901.3 1582.91 2179.34 0 322.55 431.34 670.62 853.7 566
1281.6 723.1 535.9 319.7
16.4 10.81 204.8 198.1
158.4 139.1 19.5 12.8

402 340.09 79.2 27.1
152.7 127.99 8.5 -1.9
5529.3 5148.66 624.1 204.3
41.4 13.68 53.5 44.3

1762.2 1005.33 484.5 428.1
11.2 9.18 1.9 1.3

7266.4 5687.51 7450 7101.4
7.2 4.69 4.5 3.5

2135.6 1279 863.1 731.4
41.2 17.58 29.3 27.2
22.6 14.37 6.7 -5
5582.6 4700.03 583 467.5
4086.9 2371.19 1051.5 709.2

Profit afterExpenses ca
Fully paid up equity capital
-66.9 183.6
19.5 119.4
238.7 1640
640.5 10
23.7 233.7
50.5 13.5
0.4 0.1
0.1 0.5
107.2 0.5
21.1 116.7
81.3 151.6
-3.2 43.8
265.2 35.7
501.5 736.1
-1386.4 687.8
259.2 5.1
-8.6 115.5
381.6 28.1
-203.3 130
-0.2 20
65 27.3
82.7 244.8
6652 719
-26.9 12.8
77.2 196.9
-20.4 37.1
21.3 40.9
9.8 17.8
325.8 57.4 132.4

58.2 12.5
-8.3 29.7
149.6 356.4
-4745.5 139.1
103.6 225.5
44.6 102.9
164.9 84.3
901.8 4849.9
0 0.1
1.2 22.5
45.4 0.9
178.7 379.6
213.2 1287.1
-8.8 48.6
-0.1 10
35.1 109
-22.5 10.3
-56.1
569.2 22.4
-451.5 1589
-28.6 22.3
159.7 690.3
-7.1 200
137 196.1
0.6 1
39.8 74.7
26.9 17.9
3.4 2.1
2.1 0.1 69.7
143.6 94.5
-4.8 60
4.1 78.7
1066.3 1431.9
332.8 200
487 10.9
1 0.1
5.1 98.5
-0.1 0.1
0.2 0.1
-1.9 151
241 47
-14.7 68.6
0.1 1
3.5 1.8
3452.5 671.8
9.3 43.3
44.9 165.5
-9.8 1
-0.6 0.1
8.8 20
-113.2 234.3
-50.1 61.3
195.3 339.3
64.8 21.6
106.2 3
5.2 24.3
52 321
55.1 50
0.8 0.1
-21.5 101
-26.8 67.7
-62.4 0.5
-9.2 0.5
-701.6 25
-132.5 7549.6
-16.6 49
-1278.5 669.9
2172.6 5611.7
-83.1 187.4
57.4 30
-263 103.4
-1.3 4
29.4 118.6
287.6 2.4
31.4 13
43.7 103.4
2187.8 506.4
32.8 70
9.6 25.6
123.3 55.7
-4.9 105
382.5 48.1 1390.1
-538.2 0.7
156.8 49
43.6 461.1
80.1 56.1
673.1 509.4
-89.8 132.5
4.7 4.6
41.3 490.3
12.6 29.4
23 23.1
-2.3 320
306.1 299.5
191.6 58.4
0.3 10.4
1727.1 750
1.3 1.4
586.2 916.7
1115.8 3396.3
245.2 171
16.8 144.9
-925.1 4275
846.7 508.7
237.3 163.1
323.1 60
144.6 85
40.1 152.5
13.3 1.8
-254.8 130.6
3.7 22.2
-486.6 70.2
926.1 8.9 1038.9

-15.8 836.8
51 9.9
1042.6 6.1 109.4
2783.7 800.3
707 157
35.9 5
429.2 1000
42 8.1
1 13
15.3 0.2
0.1 0.3
47.7 71.1
1.5 165
29.8 208
57.6 42.5
42.2 3954.6
682.9 999.1
1409.4
2637.2 756.3
-8 0.3
122.8 1693.7
1725.4 63.9 10253
1.9 32.1
1.5 0.1
3311.3 9696.1
-589.7 265.9
334.3 25.7
4.6 597.2
11.9 1.2
20.7 99.6
217.1 292.8
46.4 1
161.4 36.9
1995.3 102.3
-36.5 100
41.7 317.2
16.2 5
19.2 40
22.4 5
80.9 50
26.1 33.5
-3.1 28.1
25.9 34.9
1336 25.6 2043.6

224.2 244.3
37.3 10
-1336.6 400
54.7 250
78 104.8
26.6 139
0.5
-7.7 5.2
18 64.3
-105.9 701.2
1354 71.4
-439.1 380
6.9 22.5
-1.9 6.6
113 1016.6
61.2 54.4
130 0.2
7 0.1
1.1 11.8
0.1 180.7
55.5 36.8
169.3 235.7
16.9 28.1
9.4 0.3
371 11.2
82.1 17.3
73.5 41.4
-0.8 37.2
153.3 0.1
6.4 0.1
1.8 30.1
5.2 2
9.1 0.1
56.2 25.2
44.7
-28.2 269.8
1055.3 415
-29 4070.3
200.3 23.7
8.7 45
1422.9 17.2 940.5
-112.5 579.1
31.3 53.3
6 1
7.1 30.4
-118.6 699.3
273 140.4
156.2 0.1
0 0.1
212.3 1643.8
-0.4 50
113.5 60
263 555.3
472.1 39.6
1575.7 784.2
0.2 80
121.7 19.3
172.1 37.5
115.1 1100
-169 341.6
452.3 255.6
1 5
73.5 142
-10.6 104.2
2.5 2.3
501.6 242.8
26.9 1.7
0.5 0.1
4.8 49.9
698.1 41.3 1080.1
16.5 3.2
4.7 3
5.7 0.1
336.2 0.6
-12.5 74.5
-0.7 6.5
-6 42.6
61.3 127.8
39 8.8
673.3 291
34.6 34
-11.6 18.7
-543.9 76.7
-57.9 1
243.6 39.8
68.1 14.7
65.6 212.5
-8.7 30.7
-37.7 6.5
17.3 40.4
25.2 101.6
1520.5 529
-65.9 0.3
60 95.3
-0.1 28.9
82.4 59.8
3.3 24.1
-0.3 0.5
-13.6 383
17 19.6
37 28.7
16.6 1
10
164.2 57.4
27 5
29.5 62
1081 102
410.6 44.2
-36.5 54.4
193.9 128.8
6 43.1
10.6 227.1
-8.9 149.1
-532.4 1064.9
29 45
315.7 30.7
0.9 2.2
5375.9 183
2.6 4.5
420.9 655.2
21.9 0.5
-5 3.5
362.4 4.1
687.8 0.1
Company Name
Apollo Hospitals Enterprise Ltd.
Aspira Pathlab & Diagnostics Ltd.
Aster D M Healthcare Ltd.
Chennai Meenakshi Multispeciality Hospital Ltd.
Choksi Laboratories Ltd.
Dhanvantri Jeevan Rekha Ltd.
Dolphin Medical Services Ltd.
Dr. Agarwal'S Eye Hospital Ltd.
Dr. Lal Pathlabs Ltd.
Dr. Lalchandani Labs Ltd.
Family Care Hospitals Ltd.
Fortis Healthcare Ltd.
Fortis Malar Hospitals Ltd.
Hanman Fit Ltd.
Healthcare Global Enterprises Ltd.
Indraprastha Medical Corpn. Ltd.
K M C Speciality Hospitals (India) Ltd.
Kaya Ltd.
Kids Medical Systems Ltd.
Kovai Medical Center & Hospital Ltd.
Lotus Eye Hospital & Institute Ltd.
Medinova Diagnostic Services Ltd.
N G Industries Ltd.
Narayana Hrudayalaya Ltd.
Sanghvi Brands Ltd.
Shalby Ltd.
Soni Medicare Ltd.
Talwalkars Better Value Fitness Ltd.
Talwalkars Healthclubs Ltd.
Tejnaksh Healthcare Ltd.
Thyrocare Technologies Ltd.
Vimta Labs Ltd.
Entity type Entity type code Incorporation
Public Ltd. 10203020000 1979
Public Ltd. 10203020000 1973
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 1990
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1992
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 1995
Public Ltd. 10203020000 2017
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 1996
Public Ltd. 10203020000 1989
Public Ltd. 10203020000 2013
Public Ltd. 10203020000 1998
Public Ltd. 10203020000 1988
Public Ltd. 10203020000 1982
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2013
Public Ltd. 10203020000 1985
Public Ltd. 10203020000 1997
Public Ltd. 10203020000 1993
Public Ltd. 10203020000 1994
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 2010
Public Ltd. 10203020000 2004
Public Ltd. 10203020000 1988
Public Ltd. 10203020000 2003
Public Ltd. 10203020000 2016
Public Ltd. 10203020000 2008
Public Ltd. 10203020000 2000
Public Ltd. 10203020000 1990
TA-2019
NIC name NIC code
Dental practice activities 86202 138
Market Capitalisation
CAGR of Assets (g)
Average Assets (Rs.
Shares Outstanding
Adjusted Closing
TA-2020
TA-2021
TA-2022
Million)
Price
Year
117913 113314 119247 112482.75 4.64% 2019 1220.95 139125159 169864.86
144 123.8 184.5 150.15 5.61% 2019 27.35 8193000 224.08
36887.1 38066.1 39680.7 37424.325 3.14% 2019 154.55 505227345 78082.89
194.4 192.1 213.9 198.1 2.74% 2019 11.75 7468920 87.76
655.8 671.8 654.8 635.25 4.05% 2019 14.04 6965263 97.79
148.5 128.2 143.46667 -100.00% 2019 15.2 4098400 62.3
178.8 123.2 122.3 151.025 -9.18% 2019 0.9 15099952 13.59
1759.5 1791.4 3463.5 2077.95 27.82% 2019 363.35 4700000 1707.74
13345.4 15938.2 22278.1 15598.1 19.76% 2019 1054.5 83341610 87883.73
119.4 151.8 181.1 138.425 15.60% 2019 19.5 4333068 84.49
171.3 203.7 398.4 227.85 30.35% 2019 8.03 32100000 280.88
110808.9 110847.1 109134.5 108410.78 1.49% 2019 135.8 754954948 102522.88
1969.1 1721.6 1639.2 1715.7 1.69% 2019 55 18741759 1030.8
75 56.8 48.9 76.975 -21.26% 2019 4.5 10500000 47.25
18874.6 17446.7 18202.8 17382.425 4.95% 2019 215.4 87919033 18937.76
4556.1 4394.8 4696.4 4493.25 2.08% 2019 38.35 91673000 3515.66
715.7 1226.1 1533.2 1027.325 24.69% 2019 15.42 163085000 2514.77
3038.8 2780.4 3236 2916.325 5.52% 2019 715.55 13064091 9348.01
78.3 -100.00% 2019 12 7091099 85.09
11120.6 12863.5 13508.8 11510.075 12.12% 2019 771 10942262 8436.48
587.1 595.4 618.9 592.65 2.11% 2019 22.15 20796330 460.64
40.1 46.6 66.9 48.9 12.34% 2019 26.05 9981640 260.02
139.2 187.9 277.3 184.45 20.07% 2019 64.15 3350500 214.93
23331.9 22474.6 23938.4 22916.925 2.22% 2019 213.75 204360804 43682.12
207.7 187.8 153.9 202.9 -12.47% 2019 35 10415880 364.56
11712.8 11999.9 12948.4 12084.3 2.62% 2019 129.25 108009770 13960.26
163.7 169.9 188.7 167.625 6.23% 2019 36.8 4264900 156.95
#DIV/0! #DIV/0! 2019 53.95 31004856 1672.71
#DIV/0! #DIV/0! 2019 119.45 31004856 3703.53
243 239 287 245.775 7.60% 2019 27.8 10156800 564.72
4459.4 5319.6 8561.9 5811.1 14.95% 2019 530.5 52798606 28009.66
2513.4 2813.4 3155.4 2731.7 6.59% 2019 199.9 22107810 4419.35
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
Shares Outstanding
Enterprise Value /
Adjusted Closing
Enterprise Value
Enterprise value
Capitalisation /
BV per Share
PBDITA
Market
Price
P/B
P/E
58.65 4.41 276.73 196299.86 0.87 21.83 170327.45 1227.6 139125159 170790.05
15.04 1.82 312.98 0.72 0 224.08
3.09 49.99 77764.89 1 271.43 77981.84 154.15 505227345 77880.8
15.96 -5.15 201.46 0.44 4.99 87.76
6.48 0.42 33.37 211.39 0.46 2.95 97.79
15.19 0.57 26.55 57.9 1.08 2.89 62.3
0.11 7.87 95.59 0.14 0 13.59
17.62 0 1914.44 0.89 7.77 1707.74
46.46 9.99 105.59 84587.63 1.04 29.1 87458.69 1044.3 83341610 87033.64
1.16 16.87 94.19 0.9 14.72 84.49
7.63 1.15 281.18 1 17.68 280.88
1.26 108.06 107180.08 0.96 159.54 102504.01 135.75 754954948 102485.13
45.41 1 54.91 884 1.17 8.45 1030.8
0.49 9.13 50.45 0.94 26.55 47.25
2.95 73.11 21421.16 0.88 18.27 19139.97 220 87919033 19342.19
12.45 1.47 26.16 4122.16 0.85 5.41 3520.24 38.45 91673000 3524.83
33.89 6.95 2.22 2623.07 0.96 16.34 2514.77
5.04 141.85 9109.71 1.03 342.47 9364.67 718.1 13064091 9381.32
0.77 15.55 85.49 1 0 85.09
15.45 2.57 300.43 9527.38 0.89 6.97 8436.48
63.1 0.92 24.15 406.64 1.13 7.52 459.6 22.05 20796330 458.56
-8.67 313.82 0.83 23.77 260.02
16.53 1.87 34.29 183.43 1.17 5.7 214.93
138.37 3.8 56.19 48395.22 0.9 23.16 43569.72 212.65 204360804 43457.32
1.42 24.57 203.06 1.8 0 364.56
40.28 1.76 73.51 15027.36 0.93 16.07 13962.96 129.3 108009770 13965.66
142.68 2.27 16.18 191.05 0.82 15.04 156.95
11.43 0.79 68.04 2815.91 0.59 6.63 1661.86 53.25 31004856 1651.01
4.88 0.75 160.33 6102.93 0.61 4.02 3718.26 120.4 31004856 3732.98
24.66 4.71 11.8 627.12 0.9 13.37 564.72
29.75 6.39 83.03 26915.86 1.04 16.68 28099.42 533.9 52798606 28189.18
18.91 2.66 75.16 4797.35 0.92 9.61 4406.64 198.75 22107810 4393.93
Enterprise Value /
Enterprise Value
Enterprise value
Capitalisation /
BV per Share
PBDITA
Market
Year
P/B
P/E

58.97 4.44 276.73 197225.05 0.87 21.94 2020 1137.85 1.39E+08 158303.6
2020 38.3 9293000 355.92
3.08 49.99 77562.8 1 270.73 2020 95.45 5E+08 47678.52
2020 7.5 7468920 56.02
2020 8.21 6965263 57.18
2020 5.41 4098400 22.17
2020 0.5 15099952 7.55
2020 190.85 4700000 897
46.01 9.89 105.59 83737.54 1.04 28.81 2020 1401.4 83344877 116799.5
2020 8.11 4333068 35.14
2020 10.09 32100000 353.1
1.26 108.06 107142.33 0.96 159.49 2020 126.05 7.55E+08 95162.47
2020 43 18741759 805.9
2020 3.9 10500000 40.95
3.01 73.11 21825.59 0.89 18.62 2020 75 88690629 6651.8
12.48 1.47 26.16 4131.33 0.85 5.43 2020 33.95 91673000 3112.3
2020 12.52 1.63E+08 2041.82
5.06 141.85 9143.02 1.03 343.72 2020 111.4 13064091 1455.34
2020 7.98 7091099 56.59
2020 679.9 10942262 7439.64
62.82 0.91 24.15 404.56 1.13 7.48 2020 23.3 20796330 484.55
2020 14.22 9981640 141.94
2020 45 3350500 150.77
137.65 3.78 56.19 48170.42 0.9 23.05 2020 247.45 2.04E+08 50569.08
2020 5.24 10415880 54.58
40.29 1.76 73.51 15032.76 0.93 16.08 2020 46.3 1.08E+08 5000.85
2020 38 4264900 162.07
11.28 0.78 68.04 2794.21 0.59 6.58 2020 1 31004856 31
4.92 0.75 160.33 6132.38 0.61 4.04 2020 0.79 31004856 24.49
2020 18 10156800 365.64
29.94 6.43 83.03 27095.38 1.04 16.79 2020 495.55 52836365 26183.06
18.8 2.64 75.16 4771.93 0.92 9.56 2020 59.25 22107810 1309.89
Adjusted ClShares Out
31.02 3.97 286.67 202005.6 0.78 12.24 158387 1139.05 1.39E+08
187.33 0.2 447.72 0.79 0 355.92
74.99 1.86 51.23 50975.42 0.94 26.66 47603.59 95.15 5E+08
10.57 -4.46 168.32 0.33 6.4 56.02
0.28 29.03 385.78 0.15 58.45 57.18
0.21 25.62 8.27 2.68 0.61 22.17
0.07 7.15 71.15 0.11 0 7.55
6.93 1.6 119.36 1433.99 0.63 2.88 897
51.12 11.49 121.94 112470.5 1.04 29.27 116812 1401.7 83344877
3.06 0.41 19.55 23.84 1.47 1.97 35.14
207.71 7.03 1.56 432.3 0.82 19.92 353.1
14.79 1.07 117.58 108724.4 0.88 12.43 95200.22 126.15 7.55E+08
0.85 50.37 1032.2 0.78 8.92 805.9
0.51 7.66 51.45 0.8 0 40.95
1.08 69.29 14768.2 0.45 13.4 6611.89 74.1 88690629
6.97 1.16 29.21 2924.4 1.06 3.26 3110.01 33.9 91673000
17.39 4.03 3.11 2027.52 1.01 8.75 2041.82
1.08 103.28 1265.04 1.15 8.68 1489.31 116.6 13064091
0.78 10.21 58.39 0.97 0 56.59
7.78 1.73 393.92 11743.04 0.63 6.49 7439.64
31.06 0.95 24.64 421.55 1.15 9.09 480.4 22.9 20796330
-7.68 196.04 0.72 11.14 141.94
10.19 1.61 27.88 143.77 1.05 4.73 150.77
70.87 4.34 57.05 56232.28 0.9 18.35 50574.19 247.5 2.04E+08
0.4 12.97 6.78 8.05 0 54.58
20.3 0.61 75.34 5308.85 0.94 5.09 4992.75 46.15 1.08E+08
2.77 13.72 204.27 0.79 22.95 162.07
1.28 0.02 66.19 1174.2 0.03 2.77 31.78 1.05 31004856
0.08 0.01 156.75 2423.89 0.01 1.6 24.65 0.8 31004856
19.04 2.44 14.77 427.84 0.85 10.62 365.64
21.18 6.92 71.58 25535.26 1.03 18.95 26209.48 496.55 52836365
22.86 0.76 78.23 1577.39 0.83 4.53 1314.86 59.7 22107810
Market Capi
Enterprise Adjusted ClShares Out
158470.5 31.05 3.97 286.67 202172.5 0.78 12.25 2902.9 1.44E+08
28.5 10293000
47528.67 74.75 1.86 51.23 50825.57 0.94 26.59 137.3 5E+08
9.74 7468920
7.89 6965263
7.46 4098400
1.49 15099952
313.1 4700000
116824.5 51.13 11.5 121.94 112495.5 1.04 29.27 2707.45 83344877
13.9 4333068
14.22 32100000
95237.97 14.8 1.07 117.58 108799.9 0.88 12.43 199 7.55E+08
55.45 18741759
1.9 10500000
6571.98 1.07 69.29 14688.38 0.45 13.33 191.05 1.25E+08
3107.71 6.96 1.16 29.21 2919.81 1.06 3.26 53.75 91673000
21.8 1.63E+08
1523.27 1.33 87.98 2541.37 0.6 5.52 296.3 13064091
1102.7 10942262
476.24 30.53 0.93 24.64 413.24 1.15 8.91 41.9 20796330
22.9 9981640
39.8 3350500
50579.3 70.89 4.34 57.05 56242.5 0.9 18.35 406.1 2.04E+08
10.98 10415880
4984.65 20.23 0.61 75.34 5292.65 0.94 5.07 100.85 1.08E+08
32 4264900
32.56 1.34 0.02 66.19 1175.76 0.03 2.77 1.45 31004856
24.8 0.08 0.01 156.75 2424.2 0.01 1.6 0.95 31004856
36.4 10156800
26235.9 21.22 6.94 71.58 25588.1 1.03 18.99 902.95 52874419
1319.84 23.03 0.76 78.23 1587.34 0.83 4.56 160.95 22107810
Market Capi
Adjusted Cl
417392.5 8.02 361.76 444419.5 0.94 41.62 417374.5 2902.65
293.35 10.37 2.75 408.05 0.72 0 293.35
68583.14 2.75 49.89 76426.34 0.9 97.28 68620.61 137.45
72.75 -6.39 156.55 0.46 12.33 72.75
54.96 0.31 25.47 440.16 0.12 8.87 54.96
30.57 0.35 21.5 10.27 2.98 1.24 30.57
22.5 0.43 0.21 6.95 28.3 0.8 0 22.5
1471.57 36.25 2.69 116.3 1930.87 0.76 6.87 1471.57
225652.1 81.31 18.54 146.03 218190.2 1.03 46.99 225635.4 2707.05
60.23 5.9 0.63 21.99 71.73 0.84 3.2 60.23
497.55 11.39 5.48 2.83 548.05 0.91 6.89 497.55
150236.7 1.69 117.64 164003.6 0.92 55.15 150293.3 199.15
1039.23 1.2 46.21 1494.93 0.7 15.92 1039.23
19.95 0.81 2.34 30.95 0.64 0 19.95
23949.89 2.72 70.19 27518.59 0.87 578.12 23915.42 190.5
4927.42 162.09 1.81 29.75 4734.12 1.04 10.88 4925.13 53.7
3555.25 29.29 5.61 3.88 3668.45 0.97 13.85 3555.25
3870.89 3.96 74.77 4882.49 0.79 15.77 3870.56 296.25
12066.03 15.64 2.37 466.08 16733.93 0.72 8.06 12066.03

871.37 58.09 1.65 25.34 776.27 1.12 16.95 862.01 41
228.58 10.53 -5.53 254.48 0.9 8.63 228.58
133.35 21.86 0.89 44.77 51.55 2.59 3.53 133.35
82990.92 7.62 53.32 87996.62 0.94 159.56 82965.38 405.85
114.37 0.91 12.09 66.57 1.72 0 114.37
10892.79 25.89 1.28 78.66 11218.69 0.97 11.29 10890.09 100.8
136.48 3.02 10.6 189.58 0.72 26.33 136.48
44.96 0.02 66.19 1188.16 0.04 2.8 44.96 1.45
29.45 0.01 156.75 2428.85 0.01 1.6 31 1.05
739.42 36.79 4.34 16.76 783.02 0.94 20.71 739.42
47742.96 41.27 10.72 84.25 46753.06 1.02 25.48 47733.7 902.6
3558.25 16.94 1.83 87.89 3792.85 0.94 6.4 3563.23 161.4
Shares OutMarket Capi
P/E P/B BV per ShaEnterprise value Market Capi
Enterprise Year
1.44E+08 417356.5 8.02 361.76 444383.53 0.94 41.61 2021
2021
5E+08 68658.07 2.75 49.89 76501.27 0.9 97.38 2021
2021
2021
2021
2021
2021
83344877 225618.8 81.3 18.54 146.03 218156.85 1.03 46.98 2021
2021
2021
7.55E+08 150349.9 1.69 117.64 164116.82 0.92 55.19 2021
2021
2021
1.25E+08 23880.94 2.71 70.19 27449.64 0.87 576.67 2021
91673000 4922.84 161.94 1.8 29.75 4729.54 1.04 10.87 2021
2021
13064091 3870.24 3.96 74.77 4881.84 0.79 15.76 2021
2021
2021
20796330 852.65 56.84 1.62 25.34 757.55 1.13 16.54 2021
2021
2021
2.04E+08 82939.83 7.61 53.32 87945.53 0.94 159.47 2021
2021
1.08E+08 10887.38 25.88 1.28 78.66 11213.28 0.97 11.28 2021
2021
31004856 44.96 0.02 66.19 1188.16 0.04 2.8 2021
31004856 32.56 0.01 156.75 2431.96 0.01 1.6 2021
2021
52874419 47724.45 41.26 10.71 84.25 46734.55 1.02 25.47 2021
22107810 3568.2 16.98 1.84 87.89 3802.8 0.94 6.42 2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
Enterprise
2902.9 1.44E+08 417392.5 8.02 361.76 444419.5 0.94 41.62
28.5 10293000 293.35 10.37 2.75 408.05 0.72 0
137.3 5E+08 68583.14 2.75 49.89 76426.34 0.9 97.28
9.74 7468920 72.75 -6.39 156.55 0.46 12.33
7.89 6965263 54.96 0.31 25.47 440.16 0.12 8.87
7.46 4098400 30.57 0.35 21.5 10.27 2.98 1.24
1.49 15099952 22.5 0.43 0.21 6.95 28.3 0.8 0
313.1 4700000 1471.57 36.25 2.69 116.3 1930.87 0.76 6.87
2707.45 83344877 225652.1 81.31 18.54 146.03 218190.2 1.03 46.99
13.9 4333068 60.23 5.9 0.63 21.99 71.73 0.84 3.2
14.22 32100000 497.55 11.39 5.48 2.83 548.05 0.91 6.89
199 7.55E+08 150236.7 1.69 117.64 164003.6 0.92 55.15
55.45 18741759 1039.23 1.2 46.21 1494.93 0.7 15.92
1.9 10500000 19.95 0.81 2.34 30.95 0.64 0
191.05 1.25E+08 23949.89 2.72 70.19 27518.59 0.87 578.12
53.75 91673000 4927.42 162.09 1.81 29.75 4734.12 1.04 10.88
21.8 1.63E+08 3555.25 29.29 5.61 3.88 3668.45 0.97 13.85
296.3 13064091 3870.89 3.96 74.77 4882.49 0.79 15.77
1102.7 10942262 12066.03 15.64 2.37 466.08 16733.93 0.72 8.06

41.9 20796330 871.37 58.09 1.65 25.34 776.27 1.12 16.95
22.9 9981640 228.58 10.53 -5.53 254.48 0.9 8.63
39.8 3350500 133.35 21.86 0.89 44.77 51.55 2.59 3.53
406.1 2.04E+08 82990.92 7.62 53.32 87996.62 0.94 159.56
10.98 10415880 114.37 0.91 12.09 66.57 1.72 0
100.85 1.08E+08 10892.79 25.89 1.28 78.66 11218.69 0.97 11.29
32 4264900 136.48 3.02 10.6 189.58 0.72 26.33
1.45 31004856 44.96 0.02 66.19 1188.16 0.04 2.8
0.95 31004856 29.45 0.01 156.75 2428.85 0.01 1.6
36.4 10156800 739.42 36.79 4.34 16.76 783.02 0.94 20.71
902.95 52874419 47742.96 41.27 10.72 84.25 46753.06 1.02 25.48
160.95 22107810 3558.25 16.94 1.83 87.89 3792.85 0.94 6.4
Market Capi
417374.5 2902.65 1.44E+08 417356.5 8.02 361.76 444383.5 0.94
293.35
68620.61 137.45 5E+08 68658.07 2.75 49.89 76501.27 0.9
72.75
54.96
30.57
22.5
1471.57
225635.4 2707.05 83344877 225618.8 81.3 18.54 146.03 218156.9 1.03
60.23
497.55
150293.3 199.15 7.55E+08 150349.9 1.69 117.64 164116.8 0.92
1039.23
19.95
23915.42 190.5 1.25E+08 23880.94 2.71 70.19 27449.64 0.87
4925.13 53.7 91673000 4922.84 161.94 1.8 29.75 4729.54 1.04
3555.25
3870.56 296.25 13064091 3870.24 3.96 74.77 4881.84 0.79
12066.03
862.01 41 20796330 852.65 56.84 1.62 25.34 757.55 1.13
228.58
133.35
82965.38 405.85 2.04E+08 82939.83 7.61 53.32 87945.53 0.94
114.37
10890.09 100.8 1.08E+08 10887.38 25.88 1.28 78.66 11213.28 0.97
136.48
44.96 1.45 31004856 44.96 0.02 66.19 1188.16 0.04
31 1.05 31004856 32.56 0.01 156.75 2431.96 0.01
739.42
47733.7 902.6 52874419 47724.45 41.26 10.71 84.25 46734.55 1.02
3563.23 161.4 22107810 3568.2 16.98 1.84 87.89 3802.8 0.94
Enterprise Year Adjusted ClShares OutMarket Capi
P/E P/B BV per ShaEnterprise
41.61 2022 4516.25 1.44E+08 649367.5 112.06 10.63 424.99 672130.5
2022 64.8 10293000 666.99 15.16 8.49 7.64 739.09
97.38 2022 196.85 5E+08 98329.15 112.03 3.79 51.96 107084
2022 23.15 7468920 172.91 4.34 -1.03 246.71
2022 25.4 6965263 176.92 104.07 0.99 25.7 542.02
2022 16.7 4098400 68.44 13.97 0.72 23.11 51.24
2022 1.99 15099952 30.05 0.59 0.29 6.87 35.85
2022 730.95 4700000 3435.46 14.39 4.39 166.32 5088.07
46.98 2022 2607.2 83344877 217296.8 62.97 14.6 178.57 216936.7
2022 33 4333068 142.99 15.05 1.37 24.14 159.09
2022 18.03 32100000 630.76 12.11 4.43 4.44 671.16
55.19 2022 290.4 7.55E+08 219239.9 2.47 117.47 231171.3
2022 57.65 18741759 1080.46 1.39 41.59 1509.86
2022 3 10500000 31.5 1.6 1.88 43.8
576.67 2022 269.9 1.39E+08 37519.34 3.42 78.96 39760.64
10.87 2022 58.45 91673000 5358.29 8.32 1.65 35.5 4501.29
2022 55.65 1.63E+08 9075.68 37.99 10.46 5.32 9030.48
15.76 2022 350.4 13064091 4577.66 6.26 56.01 6040.26
2022
2022 1595.45 10942262 17457.83 16.64 2.87 556.85 20983.33
16.54 2022 53.35 20796330 1109.48 36.86 2.03 26.25 1033.38
2022 31.6 9981640 315.42 14.47 -3.45 359.72
2022 62 3350500 207.73 7.96 0.87 71.36 45.43
159.47 2022 746.55 2.04E+08 152565.6 119.44 12.45 59.95 156784
2022 13.8 10415880 143.74 1.24 11.09 112.74
11.28 2022 116.8 1.08E+08 12615.54 17.45 1.39 83.95 12680.34
2022 29.55 4264900 126.03 3.18 9.29 193.33
2.8 2022
1.6 2022
2022 84.25 10156800 1711.42 66.59 8.75 19.25 1757.42
25.47 2022 773.75 52903332 40933.95 27.45 7.86 98.42 40140.45
6.42 2022 315.1 22107810 6966.17 16.58 2.98 105.69 7047.87
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
Market Capi
P/E P/B BV per Sha
0.97 40.84 649356.7 4516.1 1.44E+08 649345.9 112.05 10.63 424.99
0.9 10.25 666.99
0.92 44.5 98491.49 197.5 5E+08 98653.83 112.4 3.8 51.96
0.7 4.02 172.91
0.33 5.85 176.92
1.34 0 68.44
0.84 0 30.05
0.68 8.31 3435.46
1 38.27 217442.6 2610.7 83344877 217588.5 63.05 14.62 178.57
0.9 6.52 142.99
0.94 7.4 630.76
0.95 97.74 219239.9 290.4 7.55E+08 219239.9 2.47 117.47
0.72 13.63 1080.46
0.72 0 31.5
0.94 17.72 37519.34 269.9 1.39E+08 37519.34 3.42 78.96
1.19 3.74 5356 58.4 91673000 5353.7 8.31 1.65 35.5
1.01 22.65 9075.68
0.76 27.01 4577 350.3 13064091 4576.35 6.25 56.01
0.83 7.7 17438.41 1591.9 10942262 17418.99 16.6 2.86 556.85

1.07 15.13 1105.84 53 20796330 1102.21 36.62 2.02 26.25
0.88 11.46 315.42
4.57 1.13 207.73
0.97 41.04 152442.9 745.35 2.04E+08 152320.3 119.25 12.43 59.95
1.27 0 143.74
0.99 8.45 12626.34 117 1.08E+08 12637.14 17.48 1.39 83.95
0.65 21.72 126.03
0.97 39.49 1711.42

1.02 16.15 40974.95 775.3 52903332 41015.95 27.51 7.88 98.42
0.99 8.26 6977.78 316.15 22107810 6989.38 16.64 2.99 105.69
Enterprise Year Total inco Operating Cost of go Income perBusiness p
672108.9 0.97 40.84 2019 83505 73321 64329.2
2019 78.9 103.6 75.16 950.6 0
107408.6 0.92 44.63 2019 6789.3 5525.3 5162.62 2256.33 0
2019 228.5 202.2 137.45 2022.12 0
2019 339.9 260.5 199.34
2019 169.7 156.1 137.3 1542.73 0
2019 1.2 1.9 2.81
2019 1720.2 1391.4 1075.91 2402.51 0
217228.4 1 38.32 2019 12152.2 8764.1 6107.9 2141.73 0
2019 52.7 40.6 26.47
2019 142.3 128.5 65.15 1094.62 0
231171.3 0.95 97.74 2019 11809.9 7364.5 5844.76 4524.87 0
2019 1569.8 1494.5 1289.23 2511.68 0
2019 33.7 49.2 29.68
39760.64 0.94 17.72 2019 6604 5434.4 4836.24 1925.36 0
4496.7 1.19 3.73 2019 7886.5 7036.3 5392.35 2609.7 0
2019 839 650.7 536.87 1173.43 0
6038.95 0.76 27.01 2019 2202.9 2073 1283.21 2477.95 0
2019 3.4 6.8 4.78
20944.49 0.83 7.69 2019 6366.2 4935.2 4568.15 1449.17 0
1026.11 1.07 15.02 2019 391.1 351.4 298.14 1130.35 0
2019 85.2 64.3 38.16 968.18 0
2019 178.2 148.4 133.95 2620.59 0
156538.7 0.97 40.98 2019 20960.3 18577.1 15259.85 1440.27 0
2019 108.4 104.5 83.31
12701.94 0.99 8.47 2019 4718.2 3784 3610.57 1927.37 0
2019 149.1 140.2 119.66
2019
2019
2019 153.8 103.5 54.68
40222.45 1.02 16.18 2019 3839.4 2211.2 1606.03 3229.1 0
7071.08 0.99 8.28 2019 2154.5 1483.6 1236.39 1993.06 0
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
PAT per '0PBT per '0PBDITA pePBDITA PBIT Profit afterExpenses caFully paid year
10864 7321 3028 350 696 2020
-624.1 -624.1 -297.59 -24.7 -38 -51.8 81.9 2020
159.75 161.25 415.02 1248.8 599.4 480.7 5052.3 2020
4.42 4.42 232.74 26.3 14.1 0.5 74.7 2020
79.4 38.5 16 0.2 69.7 2020
4.55 10.91 123.64 13.6 2.3 0.5 41 2020
-7.7 -10.1 -10.1 151 2020
166.48 242.88 445.67 319.1 210 119.2 47 2020
344.45 518.98 594.1 3370.9 2952.1 1954.4 833.4 2020
12.1 8.6 5.3 43.3 2020
1.54 2.31 113.85 14.8 5.4 0.2 321 2020
471.57 632.87 1511 3943.7 3574.5 1230.8 7549.5 2020
27.84 37.92 119.2 74.5 28.8 17.4 187.4 2020
-15.5 -25.5 -27.2 105 2020
21.14 55.31 340.96 1169.5 663.3 72.5 879.2 2020
94.01 147.65 276.64 836 514.9 284.1 916.7 2020
120.42 172.45 266.15 190.3 137.4 86.1 163.1 2020
-44.54 -44.54 163.89 145.7 -7.4 -39.6 130.6 2020
-3.4 -38.8 -38.8 70.9 2020
136.9 211.09 325.52 1430 1074.7 601.4 109.4 2020
20.52 18.21 114.45 39.6 8.4 7.1 208 2020
87.5 88.64 200 17.6 12.1 7.7 99.6 2020
164.71 252.94 438.24 29.8 24.1 11.2 33.5 2020
34.41 54.55 163.13 2374 1303.7 500.8 95.4 2043.6 2020
3.9 -4.2 -5 104.2 2020
131.13 199.84 376.27 921.1 580.9 321 1080.1 2020
8.9 -0.3 -6.7 42.6 2020
2020
2020
50.3 45.1 26.9 101.6 2020
800.93 1235.16 1371.57 1630.8 1473.6 952.3 528 2020
234.14 333.21 625.72 676.4 406.3 253.1 44.2 2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
2020
Total inco Operating Cost of go Income perBusiness pPAT per '0PBT per '0PBDITA pePBDITA
100081 84216.9 76047.49 16502.1
87.1 100.3 77.02 989.77 0 -481.82 -481.82 -153.41 -13.5
8749.3 6807.6 6496.03 1868.71 0 129.45 134.6 408.33 1911.8
264.9 232.4 164.86 1141.81 0 23.71 23.71 140.09 32.5
284.9 265.9 194.25 6.6
183.7 175.4 158.83 1766.35 0 -25 -29.81 79.81 8.3
2.3 4.3 2.4 -2
1786.2 1292.8 1143.13 2313.73 0 177.2 258.29 644.69 497.7
13356.7 9407.9 7020.5 2385.55 0 398.61 529.79 686.37 3843
61 47.6 35.24 13.4
132.7 110.6 57.39 1240.19 0 2.8 3.74 202.8 21.7
16401.9 6313.7 5904.86 6203.44 0 1941.49 2330.79 3309.49 8750.3
1281.3 1162.5 1034.05 2381.6 0 -168.4 -230.3 215.06 115.7
4.6 16.5 12.83 -27.4
7004.5 5593.3 5295.4 1588.32 0 -120.86 -148.46 249.93 1102.2
8314.5 7407.4 5621.12 1948.56 0 102.23 112.94 210.22 897
976 750.9 619.44 1161.9 0 139.76 198.69 275.83 231.7
2129.2 1666.1 1337.84 2478.7 0 -395.11 -149.83 535.86 460.3
7223.1 5402.5 3918.74 1477.12 0 193.44 227.55 370.18 1810.2

416.9 363.1 301.96 1294.72 0 32.92 51.55 144.1 46.4
57.4 51.8 29.86 808.45 0 -42.25 -38.03 78.87 5.6
187.1 156.6 139.75 2429.87 0 190.91 263.64 394.81 30.4
22650 19534.2 16411.21 1506.28 0 45.05 70.16 203.81 3064.7
85.1 99.9 85.94 -94.2
5016.3 3951.7 3705.45 1862.03 0 103.82 205.57 387.12 1042.9
157.4 150.2 131.84 7.2
119.7 79.4 42.87 1710 0 274.29 378.57 575.71 40.3

4104.8 2314.8 1705.78 3079.37 0 595.05 840.21 1010.88 1347.5
1840.9 1489.1 1233.74 1672.03 0 62.94 79.38 316.26 348.2
PBIT Profit afterExpenses ca
Fully paid Year Total inco Operating Cost of go Income per
11083 4702 237.1 696 2021 91891 39337 32777.3 3063.03
-30.5 -42.4 92.9 2021 154.1 114.6 90.61 1712.22
962.2 606.1 4968 2021 7681.7 6892.5 6733.86 1514.53
19.4 5.5 74.7 2021 200.1 187.4 143.36 866.23
-37.9 -38.8 5 69.7 2021 261.7 212.1 168.89
-2.7 -2.6 41 2021 101.2 105.3 95.12 911.71
-2.6 -3.9 151 2021 60.2 7.1 2.67
285.3 136.8 47 2021 1407.8 1058.4 1004.28 1928.49
3112.9 2231.8 833.5 2021 15473.3 10789.9 8373.23 2634.65
8.5 4.7 43.3 2021 97.8 75.3 62.38
8.9 0.3 321 2021 353.7 271.2 135.71 1668.4
7764.2 5133.3 0.5 7549.6 2021 8882.6 5837.4 5579.87 3314.4
-45.8 -90.6 187.4 2021 873.1 779.2 744.08 1923.13
-37 -37.6 105 2021 6 8.9 11.8
168.9 -533 89.8 886.9 2021 6428.1 5297.9 5044.2 1423.09
541.1 436.2 916.7 2021 6140.6 5698.4 4419.77 1656.93
178.4 117.4 163.1 2021 1051.9 785.1 676.44 1237.53
9.7 -339.4 130.6 2021 1295.9 962.1 860.93 1663.54
2021
1289 945.9 66.1 109.4 2021 7025.8 4949 3840.88 1460.06
19 10.6 208 2021 332 286.1 246.89 1027.86
1.5 -3 99.6 2021 116.1 86.6 66.83 1507.79
24.8 14.7 33.5 2021 120.6 106 95.48 1800
1707.8 677.4 43.7 2043.6 2021 17304.4 16702.8 14792.47 1195.72
-109.9 -110.9 104.2 2021 31.7 42.1 28.57
627.8 279.7 24.3 1080.1 2021 4301.9 3293.1 3201.64 1749.45
-0.5 -12.7 42.6 2021 160.7 146.4 125.19
2021
2021
34.4 19.2 101.6 2021 87.2 49.3 27.58 2422.22
1133.2 793.2 528.4 2021 4865.5 3029 2276.53 2772.36
125.1 69.3 44.2 2021 2098.6 1475.8 1317.33 1914.78
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
2021
Business pPAT per '0PBT per '0PBDITA pePBDITA PBIT Profit afterExpenses ca
Fully paid
0 35 63.47 355.97 10679 5345 1050 719
0 153.33 153.33 438.89 39.5 24.2 13.8 102.9
0 -135.61 -134.15 154.89 785.6 -169.9 -687.8 4970.4
0 -54.11 -54.11 54.98 12.7 -1.1 -12.5 74.7
49.6 0.5 -26.1 8.4 69.7
0 -127.93 -133.33 -36.94 -4.1 -14.6 -14.2 41
-2 -2.6 -3.1 151
0 -19.73 1.23 385.21 281.2 70.6 -14.4 47
0 476.95 639.79 790.65 4643.5 3905.7 2801.1 833.5
22.4 17.3 10.1 43.3
0 191.98 266.51 375.47 79.6 64.8 40.7 321
0 15.67 89.29 1109.59 2973.7 1637 42 0.7 7549.6
0 -176.43 -249.34 206.83 93.9 -41.2 -80.1 187.4
-11.7 -18.1 -18.2 105
0 -424.06 -454 10.54 47.6 -1386 -1915.5 82.1 1253.6
0 6.29 11.58 117.4 435.1 76.2 23.3 916.7
0 150.35 212.24 311.65 264.9 192.1 127.8 163.1
0 -181.26 -181.26 397.56 309.7 -12.5 -141.2 130.6
0 161.45 220.51 431.4 2075.9 1395.6 776.9 500.4 109.4

0 48.61 61.61 141.8 45.8 21.3 15.7 208
0 281.82 298.7 383.12 29.5 26.1 21.7 99.6
0 91.04 122.39 217.91 14.6 9.7 6.1 33.5
0 -54.36 -83.6 38.11 551.5 -732.1 -786.7 38.5 2043.6
-10.4 -18.4 -18.6 104.2
0 174.38 232.9 404.23 994 619 428.8 19.7 1080.1
13.8 2 -5.7 42.6
0 555.56 716.67 1050 37.8 31.2 20 101.6

0 682.45 918.35 1045.58 1835 1619.9 1197.7 528.7
0 193.98 259.12 540.78 592.7 310 212.6 44.2
Year Total inco Operating Cost of go Income perBusiness pPAT per '0PBT per '0PBDITA pe
2022 112773 46334 40606.1 3222.09 0 190.06 284.23 470.23
2022 197 124.9 97.42 1824.07 0 412.96 412.96 667.59
2022 11996.1 9588.3 8944.57 3076.71 0 231.29 230.73 617.24
2022 317.8 256.5 187.34 1358.12 0 170.09 170.09 261.97
2022 301.5 208.6 171.92
2022
2022 5.6 6.6 2.85
2022 2024.8 1420.6 1277.25 2448.37 0 291.41 390.69 740.39
2022 19349.3 13606.3 10316.39 4562.44 0 814.08 1088.07 1336.69
2022 112.8 88.2 64.2
2022 423.8 331.5 241.95 4708.89 0 577.78 784.44 1007.78
2022 9966.9 7436.9 6971.08 3483.71 0 -46.31 -31.39 826.67
2022 966.3 855.5 822.49 2171.46 0 -186.74 -186.74 248.99
2022 1 0.6 3.62
2022 9916.7 6917.6 6379.93 1464.37 0 56.48 119.67 331.32
2022 8912.8 7650.4 5948.27 2437.86 0 160.34 216.27 329.51
2022 1384 981.6 838.86 1446.19 0 247.96 331.35 416.61
2022 1498.2 1246.5 966.17 2476.36 0 -421.16 -421.16 369.59
2022
2022 9180.8 6446.1 5024.72 1835.79 0 208.48 281.78 544.93
2022 398 330.1 289.29 1283.87 0 96.13 131.29 220.32
2022 117.4 84.9 62.55 1752.24 0 308.96 362.69 468.66
2022 200.5 160.1 145.85 2746.58 0 357.53 453.42 552.05
2022 25183.8 21337.6 18635.15 1681.84 0 89.22 137.24 255.1
2022 42 49.3 37.63
2022 6610.5 5061.5 4844.38 1727.78 0 182.46 264.38 392.16
2022 232.8 223.6 195.79
2022
2022
2022 82.5 37.5 23.42 2062.5 0 630 842.5 1112.5
2022 5717.6 3234.7 2478.3 2458.13 0 653.7 889.12 1068.79
2022 2774.3 1901.3 1582.91 2179.34 0 322.55 431.34 670.62
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
2022
Shares Outstanding
PBDITA PBIT Profit afterExpenses ca
Fully paid Year MPS
16458 12388 6652 719 2019 1220.95 139125159
72.1 50.5 44.6 102.9 2019 27.35 8193000
2406.6 1367.9 901.8 4849.9 2019 154.55 505227345
61.3 49.6 39.8 74.7 2019 11.75 7468920
92.7 36.4 2.1 0.1 69.7 2019 14.04 6965263
2019 15.2 4098400
-1 -1.6 -1.9 151 2019 0.9 15099952
612.3 395.2 241 47 2019 363.35 4700000
5668.9 4900.9 3452.5 671.8 2019 1054.5 83341610
24.4 18.5 9.3 43.3 2019 19.5 4333068
90.7 75.6 52 321 2019 8.03 32100000
2365.1 1191.6 -132.5 7549.6 2019 135.8 754954948
110.8 -17.5 -83.1 187.4 2019 55 18741759
-0.6 -4.8 -4.9 105 2019 4.5 10500000
2243.7 1232.4 382.5 48.1 1390.1 2019 215.4 87919033
1204.7 824.8 586.2 916.7 2019 38.35 91673000
398.7 327 237.3 163.1 2019 15.42 163085000
223.6 -115.3 -254.8 130.6 2019 715.55 13064091
2019 12 7091099
2725.2 1870.9 1042.6 6.1 109.4 2019 771 10942262
68.3 42.9 29.8 208 2019 22.15 20796330
31.4 28.8 20.7 99.6 2019 26.05 9981640
40.3 34.5 26.1 33.5 2019 64.15 3350500
3819.9 2531.2 1336 25.6 2043.6 2019 213.75 204360804
-8.8 -10.3 -10.6 104.2 2019 35 10415880
1500.4 1055.6 698.1 41.3 1080.1 2019 129.25 108009770
8.9 1 -6 42.6 2019 36.8 4264900
2019 53.95 31004856
2019 119.45 31004856
44.5 38.4 25.2 101.6 2019 27.8 10156800
2486 2098.9 1520.5 529 2019 530.5 52798606
853.7 566 410.6 44.2 2019 199.9 22107810
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
2019
Enterprise Value (Rs.
EV/Total Income
Total Debt (Rs.
(Rs. Millions)
Total income
EV/PBDITA
Millions)
Millions)
PBDITA
Revenue
169,864.86 26435 196,299.86 83505 10679 52994.1 2.35 18.38
224.08 88.9 312.98 78.9 39.5 147.92 3.97 7.92
78,082.89 -318 77,764.89 6789.3 785.6 10312.47 11.45 98.99
87.76 113.7 201.46 228.5 12.7 236.94 0.88 15.86
97.79 113.6 211.39 339.9 49.6 208.32 0.62 4.26
62.30 -4.4 57.90 169.7 -4.1 0 0.34 (14.12)
13.59 82 95.59 1.2 -2 1.25 79.66 (47.79)
1,707.75 206.7 1,914.45 1720.2 281.2 1672.45 1.11 6.81
87,883.73 -3296.1 84,587.63 12152.2 4643.5 15217.29 6.96 18.22
84.49 9.7 94.19 52.7 22.4 82.7 1.79 4.21
257.76 0.3 258.06 142.3 79.6 317.55 1.81 3.24
102,522.88 4657.2 107,180.08 11809.9 2973.7 8162.68 9.08 36.04
1,030.80 -146.8 884.00 1569.8 93.9 804.99 0.56 9.41
47.25 3.2 50.45 33.7 -11.7 -1.18 1.50 (4.31)
18,937.76 2483.4 21,421.16 6604 47.6 7612.33 3.24 450.02
3,515.66 606.5 4,122.16 7886.5 435.1 6773.07 0.52 9.47
2,514.77 108.3 2,623.07 839 264.9 1165.86 3.13 9.90
9,348.01 -238.3 9,109.71 2202.9 309.7 850.87 4.14 29.41
85.09 0.4 85.49 3.4 0 25.15 #DIV/0!
8,436.48 1090.9 9,527.38 6366.2 2075.9 6895.62 1.50 4.59
460.64 -54 406.64 391.1 45.8 332.19 1.04 8.88
260.02 53.8 313.82 85.2 29.5 91.35 3.68 10.64
214.93 -31.5 183.43 178.2 14.6 180.35 1.03 12.56
43,682.12 4713.1 48,395.22 20960.3 551.5 21166.35 2.31 87.75
364.56 -161.5 203.06 108.4 -10.4 27.33 1.87 (19.52)
13,960.26 1067.1 15,027.36 4718.2 994 5899.98 3.18 15.12
156.95 34.1 191.05 149.1 13.8 196.79 1.28 13.84
1,672.71 1143.2 2,815.91 0 #DIV/0! #DIV/0!
3,703.53 2399.4 6,102.93 0 #DIV/0! #DIV/0!
282.36 62.4 344.76 153.8 37.8 61.82 2.24 9.12
28,009.66 -1093.8 26,915.86 3839.4 1835 4577.2 7.01 14.67
4,419.35 378 4,797.35 2154.5 592.7 2148.91 2.23 8.09
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
- 0 - 0 #DIV/0! #DIV/0!
EV/Revenue
P/E
3.70 2.03
2.12 2.84
7.54 11.50
0.85 0.38
1.01 0.29
#DIV/0! 0.37
76.47 11.32
1.14 0.99
5.56 7.23
1.14 1.60
0.81 1.81
13.13 8.68
1.10 0.66
(42.75) 1.40
2.81 2.87
0.61 0.45
2.25 3.00
10.71 4.24
#DIV/0! 25.03
1.38 1.33
1.22 1.18
3.44 3.05
1.02 1.21
2.29 2.08
7.43 3.36
2.55 2.96
0.97 1.05
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
5.58 1.84
5.88 7.30
2.23 2.05
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!
#DIV/0! #DIV/0!

FBA-09-Master Data Compiled For Relative Valuation

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

FBA-09-Master Data Compiled For Relative Valuation

Uploaded by

Copyright:

Available Formats

Company Name

A D R C Health Care Ltd.

21.83 170327.45 1227.6 139125159 170790.05

58.97 4.44 276.73

77764.89 1 271.43 77981.84 154.15 505227345 77880.8 3.08 49.99

201.46 0.44 4.99 87.76

57.9 1.08 2.89 62.3

95.59 0.14 0 13.59

1914.44 0.89 7.77 1707.74

107180.08 0.96 159.54 102504.01 135.75 754954948 102485.13 1.26 108.06

884 1.17 8.45 1030.8

50.45 0.94 26.55 47.25

2623.07 0.96 16.34 2514.77

9109.71 1.03 342.47 9364.67 718.1 13064091 9381.32 5.06 141.85

9527.38 0.89 6.97 8436.48

183.43 1.17 5.7 214.93

191.05 0.82 15.04 156.95

627.12 0.9 13.37 564.72

286.67 202005.6 0.78 12.24 158387 1139.05 1.39E+08 158470.5 31.05

0.2 447.72 0.79 0 355.92

51.23 50975.42 0.94 26.66 47603.59 95.15 5E+08 47528.67 74.75

-4.46 168.32 0.33 6.4 56.02

25.62 8.27 2.68 0.61 22.17

7.15 71.15 0.11 0 7.55

119.36 1433.99 0.63 2.88 897

121.94 112470.5 1.04 29.27 116812 1401.7 83344877 116824.5 51.13

117.58 108724.4 0.88 12.43 95200.22 126.15 7.55E+08 95237.97 14.8

50.37 1032.2 0.78 8.92 805.9

15.02 64.55 0.96 32.27 62.05

7.66 51.45 0.8 0 40.95

29.21 2924.4 1.06 3.26 3110.01 33.9 91673000 3107.71 6.96

3.11 2027.52 1.01 8.75 2041.82

103.28 1265.04 1.15 8.68 1489.31 116.6 13064091 1523.27

393.92 11743.04 0.63 6.49 7439.64

24.64 421.55 1.15 9.09 480.4 22.9 20796330 476.24 30.53

101.2 64508.97 1.01 28.9 65078 1284.45 50630566 65032.43 59.49

27.88 143.77 1.05 4.73 150.77

57.05 56232.28 0.9 18.35 50574.19 247.5 2.04E+08 50579.3 70.89

75.34 5308.85 0.94 5.09 4992.75 46.15 1.08E+08 4984.65 20.23

13.72 204.27 0.79 22.95 162.07

14.77 427.84 0.85 10.62 365.64

71.58 25535.26 1.03 18.95 26209.48 496.55 52836365 26235.9 21.22

3.97 286.67 202172.5 0.78 12.25 2902.9 1.44E+08 417392.5

28.5 10293000 293.35

1.86 51.23 50825.57 0.94 26.59 137.3 5E+08 68583.14

9.74 7468920 72.75

7.46 4098400 30.57

1.49 15099952 22.5 0.43

313.1 4700000 1471.57 36.25

11.5 121.94 112495.5 1.04 29.27 2707.45 83344877 225652.1 81.31

1.07 117.58 108799.9 0.88 12.43 199 7.55E+08 150236.7

55.45 18741759 1039.23

6.14 4700694 63.46 3.73

1.9 10500000 19.95

1.16 29.21 2919.81 1.06 3.26 53.75 91673000 4927.42 162.09

21.8 1.63E+08 3555.25 29.29

1.33 87.98 2541.37 0.6 5.52 296.3 13064091 3870.89

0.93 24.64 413.24 1.15 8.91 41.9 20796330 871.37 58.09

206.05 9.66E+08 199033 14634.78

12.69 101.2 64417.83 1.01 28.86 2241.05 51116813 114555.3 63.29

39.8 3350500 133.35 21.86

4.34 57.05 56242.5 0.9 18.35 406.1 2.04E+08 82990.92