| Y/e 31 Mar | Dec-2021 | Dec-2020 | Dec-2019 | Dec-2017 |
|---|---|---|---|---|
| Growth matrix (%) | ||||
| Revenue growth | 31.20 | 8.80 | 36.60 | 0.75 |
| Op profit growth | 38.10 | 59.50 | 106 | (50) |
| EBIT growth | 68.70 | 41.20 | 89.70 | (46) |
| Net profit growth | 72.90 | 40.70 | 137 | (54) |
| Profitability ratios (%) | ||||
| OPM | 13.90 | 13.20 | 9.02 | 5.98 |
| EBIT margin | 15.10 | 11.80 | 9.08 | 6.54 |
| Net profit margin | 12.20 | 9.29 | 7.18 | 4.13 |
| RoCE | 38.10 | 25.90 | 23.60 | 13.90 |
| RoNW | 7.97 | 5.35 | 4.77 | 2.23 |
| RoA | 7.70 | 5.11 | 4.66 | 2.19 |
| Per share ratios () | ||||
| EPS | 12 | 6.84 | 4.86 | 1.83 |
| Dividend per share | 5.70 | -- | 1.50 | -- |
| Cash EPS | 9.61 | 4.70 | 3.59 | 1.02 |
| Book value per share | 38.90 | 35.70 | 28.10 | 22 |
| Valuation ratios | ||||
| P/E | 27.20 | 17.70 | 14.40 | 25.50 |
| P/CEPS | 33.80 | 25.70 | 19.50 | 45.90 |
| P/B | 8.34 | 3.38 | 2.49 | 2.12 |
| EV/EBIDTA | 17.80 | 9.41 | 7.94 | 8.45 |
| Payout (%) | ||||
| Dividend payout | -- | -- | 37.20 | -- |
| Tax payout | (17) | (15) | (19) | (35) |
| Liquidity ratios | ||||
| Debtor days | 48.80 | 54.60 | 57.10 | 70.50 |
| Inventory days | -- | -- | -- | -- |
| Creditor days | (11) | (11) | (15) | (26) |
| Leverage ratios | ||||
| Interest coverage | (36) | (18) | (47) | (36) |
| Net debt / equity | (0.50) | (0.50) | (0.40) | (0.60) |
| Net debt / op. profit | (1.40) | (2) | (1.90) | (4.20) |
| Cost breakup () | ||||
| Material costs | -- | -- | -- | -- |
| Employee costs | (67) | (69) | (67) | (70) |
| Other costs | (19) | (17) | (23) | (24) |
Per Order for ETF & Mutual Funds Brokerage
Per Order for Delivery, Intraday, F&O, Currency & Commodity
