As per 17th of April 2025
411,078 Rs. 85.70 Rs. 35,229,384.60# | Date | Symbol | Open | High | Low | Close | Volume |
---|---|---|---|---|---|---|---|
1 | 2025-04-17 | CCS.N0000 | 85.000 | 87.500 | 85.000 | 85.700 | 269 |
2 | 2025-04-16 | CCS.N0000 | 82.900 | 85.000 | 82.800 | 84.500 | 114 |
3 | 2025-04-11 | CCS.N0000 | 82.000 | 82.900 | 81.000 | 81.600 | 56 |
4 | 2025-04-10 | CCS.N0000 | 82.000 | 85.000 | 81.000 | 81.700 | 119 |
5 | 2025-04-09 | CCS.N0000 | 81.400 | 81.400 | 79.300 | 79.800 | 116 |
6 | 2025-04-08 | CCS.N0000 | 80.000 | 81.600 | 80.000 | 81.400 | 119 |
7 | 2025-04-07 | CCS.N0000 | 80.100 | 80.700 | 74.000 | 77.100 | 159 |
8 | 2025-04-04 | CCS.N0000 | 81.500 | 82.400 | 79.200 | 80.700 | 115 |
9 | 2025-04-03 | CCS.N0000 | 83.500 | 84.400 | 81.000 | 82.400 | 102 |
10 | 2025-04-02 | CCS.N0000 | 82.000 | 85.000 | 82.000 | 84.100 | 195 |
11 | 2025-04-01 | CCS.N0000 | 81.800 | 83.000 | 81.800 | 83.000 | 109 |
12 | 2025-03-28 | CCS.N0000 | 82.600 | 82.700 | 81.900 | 82.000 | 44 |
13 | 2025-03-27 | CCS.N0000 | 82.900 | 82.900 | 82.100 | 82.500 | 25 |
14 | 2025-03-26 | CCS.N0000 | 82.500 | 83.000 | 82.000 | 82.500 | 118 |
15 | 2025-03-25 | CCS.N0000 | 79.900 | 82.900 | 79.100 | 81.200 | 223 |
16 | 2025-03-24 | CCS.N0000 | 79.500 | 79.900 | 78.300 | 79.300 | 111 |
17 | 2025-03-21 | CCS.N0000 | 78.400 | 79.500 | 78.400 | 78.700 | 91 |
18 | 2025-03-20 | CCS.N0000 | 76.100 | 78.700 | 76.100 | 78.000 | 184 |
19 | 2025-03-19 | CCS.N0000 | 78.000 | 78.700 | 76.000 | 76.900 | 57 |
20 | 2025-03-18 | CCS.N0000 | 80.000 | 80.000 | 78.000 | 78.500 | 70 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Current Assets | |||||||||
Short Term Investment | 415,660,000 | 2,064,523,000 | 730,256,000 | 181,245,000 | |||||
Accounts Receivable | 2,227,914,000 | 1,746,096,000 | 1,481,088,000 | 1,348,044,000 | |||||
Inventories | 3,540,542,000 | 2,719,857,000 | 2,382,830,000 | 2,065,391,000 | |||||
Amounts Due from related parties | 5,570,000 | 6,194,000 | 7,073,000 | 3,900,000 | |||||
Cash In Hand and at Bank | 203,236,000 | 224,090,000 | 244,351,000 | 381,833,000 | |||||
Other Current Asset | 668,250,000 | 292,546,000 | 253,509,000 | 151,099,000 | |||||
Deposits , advances & prepayments | - | - | - | - | |||||
Income Tax Receivable | - | - | 41,382,000 | 110,674,000 | |||||
Total Current Assets | 7,061,172,000 | 7,053,306,000 | 5,140,489,000 | 4,242,186,000 | |||||
Long Term Assets | |||||||||
Property, Plant & Equipment | 8,107,133,000 | 6,122,560,000 | 5,365,259,000 | 5,446,846,000 | |||||
Intangible Asset | 151,156,000 | 143,404,000 | 152,595,000 | 161,976,000 | |||||
Investment In Subsidiary | - | - | - | - | |||||
Long Term Financial Asset | 170,263,000 | 130,607,000 | 92,790,000 | 76,323,000 | |||||
Other Long Term Asset | 554,337,000 | 383,409,000 | 287,360,000 | 284,572,000 | |||||
Investments in fixed deposits | - | - | - | - | |||||
Rentals Paid in Advance | 174,701,000 | - | - | - | |||||
Investment property | 207,042,000 | 111,404,000 | 94,457,000 | 85,482,000 | |||||
Deferred tax assets | - | - | - | 37,140,000 | |||||
Investments in associates and Joint ventures | 6,029,201,000 | 5,886,679,000 | 5,362,161,000 | 5,262,414,000 | |||||
Total Long Term Asset | 15,393,833,000 | 12,778,063,000 | 11,354,622,000 | 11,354,753,000 | |||||
Total Asset | 22,455,005,000 | 19,831,369,000 | 16,495,111,000 | 15,596,939,000 | |||||
Current Liablities | |||||||||
Trade and other payable | 4,804,967,000 | 4,038,576,000 | 3,120,502,000 | 2,566,964,000 | |||||
Amount due to related Parties | 155,142,000 | 122,639,000 | 126,411,000 | 115,794,000 | |||||
Income Tax Liabilities | 589,168,000 | 686,600,000 | 330,001,000 | 34,619,000 | |||||
Current Portion of borrowing | 1,005,919,000 | 69,073,000 | 101,264,000 | 139,598,000 | |||||
Other Current Liabilities | 141,667,000 | 646,281,000 | 467,465,000 | 460,910,000 | |||||
Bank Overdrafts | 726,604,000 | 583,355,000 | 523,597,000 | 1,125,535,000 | |||||
Deffered service income | - | - | - | - | |||||
Short term borrowings | - | - | - | - | |||||
Total Current Liabilities | 7,423,467,000 | 6,146,524,000 | 4,669,240,000 | 4,443,420,000 | |||||
Long Term Liabilities | |||||||||
Borrowing | - | 15,000,000 | 84,073,000 | 185,337,000 | |||||
Deffered Tax Liabilities | 992,308,000 | 771,473,000 | 565,756,000 | 439,033,000 | |||||
Interest Bearing Borrowings | 129,525,000 | - | - | - | |||||
Employee Benefit Liabilities | 471,353,000 | 394,377,000 | 376,358,000 | 365,385,000 | |||||
Long Term Liability | 193,465,000 | 131,929,000 | 118,440,000 | 143,084,000 | |||||
Revenue grant | - | - | - | - | |||||
Insurance contract liabilities | - | - | - | - | |||||
Other deferred liabilities | 55,489,000 | 26,335,000 | 24,908,000 | 20,464,000 | |||||
Total Long Term Liability | 1,842,140,000 | 1,339,114,000 | 1,169,535,000 | 1,153,303,000 | |||||
Total Liability | 9,265,607,000 | 7,485,638,000 | 5,838,775,000 | 5,596,723,000 | |||||
Stock Holders Equity | |||||||||
Stated Capital | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | |||||
Revenue Reserves | 10,102,361,000 | 9,744,890,000 | 8,763,741,000 | 8,286,317,000 | |||||
Other Components of Equity | 2,168,837,000 | 1,682,641,000 | 974,395,000 | 795,699,000 | |||||
Retained earnings | - | - | - | - | |||||
Shares in Trust | - | - | - | - | |||||
Hedging reserve | - | - | - | - | |||||
Equity attributable to equity holders of the parent | 13,189,398,000 | 12,345,731,000 | 10,656,336,000 | 10,000,216,000 | |||||
Non-Controlling Interests | - | - | - | - | |||||
Total Stock Holder Equity | 13,189,398,000 | 12,345,731,000 | 10,656,336,000 | 10,000,216,000 | |||||
Total Liability and Equity | 22,455,005,000 | 19,831,369,000 | 16,495,111,000 | 15,596,939,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Current Assets | ||||||||||
Short Term Investment | 1,059,723,000 | 1,012,401,000 | 913,715,000 | 415,660,000 | 1,790,782,000 | 2,536,615,000 | 2,038,695,000 | 2,064,523,000 | 2,143,791,000 | 1,466,569,000 |
Accounts Receivable | 2,199,259,000 | 1,734,772,000 | 1,829,344,000 | 2,227,914,000 | 2,000,019,000 | 1,530,371,000 | 1,569,113,000 | 1,746,096,000 | 1,628,646,000 | 1,327,461,000 |
Inventories | 3,844,012,000 | 3,373,959,000 | 3,478,698,000 | 3,540,542,000 | 3,516,890,000 | 2,976,559,000 | 2,651,089,000 | 2,719,857,000 | 2,719,730,000 | 2,047,051,000 |
Amounts Due from related parties | 4,540,000 | 4,270,000 | 5,088,000 | 5,570,000 | 6,126,000 | 3,268,000 | 3,296,000 | 6,194,000 | 4,560,000 | 2,557,000 |
Cash In Hand and at Bank | 596,477,000 | 497,053,000 | 268,724,000 | 203,236,000 | 443,488,000 | 306,773,000 | 421,891,000 | 224,090,000 | 280,559,000 | 797,358,000 |
Other Current Asset | 995,675,000 | 1,477,846,000 | 702,028,000 | 668,250,000 | 502,622,000 | 482,650,000 | 511,796,000 | 292,546,000 | 295,533,000 | 381,039,000 |
Deposits , advances & prepayments | - | - | - | - | - | - | - | - | - | - |
Income Tax Receivable | - | - | - | - | - | - | - | - | - | - |
Total Current Assets | 8,699,686,000 | 8,100,301,000 | 7,197,597,000 | 7,061,172,000 | 8,259,927,000 | 7,836,236,000 | 7,195,880,000 | 7,053,306,000 | 7,072,819,000 | 6,022,035,000 |
Long Term Assets | ||||||||||
Property, Plant & Equipment | 11,415,785,000 | 9,365,381,000 | 8,666,385,000 | 8,107,133,000 | 7,307,993,000 | 6,881,260,000 | 6,333,504,000 | 6,122,560,000 | 5,602,068,000 | 5,394,723,000 |
Intangible Asset | 155,865,000 | 145,462,000 | 148,106,000 | 151,156,000 | 135,242,000 | 137,952,000 | 140,671,000 | 143,404,000 | 145,444,000 | 147,199,000 |
Investment In Subsidiary | - | - | - | - | - | - | - | 111,404,000 | - | - |
Long Term Financial Asset | 205,857,000 | 204,247,000 | 182,266,000 | 170,263,000 | 156,895,000 | 154,248,000 | 138,784,000 | 130,607,000 | 124,066,000 | 114,834,000 |
Other Long Term Asset | 727,978,000 | 656,283,000 | 572,355,000 | 6,029,201,000 | 506,604,000 | 449,178,000 | 399,955,000 | 383,409,000 | 331,316,000 | 326,828,000 |
Investments in fixed deposits | - | - | - | - | - | - | - | - | - | - |
Rentals Paid in Advance | 147,019,000 | 147,776,000 | 148,532,000 | 174,701,000 | 175,587,000 | 176,472,000 | - | - | - | - |
Investment property | 207,042,000 | 207,042,000 | 207,042,000 | 207,042,000 | 111,404,000 | 111,404,000 | 111,404,000 | - | 94,457,000 | 94,457,000 |
Deferred tax assets | - | - | - | - | - | - | - | - | - | - |
Investments in associates and Joint ventures | 5,960,761,000 | 6,009,332,000 | 6,063,291,000 | 554,337,000 | 5,994,655,000 | 5,753,883,000 | 5,772,971,000 | 5,886,679,000 | 5,785,550,000 | 5,692,576,000 |
Total Long Term Asset | 18,820,307,000 | 16,735,523,000 | 15,987,977,000 | 15,393,833,000 | 14,388,380,000 | 13,664,397,000 | 12,897,289,000 | 12,778,063,000 | 12,082,901,000 | 11,770,617,000 |
Total Asset | 27,519,993,000 | 24,835,824,000 | 23,185,574,000 | 22,455,005,000 | 22,648,307,000 | 21,500,633,000 | 20,093,169,000 | 19,831,369,000 | 19,155,720,000 | 17,792,652,000 |
Current Liablities | ||||||||||
Trade and other payable | 6,355,754,000 | 5,314,953,000 | 5,034,708,000 | 4,804,967,000 | 5,026,434,000 | 4,356,990,000 | 3,961,486,000 | 4,038,576,000 | 3,987,414,000 | 3,285,682,000 |
Amount due to related Parties | 195,536,000 | 155,713,000 | 167,928,000 | 155,142,000 | 181,716,000 | 163,203,000 | 161,179,000 | 122,639,000 | 148,693,000 | 109,553,000 |
Income Tax Liabilities | 220,330,000 | 345,742,000 | 638,081,000 | 589,168,000 | 561,059,000 | 486,532,000 | 890,600,000 | 686,600,000 | 496,376,000 | 356,939,000 |
Current Portion of borrowing | 1,177,317,000 | 63,333,000 | 324,167,000 | 141,667,000 | 22,500,000 | 43,024,000 | 56,049,000 | 69,073,000 | 82,098,000 | 82,098,000 |
Other Current Liabilities | 416,670,000 | 854,019,000 | 785,899,000 | 1,005,919,000 | 900,363,000 | 613,960,000 | 650,467,000 | 646,281,000 | 558,366,000 | 445,368,000 |
Bank Overdrafts | 1,439,233,000 | 1,304,363,000 | 1,081,763,000 | 726,604,000 | 841,076,000 | 1,115,616,000 | 799,260,000 | 583,355,000 | 788,184,000 | 650,014,000 |
Deffered service income | - | - | - | - | - | - | - | - | - | - |
Short term borrowings | - | - | - | - | - | - | - | - | - | - |
Total Current Liabilities | 9,804,840,000 | 8,038,123,000 | 8,032,546,000 | 7,423,467,000 | 7,533,148,000 | 6,779,325,000 | 6,519,041,000 | 6,146,524,000 | 6,061,131,000 | 4,929,654,000 |
Long Term Liabilities | ||||||||||
Borrowing | 1,462,522,000 | 1,133,859,000 | 248,525,000 | - | - | - | 7,500,000 | 15,000,000 | 22,500,000 | 43,024,000 |
Deffered Tax Liabilities | 1,087,577,000 | 1,033,698,000 | 998,470,000 | 992,308,000 | 921,931,000 | 876,199,000 | 809,899,000 | 771,473,000 | 669,836,000 | 604,900,000 |
Interest Bearing Borrowings | - | - | - | 129,525,000 | - | - | - | - | - | - |
Employee Benefit Liabilities | 527,360,000 | 508,567,000 | 494,547,000 | 471,353,000 | 431,841,000 | 419,997,000 | 404,617,000 | 394,377,000 | 396,738,000 | 386,200,000 |
Long Term Liability | 174,789,000 | 187,977,000 | 192,200,000 | 193,465,000 | 166,930,000 | 158,015,000 | 144,716,000 | 131,929,000 | 122,930,000 | 125,339,000 |
Revenue grant | - | - | - | - | - | - | - | - | - | - |
Insurance contract liabilities | - | - | - | - | - | - | - | - | - | - |
Other deferred liabilities | 44,734,000 | 48,744,000 | 52,753,000 | 55,489,000 | 58,227,000 | 58,947,000 | 59,552,000 | 26,335,000 | 26,118,000 | 25,900,000 |
Total Long Term Liability | 3,296,982,000 | 2,912,845,000 | 1,986,495,000 | 1,842,140,000 | 1,578,929,000 | 1,513,158,000 | 1,426,284,000 | 1,339,114,000 | 1,238,122,000 | 1,185,363,000 |
Total Liability | 13,101,822,000 | 10,950,968,000 | 10,019,041,000 | 9,265,607,000 | 9,112,077,000 | 8,292,483,000 | 7,945,325,000 | 7,485,638,000 | 7,299,253,000 | 6,115,017,000 |
Stock Holders Equity | ||||||||||
Stated Capital | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 | 918,200,000 |
Revenue Reserves | 11,215,148,000 | 10,711,767,000 | 10,001,061,000 | 10,102,361,000 | 10,672,461,000 | 10,633,492,000 | 9,587,860,000 | 9,744,890,000 | 9,465,745,000 | 9,426,485,000 |
Other Components of Equity | 2,284,823,000 | 2,254,889,000 | 2,247,272,000 | 2,168,837,000 | 1,945,569,000 | 1,656,458,000 | 1,641,784,000 | 1,682,641,000 | 1,472,522,000 | 1,332,950,000 |
Retained earnings | - | - | - | - | - | - | - | - | - | - |
Shares in Trust | - | - | - | - | - | - | - | - | - | - |
Hedging reserve | - | - | - | - | - | - | - | - | - | - |
Equity attributable to equity holders of the parent | 14,418,171,000 | 13,884,856,000 | 13,166,533,000 | 13,189,398,000 | 13,536,230,000 | 13,208,150,000 | 12,147,844,000 | 12,345,731,000 | 11,856,467,000 | 11,677,635,000 |
Non-Controlling Interests | - | - | - | - | - | - | - | - | - | - |
Total Stock Holder Equity | 14,418,171,000 | 13,884,856,000 | 13,166,533,000 | 13,189,398,000 | 13,536,230,000 | 13,208,150,000 | 12,147,844,000 | 12,345,731,000 | 11,856,467,000 | 11,677,635,000 |
Total Liability and Equity | 27,519,993,000 | 24,835,824,000 | 23,185,574,000 | 22,455,005,000 | 22,648,307,000 | 21,500,633,000 | 20,093,169,000 | 19,831,369,000 | 19,155,720,000 | 17,792,652,000 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Cash Flow From Operating Activities | |||||||||
Net Income | 5,727,415,000 | 4,694,427,000 | 3,020,738,000 | 2,086,071,000 | |||||
Inventories | -820,685,000 | -337,027,000 | -311,176,000 | 36,532,000 | |||||
Trade and other receivable | -481,818,000 | -265,008,000 | -121,834,000 | -93,844,000 | |||||
Amounts Due from related Parties | 624,000 | 879,000 | 3,354,000 | 5,493,000 | |||||
Other Current Assets | -375,704,000 | -39,037,000 | -99,967,000 | -54,202,000 | |||||
Other Long Term Financial Asset | -39,656,000 | -37,817,000 | -15,579,000 | 9,017,000 | |||||
Other Long Term Asset | -170,928,000 | -96,049,000 | -2,724,000 | -75,179,000 | |||||
Trade and other Payable | 766,391,000 | 1,056,103,000 | 376,988,000 | -141,957,000 | |||||
Amounts Due to related Parties | 32,503,000 | -3,772,000 | 4,728,000 | 5,624,000 | |||||
Other Current Liabilities | 359,638,000 | 40,787,000 | 5,464,000 | 66,858,000 | |||||
Finance Income Received | 227,566,000 | 139,888,000 | 55,676,000 | 31,975,000 | |||||
Finance Expense Paid | -6,801,000 | -11,564,000 | -60,519,000 | -119,745,000 | |||||
Tax Refund/Paid | -1,421,127,000 | -670,011,000 | -101,463,000 | -176,958,000 | |||||
Non Cash Operating System /Gratuity Paid | -48,876,000 | -46,192,000 | -33,142,000 | -38,235,000 | |||||
Other Long Term Financial liabilities | 61,536,000 | - | - | - | |||||
Other Long Term Liabilities | - | 13,489,000 | -24,644,000 | -13,965,000 | |||||
Deferred liabilities | 29,154,000 | 1,427,000 | 4,444,000 | 5,234,000 | |||||
Net cash Flow From Operating Activities | 3,839,232,000 | 4,440,523,000 | 2,700,344,000 | 1,532,719,000 | |||||
Cash Flow From Investing | |||||||||
Capital expenditure | -2,600,303,000 | -1,374,731,000 | -648,315,000 | -1,012,299,000 | |||||
Intangible Asset | -3,633,000 | -1,668,000 | -1,218,000 | -3,628,000 | |||||
Sale of Assets | 1,447,000 | 2,122,000 | 5,448,000 | 19,977,000 | |||||
Long Term Financial Asset | -195,534,000 | - | 142,260,000 | - | |||||
Net cash Flow from Investing Activities | -2,798,023,000 | -1,374,277,000 | -501,825,000 | -995,950,000 | |||||
Cash Flow From Financing Activities | |||||||||
Dividend Paid | -3,041,294,000 | -1,710,734,000 | -1,045,454,000 | -380,174,000 | |||||
Net Borrowing | 187,119,000 | -101,264,000 | -139,598,000 | -233,598,000 | |||||
Transaction cost on Subsidiary Share Issue | - | - | - | - | |||||
Proceeds from Non-Controlling Interests | - | - | - | - | |||||
Net Cash Flow From Financing Activities | -2,854,175,000 | -1,811,998,000 | -1,185,052,000 | -613,772,000 | |||||
Net Change | |||||||||
Net Cash Begin Balance/ Reserved for future use | 1,705,258,000 | 451,010,000 | -562,457,000 | -485,454,000 | |||||
Net Cash End Balance/ Reserved for future use | -107,708,000 | 1,705,258,000 | 451,010,000 | -562,457,000 | |||||
Exchange Rate Change | - | - | - | - | |||||
Net Change in Cash | -1,812,966,000 | 1,254,248,000 | 1,013,467,000 | -77,003,000 | |||||
Favorable Balances | |||||||||
Short Term Investment | 415,660,000 | 2,064,523,000 | 730,256,000 | 181,245,000 | |||||
Cash in Hand and At Bank | 203,236,000 | 224,090,000 | 244,351,000 | 381,833,000 | |||||
Total Cash and Cash Equivalents | -107,708,000 | 1,705,258,000 | 451,010,000 | -562,457,000 | |||||
Unfavorable Balance | |||||||||
Bank Overdrafts | -726,604,000 | -583,355,000 | -523,597,000 | -1,125,535,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Cash Flow From Operating Activities | ||||||||||
Net Income | 3,602,757,000 | 2,552,093,000 | 1,268,605,000 | 5,727,415,000 | 4,381,968,000 | 2,996,889,000 | 1,348,388,000 | 4,694,427,000 | 3,220,300,000 | 2,063,616,000 |
Inventories | -303,470,000 | 166,583,000 | 61,844,000 | -820,685,000 | -797,033,000 | -256,702,000 | 68,768,000 | -337,027,000 | -336,900,000 | 335,779,000 |
Trade and other receivable | 28,655,000 | 493,142,000 | 398,570,000 | -481,818,000 | -253,923,000 | 215,725,000 | 176,983,000 | -265,008,000 | -147,558,000 | 153,627,000 |
Amounts Due from related Parties | 1,030,000 | 1,300,000 | 482,000 | 624,000 | 68,000 | 2,926,000 | 2,898,000 | 879,000 | 2,513,000 | 4,516,000 |
Other Current Assets | -301,669,000 | -792,338,000 | -33,778,000 | -375,704,000 | -210,076,000 | -190,104,000 | -219,250,000 | -39,037,000 | -42,024,000 | -127,530,000 |
Other Long Term Financial Asset | -35,594,000 | -33,984,000 | -12,003,000 | -39,656,000 | -26,288,000 | -23,641,000 | -8,177,000 | -37,817,000 | -31,276,000 | -22,044,000 |
Other Long Term Asset | -173,641,000 | -101,946,000 | -18,018,000 | -170,928,000 | -123,195,000 | -65,769,000 | -16,546,000 | -96,049,000 | -43,956,000 | -39,468,000 |
Trade and other Payable | 1,550,787,000 | 509,986,000 | 229,741,000 | 766,391,000 | 987,860,000 | 318,415,000 | -77,089,000 | 1,056,103,000 | 866,913,000 | 165,182,000 |
Amounts Due to related Parties | 40,394,000 | 571,000 | 12,786,000 | 32,503,000 | 59,077,000 | 40,564,000 | 38,540,000 | -3,772,000 | 22,282,000 | -16,858,000 |
Other Current Liabilities | 171,398,000 | -151,900,000 | -220,020,000 | 359,638,000 | 254,082,000 | -32,321,000 | 4,186,000 | 40,787,000 | 90,901,000 | -22,097,000 |
Finance Income Received | 96,217,000 | 61,159,000 | 31,664,000 | 227,566,000 | 180,331,000 | 117,716,000 | 57,194,000 | 139,888,000 | 96,247,000 | 54,968,000 |
Finance Expense Paid | -11,699,000 | -3,590,000 | -2,067,000 | -6,801,000 | -5,204,000 | -3,610,000 | -2,023,000 | -11,564,000 | -9,346,000 | -6,884,000 |
Tax Refund/Paid | -1,143,064,000 | -835,212,000 | -268,298,000 | -1,421,127,000 | -1,128,978,000 | -870,568,000 | -107,605,000 | -670,011,000 | -569,768,000 | -358,487,000 |
Non Cash Operating System /Gratuity Paid | -32,986,000 | -20,273,000 | -13,231,000 | -48,876,000 | -34,379,000 | -21,942,000 | -13,278,000 | -46,192,000 | -36,629,000 | -25,403,000 |
Other Long Term Financial liabilities | - | - | -2,736,000 | 61,536,000 | - | - | - | - | - | - |
Other Long Term Liabilities | -18,676,000 | -5,488,000 | -1,265,000 | - | 35,001,000 | 26,086,000 | 12,787,000 | 13,489,000 | 4,490,000 | 6,899,000 |
Deferred liabilities | -10,755,000 | -6,745,000 | - | 29,154,000 | 31,892,000 | 32,612,000 | 33,217,000 | 1,427,000 | 1,210,000 | 992,000 |
Net cash Flow From Operating Activities | 3,459,684,000 | 1,833,358,000 | 1,432,276,000 | 3,839,232,000 | 3,351,203,000 | 2,286,276,000 | 1,298,993,000 | 4,440,523,000 | 3,087,399,000 | 2,166,808,000 |
Cash Flow From Investing | ||||||||||
Capital expenditure | -3,984,523,000 | -1,698,989,000 | -777,653,000 | -2,600,303,000 | -1,718,899,000 | -1,100,663,000 | -376,174,000 | -1,374,731,000 | -775,450,000 | -373,683,000 |
Intangible Asset | -14,052,000 | -386,000 | 12,595,000 | -18,472,000 | - | - | - | -1,668,000 | -977,000 | - |
Sale of Assets | 15,900,000 | 13,150,000 | - | -177,062,000 | 5,001,000 | 5,426,000 | 4,187,000 | 2,122,000 | 377,000 | 247,000 |
Long Term Financial Asset | - | - | - | -2,186,000 | -177,062,000 | -177,062,000 | - | - | - | - |
Net cash Flow from Investing Activities | -3,982,675,000 | -1,686,225,000 | -765,058,000 | -2,798,023,000 | -1,890,960,000 | -1,272,299,000 | -371,987,000 | -1,374,277,000 | -776,050,000 | -373,436,000 |
Cash Flow From Financing Activities | ||||||||||
Dividend Paid | -760,334,000 | -760,334,000 | -760,334,000 | -3,041,294,000 | -1,710,734,000 | -950,414,000 | -950,414,000 | -1,710,734,000 | -1,045,454,000 | -570,234,000 |
Net Borrowing | 1,608,000,000 | 926,000,000 | 301,500,000 | 187,119,000 | -61,573,000 | -41,049,000 | -20,524,000 | -101,264,000 | -80,739,000 | -60,215,000 |
Transaction cost on Subsidiary Share Issue | - | - | - | - | - | - | - | - | - | - |
Proceeds from Non-Controlling Interests | - | - | - | - | - | - | - | - | - | - |
Net Cash Flow From Financing Activities | 847,666,000 | 165,666,000 | -458,834,000 | -2,854,175,000 | -1,772,307,000 | -991,463,000 | -970,938,000 | -1,811,998,000 | -1,126,193,000 | -630,449,000 |
Net Change | ||||||||||
Net Cash Begin Balance/ Reserved for future use | -107,708,000 | -107,708,000 | -107,708,000 | 1,705,258,000 | 1,705,258,000 | 1,705,258,000 | 1,705,258,000 | 451,010,000 | 451,010,000 | 451,010,000 |
Net Cash End Balance/ Reserved for future use | 216,967,000 | 205,091,000 | 100,676,000 | -107,708,000 | 1,393,194,000 | 1,727,772,000 | 1,661,326,000 | 1,705,258,000 | 1,636,166,000 | 1,613,913,000 |
Exchange Rate Change | - | - | - | - | - | - | - | - | - | - |
Net Change in Cash | 324,675,000 | 312,799,000 | 208,384,000 | -1,812,966,000 | -312,064,000 | 22,514,000 | -43,932,000 | 1,254,248,000 | 1,185,156,000 | 1,162,903,000 |
Favorable Balances | ||||||||||
Short Term Investment | 1,059,723,000 | 1,012,401,000 | 913,715,000 | 415,660,000 | 1,790,782,000 | 2,536,615,000 | 2,038,695,000 | 2,064,523,000 | 2,143,791,000 | 1,466,569,000 |
Cash in Hand and At Bank | 596,477,000 | 497,053,000 | 268,724,000 | 203,236,000 | 443,488,000 | 306,773,000 | 421,891,000 | 224,090,000 | 280,559,000 | 797,358,000 |
Total Cash and Cash Equivalents | 216,967,000 | 205,091,000 | 100,676,000 | -107,708,000 | 1,393,194,000 | 1,727,772,000 | 1,661,326,000 | 1,705,258,000 | 1,636,166,000 | 1,613,913,000 |
Unfavorable Balance | ||||||||||
Bank Overdrafts | -1,439,233,000 | -1,304,363,000 | -1,081,763,000 | -726,604,000 | -841,076,000 | -1,115,616,000 | -799,260,000 | -583,355,000 | -788,184,000 | -650,014,000 |
Assert | 2017-03-31 | 2016-03-31 | 2015-03-31 | 2014-03-31 | |||||
---|---|---|---|---|---|---|---|---|---|
Revenue & Gross Profit | |||||||||
Total Revenue | 43,518,688,000 | 34,069,211,000 | 27,699,059,000 | 23,613,690,000 | |||||
Cost of Sales | -36,479,220,000 | -28,572,740,000 | -24,028,703,000 | -20,796,940,000 | |||||
Gross Profit | 7,039,468,000 | 5,496,471,000 | 3,670,356,000 | 2,816,750,000 | |||||
Operating Expenses | |||||||||
Distribution Expenses | -1,593,112,000 | -1,473,188,000 | -1,311,669,000 | -1,222,460,000 | |||||
Administrative Expenses | -1,210,310,000 | -1,100,131,000 | -886,201,000 | -794,180,000 | |||||
Other Operating Expenses | -740,962,000 | -583,197,000 | -508,738,000 | -422,474,000 | |||||
Voluntary retirement scheme expense | - | - | - | - | |||||
Total Operating Expenses | 3,495,084,000 | 2,339,955,000 | 963,748,000 | 377,636,000 | |||||
Operating Income | |||||||||
Other Operating Income | 1,293,045,000 | 1,556,098,000 | 1,196,696,000 | 1,163,609,000 | |||||
Total Operating Activities | 4,788,129,000 | 3,896,053,000 | 2,160,444,000 | 1,541,245,000 | |||||
Finance (Cost)/Income | |||||||||
Finance Cost | -6,801,000 | -11,564,000 | -60,519,000 | -119,745,000 | |||||
Finance Income | 227,566,000 | 139,888,000 | 55,676,000 | 33,561,000 | |||||
Change in insurance contract liabilities | - | - | - | - | |||||
Share of results of equity accounted investments | 92,005,000 | -21,191,000 | -17,911,000 | 18,331,000 | |||||
Change in fair value of investment property | - | 16,947,000 | 8,975,000 | 71,796,000 | |||||
Net Finance (Cost)/ Income | 220,765,000 | 128,324,000 | -4,843,000 | -86,184,000 | |||||
Profit /Loss Before Tax | |||||||||
Profit /Loss Before Tax | 5,089,748,000 | 4,020,133,000 | 2,146,665 | 1,545,188,000 | |||||
Taxes | -1,536,845,000 | -1,145,260,000 | -621,170 | -327,471,000 | |||||
Net Income From Continuing Operation | 3,552,903,000 | 2,874,873,000 | 1,525,495 | 1,217,717,000 |
Assert | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue & Gross Profit | ||||||||||
Total Revenue | 12,828,933,000 | 12,483,996,000 | 12,342,740,000 | 11,079,472,000 | 11,279,297,000 | 10,880,492,000 | 10,279,427,000 | 9,518,339,000 | 8,613,170,000 | 8,127,128,000 |
Cost of Sales | -11,490,263,000 | -10,773,604,000 | -10,683,367,000 | -9,477,364,000 | -9,628,381,000 | -8,864,804,000 | -8,508,671,000 | -7,826,003,000 | -7,349,716,000 | -6,772,297,000 |
Gross Profit | 1,338,670,000 | 1,710,392,000 | 1,659,373,000 | 1,602,108,000 | 1,650,916,000 | 2,015,688,000 | 1,770,756,000 | 1,692,336,000 | 1,263,454,000 | 1,354,831,000 |
Operating Expenses | ||||||||||
Distribution Expenses | -439,128,000 | 350,287,000 | -473,277,000 | -409,926,000 | -393,136,000 | -389,915,000 | -400,135,000 | -378,884,000 | -367,396,000 | -380,334,000 |
Administrative Expenses | -385,135,000 | -461,524,000 | -364,664,000 | -298,278,000 | -320,468,000 | -310,066,000 | -281,498,000 | -282,104,000 | -272,445,000 | -302,747,000 |
Other Operating Expenses | -182,197,000 | -196,889,000 | -174,659,000 | -195,224,000 | -168,765,000 | -220,684,000 | -156,289,000 | -184,240,000 | -137,353,000 | -133,381,000 |
Voluntary retirement scheme expense | - | -367,042,000 | - | - | - | - | - | - | - | - |
Total Operating Expenses | 332,210,000 | 1,035,224,000 | 646,773,000 | 698,680,000 | 768,547,000 | 1,095,023,000 | 932,834,000 | 847,108,000 | 486,260,000 | 538,369,000 |
Operating Income | ||||||||||
Other Operating Income | 442,477,000 | 1,710,392,000 | 328,228,000 | 368,235,000 | 343,865,000 | 327,487,000 | 221,122,000 | 456,981,000 | 437,835,000 | 359,746,000 |
Total Operating Activities | 774,687,000 | 2,745,616,000 | 975,001,000 | 1,066,915,000 | 1,112,412,000 | 1,422,510,000 | 1,153,956,000 | 1,304,089,000 | 924,095,000 | 898,115,000 |
Finance (Cost)/Income | ||||||||||
Finance Cost | -8,109,000 | -1,523,000 | -2,067,000 | -1,597,000 | -1,594,000 | -1,587,000 | -2,023,000 | -2,218,000 | -2,462,000 | -3,190,000 |
Finance Income | 35,058,000 | 29,495,000 | 31,664,000 | 47,235,000 | 62,615,000 | 60,522,000 | 57,194,000 | 43,641,000 | 41,279,000 | 30,395,000 |
Change in insurance contract liabilities | - | - | - | - | - | - | - | - | - | - |
Share of results of equity accounted investments | -2,129,000 | -2,390,000 | -5,430,000 | 92,005,000 | -3,397,000 | -5,932,000 | -3,832,000 | -13,142,000 | -14,368,000 | 17,365,000 |
Change in fair value of investment property | - | - | - | 2,010,000 | - | - | - | 16,947,000 | - | - |
Net Finance (Cost)/ Income | 26,949,000 | 27,972,000 | 29,597,000 | 45,638,000 | 61,021,000 | 58,935,000 | 55,171,000 | 41,423,000 | 38,817,000 | 27,205,000 |
Profit /Loss Before Tax | ||||||||||
Profit /Loss Before Tax | 799,507,000 | 1,060,806,000 | 999,168,000 | 1,206,568,000 | 1,170,036,000 | 1,475,513,000 | 1,205,295,000 | 1,349,317,000 | 948,544,000 | 942,685,000 |
Taxes | -236,319,000 | -309,803,000 | -323,373,000 | -382,952,000 | -346,332,000 | -425,196,000 | -350,029,000 | -382,390,000 | -296,921,000 | -236,214,000 |
Net Income From Continuing Operation | 563,188,000 | 751,003,000 | 675,795,000 | 823,616,000 | 823,704,000 | 1,050,317,000 | 855,266,000 | 966,927,000 | 651,623,000 | 706,471,000 |
Date | Dividend | Dividend Year | EX Dividend Date | Announce Date | Shareholder Approval | AGM Date | Payment Date |
---|---|---|---|---|---|---|---|
2018-02-23 (q3) | 7 | 2017 | 2018-03-07 | 2018-02-23 | not_required | - | 2018-03-16 |
2017-05-12 (q4) | 8 | 2016 | 2017-05-23 | 2017-05-12 | not_required | - | 2017-06-01 |
2017-02-17 (q2) | 14 | 2016 | 2017-03-01 | 2017-02-17 | not_required | - | 2017-03-10 |
2016-11-07 (q3) | 8 | 2016 | 2016-11-07 | 2016-11-07 | Unknown | - | 2016-11-28 |
2016-04-29 (q4) | 10 | 2015 | 2016-05-11 | 2016-04-29 | Unknown | - | 2016-05-20 |
2016-02-05 (q2) | 7 | 2015 | 2016-02-16 | 2016-02-05 | Unknown | - | 2016-02-26 |
2015-10-07 (q2) | 5 | 2015 | 2015-10-16 | 2015-10-07 | Unknown | - | 2015-10-28 |
2015-05-11 (q4) | 6 | 2014 | 2015-05-20 | - | Unknown | - | 2015-05-29 |
2014-11-20 (q3) | 5 | 2014 | 2014-12-01 | 2014-11-20 | Unknown | - | 2014-12-10 |
2014-05-27 (annual) | 6 | 2013 | 2014-06-05 | 2014-05-27 | Unknown | - | 2014-06-17 |
2013-05-28 (annual) | 4 | 2012 | 2013-06-06 | 2013-05-28 | Unknown | - | - |
2012-05-15 (annual) | 4 | 2011 | 2012-05-24 | 2012-05-15 | Unknown | - | 2012-06-05 |