SlideShare a Scribd company logo
POWERGRID – One Nation, One Grid
Overview
Powergrid is a PSU and a Navratna enterprise in power transmission sector responsible for
carrying about 50% of total power generated in India. It is the 3rd largest transmission utility in
the world. Extensive experience & expertise in implementing transmission projects Rated
consistently “EXCELLENT” against GOI MoUs since FY 1994.
Business Segments
The existing business segment are Transmission, Grid Management, Consultancy, Telecom and
actively looking for new opportunities like Green energy corridor, Smart Grid which is
implemented in Pondicherry on trial basis. Its responsibility includes planning, coordination,
supervision and control over inter-State transmission system and operation of National &
Regional Power Grids. Company owns and operates about 1,01,379 ckt kms of transmission
lines. This gigantic transmission network, spread over length and breadth of the country, is
consistently maintained at an availability of over 99%.
Unlocking the growth
Low operational risk with limited exposure to general business cycles and cost plus tariff for the
projects in hand enables the Company to recover its entire costs. Consulting business both in
Domestic and International markets and Telecom broadband businesses experiencing steady
growth by leasing transmission towers to telecom infrastructure service provider. With various
UMPP and other power projects coming up near the resource (mineral) rich location and thus
required generated power to transferred over long distance more need for long distance
transmission capabilities.
Secured first project under the ‘Tariff based Competitive Bidding’ and Management’ and a
contract from ‘Ethiopian Electric Power Service Company’. Inter – regional power transfer
capacity enhanced to 31,850 MW. Under the 12th
year plan, theme the company adopted is
‘CAPEX” and will do a capex of Rs. 1, 10,000 crore, which will be invested in phases during 2012-
17.The amount is expected to obtained in terms of 70% debt and 30% equity. Projects coming
up with Renewable Energy like Solar, Wind and their uncertainty in production will be address
by creation of Green Energy Corridors and with the support from foreign entities for subsidized
loan.
Financial Analysis
The company posted a healthy revenue growth 20.69% vs. 17.52% YOY showing good demand,
while the EBIDTA growth for the company stood at 22.48% vs. 18.19% YOY reflecting
operational efficiency. The PAT growth is 23.41% vs. 19.11% reflecting company’s low
miscellaneous expenses and book value for the company stood at Rs. 52.
The DuPont’s Analysis shows that ROE stood at 16.33% and thus offer more stable and
consistent return. The current price of stock at Rs. 96 it is trading at a P/E of 10 while the
industry average is 14, however considering the risk factors P/E of 12 the price comes around to
be Rs.112 which looks to be an achievable target price.
Disclaimer: The above views are personal opinion of the author, before making an investment
please consult your investment advisor.
Financial Year FY'11 FY'12 FY'13
Transmission Charges 813780 982563 1,257,087
Consultancy 28676 28470 22680
Telecom 18720 20119 23139
Other Income 12894 13484
Total Income 861176 1044046 1316390
Total Expense 377312 438526 537785
EBIDTA 711156 869259 1121385
Profit After Tax (PAT) 267191 330299 431261
Earnings per Share 5.77 7.13 9.32
Net Profit Margin 0.31 0.32 0.33
Total Asset Turnover 0.11 0.11 0.11
Equity Multiplier 3.63 3.91 4.29
ROE 12.48% 14.01% 16.33%

More Related Content

Similar to Powergrid

SunTerrace Energy Company Profile
SunTerrace Energy Company ProfileSunTerrace Energy Company Profile
SunTerrace Energy Company Profile
SunTerrace Energy
 
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
Loay Ghazaleh MBA, BSc Civil Eng.
 
Merger and acquisitions it sector in india
Merger and acquisitions   it sector in indiaMerger and acquisitions   it sector in india
Merger and acquisitions it sector in india
Lokesh Bahety
 
Merger and acquisitions it sector in india
Merger and acquisitions   it sector in indiaMerger and acquisitions   it sector in india
Merger and acquisitions it sector in india
Lokesh Bahety
 
Feasibility study of setting of solar plant in Philippines
Feasibility study of setting of solar plant in Philippines Feasibility study of setting of solar plant in Philippines
Feasibility study of setting of solar plant in Philippines
Siddharth Kundu
 
Critical aparaisal vodafone&idea_merger
Critical aparaisal vodafone&idea_mergerCritical aparaisal vodafone&idea_merger
Critical aparaisal vodafone&idea_merger
Vijaya Meghana Chakka
 
Vodafone idea
Vodafone ideaVodafone idea
Vodafone idea
DivyaAdhikari4
 
Final project
Final projectFinal project
Final project
MAHIMA KUNDU
 
Presentation by Climate Policy Initiative
Presentation by Climate Policy InitiativePresentation by Climate Policy Initiative
Presentation by Climate Policy Initiative
International solar alliiance
 
Orient Green Power IPO Note
Orient Green Power IPO NoteOrient Green Power IPO Note
Orient Green Power IPO Note
Angel Broking
 
Vodafone & idea
Vodafone & ideaVodafone & idea
Vodafone & idea
ShraddhaAgrawal37
 
Corporate Profile 2023.pptx
Corporate Profile 2023.pptxCorporate Profile 2023.pptx
Corporate Profile 2023.pptx
MayurHiwarkar4
 
New Energy Conference-Haitham Kamhiyeh's Speech
New Energy Conference-Haitham Kamhiyeh's SpeechNew Energy Conference-Haitham Kamhiyeh's Speech
New Energy Conference-Haitham Kamhiyeh's Speech
EDAMA
 
Feature story in power today
Feature story in power todayFeature story in power today
Feature story in power today
Angelique International Limited
 
ADANI GREEN ENERGY
ADANI GREEN ENERGYADANI GREEN ENERGY
ADANI GREEN ENERGY
retrogradesretrograd
 
Birendra Behuria ppt.pptx
Birendra Behuria ppt.pptxBirendra Behuria ppt.pptx
Birendra Behuria ppt.pptx
BanaDurga
 
NextEra Analyst Report
NextEra Analyst ReportNextEra Analyst Report
NextEra Analyst Report
Jared Friedman
 
M&A in Distress Sector, 2017
M&A in Distress Sector, 2017M&A in Distress Sector, 2017
M&A in Distress Sector, 2017
RBSA Advisors
 
Distributed Energy Think Savings Webinar
Distributed Energy Think Savings Webinar Distributed Energy Think Savings Webinar
Distributed Energy Think Savings Webinar
Ruchir Punjabi
 
Case study pe& vc
Case study pe& vcCase study pe& vc
Case study pe& vc
NoufA13
 

Similar to Powergrid (20)

SunTerrace Energy Company Profile
SunTerrace Energy Company ProfileSunTerrace Energy Company Profile
SunTerrace Energy Company Profile
 
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
Driving Clean Energy in MENA / GCC Region - 2nd kuwait Investment Summit – Fe...
 
Merger and acquisitions it sector in india
Merger and acquisitions   it sector in indiaMerger and acquisitions   it sector in india
Merger and acquisitions it sector in india
 
Merger and acquisitions it sector in india
Merger and acquisitions   it sector in indiaMerger and acquisitions   it sector in india
Merger and acquisitions it sector in india
 
Feasibility study of setting of solar plant in Philippines
Feasibility study of setting of solar plant in Philippines Feasibility study of setting of solar plant in Philippines
Feasibility study of setting of solar plant in Philippines
 
Critical aparaisal vodafone&idea_merger
Critical aparaisal vodafone&idea_mergerCritical aparaisal vodafone&idea_merger
Critical aparaisal vodafone&idea_merger
 
Vodafone idea
Vodafone ideaVodafone idea
Vodafone idea
 
Final project
Final projectFinal project
Final project
 
Presentation by Climate Policy Initiative
Presentation by Climate Policy InitiativePresentation by Climate Policy Initiative
Presentation by Climate Policy Initiative
 
Orient Green Power IPO Note
Orient Green Power IPO NoteOrient Green Power IPO Note
Orient Green Power IPO Note
 
Vodafone & idea
Vodafone & ideaVodafone & idea
Vodafone & idea
 
Corporate Profile 2023.pptx
Corporate Profile 2023.pptxCorporate Profile 2023.pptx
Corporate Profile 2023.pptx
 
New Energy Conference-Haitham Kamhiyeh's Speech
New Energy Conference-Haitham Kamhiyeh's SpeechNew Energy Conference-Haitham Kamhiyeh's Speech
New Energy Conference-Haitham Kamhiyeh's Speech
 
Feature story in power today
Feature story in power todayFeature story in power today
Feature story in power today
 
ADANI GREEN ENERGY
ADANI GREEN ENERGYADANI GREEN ENERGY
ADANI GREEN ENERGY
 
Birendra Behuria ppt.pptx
Birendra Behuria ppt.pptxBirendra Behuria ppt.pptx
Birendra Behuria ppt.pptx
 
NextEra Analyst Report
NextEra Analyst ReportNextEra Analyst Report
NextEra Analyst Report
 
M&A in Distress Sector, 2017
M&A in Distress Sector, 2017M&A in Distress Sector, 2017
M&A in Distress Sector, 2017
 
Distributed Energy Think Savings Webinar
Distributed Energy Think Savings Webinar Distributed Energy Think Savings Webinar
Distributed Energy Think Savings Webinar
 
Case study pe& vc
Case study pe& vcCase study pe& vc
Case study pe& vc
 

Recently uploaded

Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Kalyan Satta Matka Guessing Matka Result Main Bazar chart
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
hartfordclub1
 
Easily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYCEasily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYC
Any kyc Account
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
taqyea
 
Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024
Adnet Communications
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
MJ Global
 
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
my Pandit
 
Best practices for project execution and delivery
Best practices for project execution and deliveryBest practices for project execution and delivery
Best practices for project execution and delivery
CLIVE MINCHIN
 
Structural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for BuildingsStructural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for Buildings
Chandresh Chudasama
 
3 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 20243 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 2024
SEOSMMEARTH
 
Understanding User Needs and Satisfying Them
Understanding User Needs and Satisfying ThemUnderstanding User Needs and Satisfying Them
Understanding User Needs and Satisfying Them
Aggregage
 
Digital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on SustainabilityDigital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on Sustainability
sssourabhsharma
 
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & InnovationInnovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Operational Excellence Consulting
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
Alexandra Fulford
 
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
Lacey Max
 
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
my Pandit
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
➒➌➎➏➑➐➋➑➐➐Dpboss Matka Guessing Satta Matka Kalyan Chart Indian Matka
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Holger Mueller
 
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
Stephen Cashman
 

Recently uploaded (20)

Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel ChartSatta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
Satta Matka Dpboss Matka Guessing Kalyan Chart Indian Matka Kalyan panel Chart
 
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
❼❷⓿❺❻❷❽❷❼❽ Dpboss Matka Result Satta Matka Guessing Satta Fix jodi Kalyan Fin...
 
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf2024-6-01-IMPACTSilver-Corp-Presentation.pdf
2024-6-01-IMPACTSilver-Corp-Presentation.pdf
 
Easily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYCEasily Verify Compliance and Security with Binance KYC
Easily Verify Compliance and Security with Binance KYC
 
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
一比一原版新西兰奥塔哥大学毕业证(otago毕业证)如何办理
 
Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024Lundin Gold Corporate Presentation - June 2024
Lundin Gold Corporate Presentation - June 2024
 
How MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdfHow MJ Global Leads the Packaging Industry.pdf
How MJ Global Leads the Packaging Industry.pdf
 
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
Taurus Zodiac Sign: Unveiling the Traits, Dates, and Horoscope Insights of th...
 
Best practices for project execution and delivery
Best practices for project execution and deliveryBest practices for project execution and delivery
Best practices for project execution and delivery
 
Structural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for BuildingsStructural Design Process: Step-by-Step Guide for Buildings
Structural Design Process: Step-by-Step Guide for Buildings
 
3 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 20243 Simple Steps To Buy Verified Payoneer Account In 2024
3 Simple Steps To Buy Verified Payoneer Account In 2024
 
Understanding User Needs and Satisfying Them
Understanding User Needs and Satisfying ThemUnderstanding User Needs and Satisfying Them
Understanding User Needs and Satisfying Them
 
Digital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on SustainabilityDigital Marketing with a Focus on Sustainability
Digital Marketing with a Focus on Sustainability
 
Innovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & InnovationInnovation Management Frameworks: Your Guide to Creativity & Innovation
Innovation Management Frameworks: Your Guide to Creativity & Innovation
 
Business storytelling: key ingredients to a story
Business storytelling: key ingredients to a storyBusiness storytelling: key ingredients to a story
Business storytelling: key ingredients to a story
 
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
How are Lilac French Bulldogs Beauty Charming the World and Capturing Hearts....
 
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
Unveiling the Dynamic Personalities, Key Dates, and Horoscope Insights: Gemin...
 
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta MatkaDpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
Dpboss Matka Guessing Satta Matta Matka Kalyan Chart Satta Matka
 
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challengesEvent Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
Event Report - SAP Sapphire 2024 Orlando - lots of innovation and old challenges
 
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
The Heart of Leadership_ How Emotional Intelligence Drives Business Success B...
 

Powergrid

  • 1. POWERGRID – One Nation, One Grid Overview Powergrid is a PSU and a Navratna enterprise in power transmission sector responsible for carrying about 50% of total power generated in India. It is the 3rd largest transmission utility in the world. Extensive experience & expertise in implementing transmission projects Rated consistently “EXCELLENT” against GOI MoUs since FY 1994. Business Segments The existing business segment are Transmission, Grid Management, Consultancy, Telecom and actively looking for new opportunities like Green energy corridor, Smart Grid which is implemented in Pondicherry on trial basis. Its responsibility includes planning, coordination, supervision and control over inter-State transmission system and operation of National & Regional Power Grids. Company owns and operates about 1,01,379 ckt kms of transmission lines. This gigantic transmission network, spread over length and breadth of the country, is consistently maintained at an availability of over 99%. Unlocking the growth Low operational risk with limited exposure to general business cycles and cost plus tariff for the projects in hand enables the Company to recover its entire costs. Consulting business both in Domestic and International markets and Telecom broadband businesses experiencing steady growth by leasing transmission towers to telecom infrastructure service provider. With various UMPP and other power projects coming up near the resource (mineral) rich location and thus required generated power to transferred over long distance more need for long distance transmission capabilities. Secured first project under the ‘Tariff based Competitive Bidding’ and Management’ and a contract from ‘Ethiopian Electric Power Service Company’. Inter – regional power transfer capacity enhanced to 31,850 MW. Under the 12th year plan, theme the company adopted is ‘CAPEX” and will do a capex of Rs. 1, 10,000 crore, which will be invested in phases during 2012- 17.The amount is expected to obtained in terms of 70% debt and 30% equity. Projects coming up with Renewable Energy like Solar, Wind and their uncertainty in production will be address by creation of Green Energy Corridors and with the support from foreign entities for subsidized loan. Financial Analysis The company posted a healthy revenue growth 20.69% vs. 17.52% YOY showing good demand, while the EBIDTA growth for the company stood at 22.48% vs. 18.19% YOY reflecting operational efficiency. The PAT growth is 23.41% vs. 19.11% reflecting company’s low miscellaneous expenses and book value for the company stood at Rs. 52.
  • 2. The DuPont’s Analysis shows that ROE stood at 16.33% and thus offer more stable and consistent return. The current price of stock at Rs. 96 it is trading at a P/E of 10 while the industry average is 14, however considering the risk factors P/E of 12 the price comes around to be Rs.112 which looks to be an achievable target price. Disclaimer: The above views are personal opinion of the author, before making an investment please consult your investment advisor. Financial Year FY'11 FY'12 FY'13 Transmission Charges 813780 982563 1,257,087 Consultancy 28676 28470 22680 Telecom 18720 20119 23139 Other Income 12894 13484 Total Income 861176 1044046 1316390 Total Expense 377312 438526 537785 EBIDTA 711156 869259 1121385 Profit After Tax (PAT) 267191 330299 431261 Earnings per Share 5.77 7.13 9.32 Net Profit Margin 0.31 0.32 0.33 Total Asset Turnover 0.11 0.11 0.11 Equity Multiplier 3.63 3.91 4.29 ROE 12.48% 14.01% 16.33%