Banco Products (I) Limited
NSE: BANCOINDIA · Automobile and Auto Components
Ask the data
Instant answers about Banco Products (I) Limited — computed from its filings, no language modelPrice & valuation
split & bonus adjusted · pick a metric and rangeAnnual performance
annual · ₹ crore · line = operating margin| FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 | FY26 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,374 | 1,567 | 1,422 | 1,533 | 1,958 | 2,332 | 2,768 | 3,213 | 3,896 |
| EBITDA | 163 | 175 | 122 | 178 | 272 | 364 | 422 | 611 | 681 |
| Operating margin | 11.9% | 11.2% | 8.6% | 11.6% | 13.9% | 15.6% | 15.3% | 19.0% | 17.5% |
| Interest | 2 | 4 | 3 | 4 | 5 | 13 | 21 | 26 | 23 |
| Depreciation | 33 | 29 | 33 | 34 | 48 | 56 | 76 | 94 | 135 |
| Profit before tax | 168 | 153 | 111 | 150 | 224 | 311 | 363 | 534 | 644 |
| Tax | 52 | 69 | 35 | 36 | 71 | 75 | 91 | 142 | 162 |
| Net profit | 117 | 104 | 76 | 0 | 0 | 236 | 0 | 409 | 596 |
| EPS ₹ | 16.33 | 9.66 | 10.71 | 15.90 | 21.31 | 32.94 | 37.95 | 27.39 | 33.68 |
| Operating cash flow | — | — | — | — | 57 | -41 | 458 | 164 | 380 |
| Capex | — | — | — | — | 75 | 125 | 91 | 98 | 139 |
| Dividend paid | — | — | — | — | 14 | 200 | 243 | 157 | 215 |
| Total assets | — | — | — | — | — | 1,884 | 2,027 | 2,846 | 3,058 |
| Equity | — | — | — | — | — | 1,002 | 1,052 | 1,303 | 1,684 |
Quarterly performance
last 34 quarters · ₹ crore| MAR '18 | SEP '18 | DEC '18 | MAR '19 | JUN '19 | SEP '19 | DEC '19 | MAR '20 | JUN '20 | SEP '20 | DEC '20 | MAR '21 | JUN '21 | SEP '21 | DEC '21 | MAR '22 | JUN '22 | SEP '22 | DEC '22 | MAR '23 | JUN '23 | SEP '23 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25 | JUN '25 | SEP '25 | DEC '25 | MAR '26 | JUN '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 298 | 435 | 333 | 370 | 393 | 380 | 318 | 332 | 274 | 438 | 376 | 445 | 501 | 549 | 404 | 507 | 586 | 628 | 509 | 609 | 749 | 725 | 571 | 724 | 804 | 895 | 639 | 875 | 970 | 1,038 | 789 | 1,099 | 1,184 | 1,265 |
| Operating profit | 48 | 66 | 8 | 40 | 44 | 26 | 19 | 34 | 27 | 70 | 54 | 27 | 72 | 81 | 40 | 80 | 67 | 59 | 140 | 98 | 97 | 122 | 89 | 114 | 133 | 206 | 58 | 214 | 182 | 149 | 125 | 225 | 213 | 263 |
| Operating margin | 16.0% | 15.1% | 2.4% | 10.8% | 11.1% | 6.8% | 6.0% | 10.1% | 10.0% | 15.9% | 14.5% | 6.0% | 14.3% | 14.7% | 9.8% | 15.7% | 11.4% | 9.4% | 27.5% | 16.1% | 12.9% | 16.9% | 15.6% | 15.8% | 16.5% | 23.0% | 9.1% | 24.5% | 18.8% | 14.4% | 15.8% | 20.5% | 18.0% | 20.8% |
| Other income | 11 | 3 | 9 | 2 | 9 | 4 | 5 | 7 | 1 | 4 | 2 | 1 | 8 | 0 | -3 | -1 | 1 | 10 | 1 | 3 | 16 | 3 | 12 | 6 | 2 | 17 | 5 | 19 | 14 | 59 | 9 | 17 | 6 | 6 |
| Interest | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 2 | 1 | 1 | 1 | 3 | 2 | 1 | 3 | 7 | 5 | 6 | 4 | 7 | 7 | 6 | 5 | 8 | 7 | 8 | 8 | -0 | 5 | 7 |
| Depreciation | 8 | 9 | 7 | 7 | 7 | 8 | 8 | 10 | 8 | 8 | 9 | 8 | 8 | 8 | 8 | 24 | 12 | 12 | 13 | 20 | 15 | 16 | 17 | 28 | 19 | 19 | 20 | 36 | 24 | 25 | 26 | 60 | 35 | 36 |
| Profit before tax | 50 | 59 | 9 | 33 | 45 | 21 | 16 | 30 | 20 | 65 | 47 | 18 | 71 | 72 | 28 | 53 | 55 | 56 | 126 | 74 | 93 | 104 | 81 | 86 | 109 | 197 | 39 | 190 | 164 | 175 | 119 | 186 | 179 | 226 |
| Tax | 23 | 22 | 15 | 10 | 15 | 5 | 3 | 12 | 2 | 24 | 10 | -1 | 25 | 23 | 11 | 12 | 20 | 5 | 28 | 23 | 24 | 38 | 12 | 17 | 40 | 58 | 8 | 36 | 55 | 36 | 33 | 39 | 56 | 60 |
| Net profit | 27 | 37 | -4 | 14 | 30 | 16 | 0 | 12 | 23 | 40 | 37 | 0 | 0 | 0 | 17 | 0 | 39 | 53 | 0 | 51 | 0 | 0 | 0 | 0 | 0 | 139 | 31 | 147 | 164 | 168 | 102 | 162 | 124 | 168 |
| EPS ₹ | 3.77 | 5.13 | -0.52 | 0.68 | 4.18 | 2.22 | 1.86 | 2.43 | 2.46 | 5.73 | 5.15 | 2.57 | 6.42 | 6.88 | 2.39 | 5.62 | 4.84 | 7.23 | 13.73 | 7.14 | 9.62 | 9.24 | 9.55 | 9.53 | 9.60 | 19.39 | 2.16 | 10.73 | 7.66 | 9.71 | 6.00 | 10.31 | 8.56 | 11.56 |
| Revenue YoY | — | — | — | 24.5% | — | -12.7% | -4.4% | -10.4% | -30.1% | 15.4% | 18.1% | 34.0% | 82.6% | 25.3% | 7.5% | 13.9% | 16.9% | 14.4% | 26.1% | 20.2% | 28.0% | 15.4% | 12.1% | 18.8% | 7.3% | 23.5% | 12.0% | 20.8% | 20.7% | 16.0% | 23.5% | 25.6% | 22.0% | 21.8% |
| Profit YoY | — | — | — | -48.1% | — | -56.7% | — | -16.6% | -22.3% | 153.9% | — | -100.0% | -100.0% | -100.0% | -53.5% | — | — | — | -100.0% | — | -100.0% | -100.0% | — | -100.0% | — | — | — | — | — | 20.8% | 230.9% | 10.1% | -24.4% | 0.3% |
Earlier results (standalone, Sep '07 – Dec '17)
₹ crore · from BSE, before the NSE XBRL filings beginBanco Products (I) Limited reports consolidated figures above. Quarterly consolidated results only became mandatory in India in 2019, so the earlier history available is the standalone company only (excluding subsidiaries). It is shown separately so the two bases are never mixed.
Full years
| FY09† | FY10† | FY11† | FY12† | FY13† | FY14† | FY15† | FY16† | FY17† | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 288 | 413 | 466 | 562 | 449 | 447 | 420 | 493 | 548 |
| Operating profit | 52 | 106 | 94 | 94 | 67 | 80 | 60 | 93 | 89 |
| Operating margin | 18.2% | 25.6% | 20.2% | 16.7% | 15.0% | 17.9% | 14.3% | 18.8% | 16.3% |
| Other income | 7 | 4 | 2 | 22 | 6 | 34 | 16 | 32 | 64 |
| Interest | 3 | 2 | 9 | 8 | 9 | 14 | 6 | 2 | 0 |
| Depreciation | 9 | 10 | 13 | 15 | 16 | 17 | 16 | 19 | 17 |
| Profit before tax | 48 | 98 | 74 | 93 | 48 | 83 | 54 | 104 | 135 |
| Tax | 8 | 20 | 16 | 21 | 14 | 16 | 12 | 21 | 28 |
| Net profit | 40 | 78 | 59 | 72 | 35 | 66 | 42 | 82 | 107 |
Quarters
| SEP '07† | DEC '07† | MAR '08† | JUN '08† | SEP '08† | DEC '08† | MAR '09† | JUN '09† | SEP '09† | DEC '09† | MAR '10† | JUN '10† | SEP '10† | DEC '10† | MAR '11† | JUN '11† | SEP '11† | DEC '11† | MAR '12† | JUN '12† | SEP '12† | DEC '12† | MAR '13† | JUN '13† | SEP '13† | DEC '13† | MAR '14† | JUN '14† | SEP '14† | DEC '14† | MAR '15† | JUN '15† | SEP '15† | DEC '15† | MAR '16† | JUN '16† | SEP '16† | DEC '16† | MAR '17† | JUN '17† | SEP '17† | DEC '17† | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 69 | 80 | 81 | 84 | 80 | 63 | 60 | 87 | 98 | 107 | 120 | 113 | 119 | 103 | 130 | 144 | 142 | 130 | 146 | 111 | 119 | 104 | 115 | 127 | 100 | 101 | 119 | 113 | 105 | 96 | 105 | 113 | 127 | 115 | 137 | 139 | 148 | 121 | 140 | 148 | 150 | 148 |
| Operating profit | 11 | 17 | 17 | 16 | 14 | 9 | 13 | 22 | 29 | 26 | 29 | 29 | 24 | 21 | 20 | 31 | 22 | 20 | 22 | 17 | 17 | 15 | 17 | 19 | 15 | 16 | 31 | 22 | 18 | 11 | 9 | 21 | 23 | 23 | 25 | 31 | 26 | 18 | 14 | 18 | 23 | 24 |
| Operating margin | 16.5% | 21.4% | 21.5% | 19.1% | 17.0% | 14.8% | 22.2% | 25.2% | 29.2% | 24.6% | 23.9% | 25.5% | 20.0% | 20.2% | 15.7% | 21.3% | 15.3% | 15.2% | 14.8% | 15.7% | 14.7% | 14.3% | 15.2% | 14.8% | 14.8% | 15.7% | 25.6% | 19.4% | 17.5% | 11.6% | 8.1% | 18.2% | 18.3% | 20.2% | 18.6% | 22.2% | 17.7% | 15.0% | 10.0% | 11.8% | 15.1% | 16.1% |
| Other income | 1 | 2 | 3 | 3 | 1 | 1 | 3 | 0 | 1 | 1 | 2 | 0 | 1 | 0 | 1 | 1 | 1 | 1 | 20 | 1 | 3 | 0 | 2 | 17 | 4 | 4 | 10 | 2 | 6 | 5 | 3 | 14 | 10 | 2 | 6 | 15 | 19 | 13 | 16 | 13 | 27 | 4 |
| Interest | 1 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 0 | 0 | 1 | 2 | 2 | 2 | 2 | 2 | 3 | 2 | 2 | 1 | 3 | 2 | 2 | 3 | 3 | 2 | 7 | 2 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Depreciation | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 3 | 4 | 3 | 4 | 4 | 4 | 4 | 3 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 5 | 4 | 4 | 6 | 5 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Profit before tax | 10 | 16 | 18 | 16 | 11 | 7 | 13 | 20 | 27 | 24 | 28 | 24 | 19 | 15 | 16 | 26 | 16 | 15 | 36 | 14 | 13 | 9 | 13 | 29 | 12 | 13 | 29 | 18 | 18 | 11 | 6 | 31 | 28 | 19 | 26 | 41 | 41 | 27 | 26 | 26 | 46 | 23 |
| Tax | 0 | 4 | 3 | 3 | 1 | 2 | 2 | 4 | 6 | 5 | 6 | 5 | 4 | 2 | 4 | 5 | 5 | 2 | 8 | 4 | 4 | 2 | 3 | 6 | 2 | 1 | 7 | 3 | 4 | 2 | 2 | 7 | 6 | 3 | 6 | 8 | 9 | 6 | 6 | 4 | 10 | 1 |
| Net profit | 9 | 12 | 15 | 14 | 11 | 5 | 11 | 16 | 21 | 19 | 22 | 19 | 15 | 13 | 12 | 20 | 11 | 13 | 28 | 10 | 9 | 6 | 10 | 22 | 10 | 12 | 23 | 15 | 14 | 9 | 4 | 24 | 22 | 16 | 20 | 33 | 32 | 21 | 21 | 22 | 36 | 22 |
| EPS ₹ | 7.02 | 1.74 | 2.11 | 1.94 | 1.49 | 0.70 | 1.54 | 2.29 | 2.95 | 2.69 | 3.05 | 2.69 | 2.06 | 1.86 | 1.62 | 2.86 | 1.55 | 1.83 | 3.89 | 1.39 | 1.27 | 0.87 | 1.35 | 3.13 | 1.34 | 1.63 | 3.19 | 2.05 | 1.95 | 1.26 | 0.57 | 3.33 | 3.13 | 2.25 | 2.78 | 4.60 | 4.52 | 3.01 | 2.87 | 3.04 | 5.01 | 3.14 |
| Revenue YoY | — | — | — | — | 15.2% | -20.8% | -26.0% | 3.3% | 22.8% | 68.9% | 100.5% | 30.0% | 21.5% | -3.6% | 7.5% | 27.1% | 19.1% | 25.3% | 13.0% | -22.7% | -16.4% | -19.8% | -21.6% | 14.0% | -16.0% | -2.8% | 4.0% | -10.6% | 4.9% | -4.6% | -11.7% | -0.1% | 21.1% | 19.6% | 30.3% | 22.5% | 16.4% | 5.2% | 2.2% | 6.5% | 1.8% | 22.1% |
| Profit YoY | — | — | — | — | 11.5% | -60.0% | -26.5% | 18.1% | 99.4% | 289.5% | 98.1% | 18.4% | -30.2% | -31.0% | -46.9% | 6.5% | -24.8% | -1.6% | 139.7% | -51.3% | -18.3% | -52.6% | -65.3% | 124.6% | 5.6% | 88.2% | 136.5% | -34.5% | 45.9% | -22.6% | -82.2% | 62.2% | 60.3% | 78.3% | 390.9% | 38.2% | 44.5% | 33.6% | 3.3% | -33.9% | 10.9% | 4.4% |
Returns & margins
trailing-twelve-month, per quarter| JUN '19 | SEP '19 | DEC '19 | MAR '20 | JUN '20 | SEP '20 | DEC '20 | MAR '21 | JUN '21 | SEP '21 | DEC '21 | MAR '22 | JUN '22 | SEP '22 | DEC '22 | MAR '23 | JUN '23 | SEP '23 | DEC '23 | MAR '24 | JUN '24 | SEP '24 | DEC '24 | MAR '25 | JUN '25 | SEP '25 | DEC '25 | MAR '26 | JUN '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ROE | — | — | — | — | — | — | — | — | — | — | — | — | — | 11.7% | 9.9% | 14.3% | 10.4% | 4.9% | 4.9% | 0.0% | 0.0% | 10.9% | 13.3% | 24.3% | 36.9% | 31.2% | 35.6% | 35.4% | 33.0% | 29.9% |
| ROCE | — | — | — | — | — | — | — | — | — | — | — | — | — | 16.5% | 24.7% | 25.0% | 28.2% | 31.4% | 28.1% | 30.2% | 31.6% | 32.8% | 30.1% | 34.5% | 38.0% | 28.0% | 31.9% | 31.6% | 32.2% | 32.7% |
| Net margin | 5.0% | 3.8% | 4.1% | 4.0% | 3.9% | 5.5% | 7.9% | 6.6% | 4.4% | 2.0% | 0.9% | 0.9% | 2.7% | 5.1% | 4.1% | 6.1% | 4.2% | 2.0% | 1.9% | 0.0% | 0.0% | 4.6% | 5.5% | 9.9% | 14.2% | 14.5% | 15.8% | 15.3% | 13.5% | 12.8% |
| EBITDA margin | 10.3% | 8.0% | 8.8% | 8.6% | 8.1% | 11.0% | 13.0% | 11.6% | 12.6% | 12.5% | 11.5% | 13.9% | 13.0% | 11.5% | 15.5% | 15.6% | 15.8% | 17.6% | 15.3% | 15.3% | 16.2% | 18.1% | 16.7% | 19.0% | 19.5% | 17.1% | 18.3% | 17.5% | 17.3% | 19.0% |
| Debt / equity | — | — | — | — | — | — | — | — | — | — | — | — | — | 0.29 | 0.29 | 0.29 | 0.29 | 0.27 | 0.27 | 0.21 | 0.21 | 0.18 | 0.18 | 0.24 | 0.24 | 0.30 | 0.30 | 0.25 | 0.25 | 0.20 |
| Interest coverage | 33.86 | 25.13 | 30.10 | 36.95 | 28.60 | 50.53 | 61.62 | 42.39 | 56.11 | 48.12 | 43.36 | 43.54 | 34.10 | 31.48 | 36.53 | 25.71 | 22.51 | 20.09 | 16.96 | 17.98 | 17.36 | 21.18 | 18.69 | 21.84 | 23.99 | 21.37 | 22.00 | 29.53 | 32.78 | 37.56 |
| Asset turnover | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.11 | 1.17 | 1.24 | 1.32 | 1.33 | 1.36 | 1.37 | 1.39 | 1.28 | 1.31 | 1.13 | 1.19 | 1.14 | 1.19 | 1.27 | 1.34 | 1.27 |
Balance sheet
equity vs borrowings over time · ₹ crore| SEP '22 | MAR '23 | SEP '23 | MAR '24 | SEP '24 | MAR '25 | SEP '25 | MAR '26 | SEP '26 | |
|---|---|---|---|---|---|---|---|---|---|
| Share capital | 14 | 14 | 14 | 14 | 14 | 29 | 29 | 29 | 29 |
| Other equity / reserves | 916 | 987 | 1,033 | 1,037 | 1,259 | 1,274 | 1,606 | 1,656 | 1,833 |
| Total equity | 931 | 1,002 | 1,047 | 1,052 | 1,274 | 1,303 | 1,634 | 1,684 | 1,862 |
| Borrowings | 271 | 292 | 282 | 222 | 234 | 318 | 491 | 428 | 364 |
| Current liabilities | 826 | 650 | 715 | 685 | 773 | 1,138 | 1,044 | 1,155 | 1,343 |
| Non-current liabilities | 150 | 232 | 187 | 291 | 295 | 405 | 399 | 219 | 215 |
| Total assets | 1,906 | 1,884 | 1,949 | 2,027 | 2,342 | 2,846 | 3,078 | 3,058 | 3,420 |
| Property, plant & equipment | 287 | 351 | 334 | 451 | 444 | 513 | 482 | 465 | 443 |
| Capital work-in-progress | 20 | 18 | 35 | 10 | 12 | 5 | 16 | 11 | 21 |
| Investments | 0 | 0 | 0 | 0 | 31 | 38 | 76 | 79 | 21 |
| Inventories | 890 | 995 | 763 | 922 | 997 | 1,381 | 1,376 | 1,498 | 1,501 |
| Receivables | 453 | 413 | 507 | 481 | 687 | 611 | 769 | 738 | 991 |
| Cash & equivalents | 9 | 7 | 25 | 17 | 12 | 22 | 105 | 31 | 96 |
Cash flow
annual · ₹ crore · line = free cash flow| FY22 | FY23 | FY24 | FY25 | FY26 | |
|---|---|---|---|---|---|
| Cash from operations | 57 | -41 | 458 | 164 | 380 |
| Cash from investing | -104 | -23 | -114 | -73 | -175 |
| Cash from financing | -11 | 59 | -339 | -89 | -189 |
| Capex | 75 | 125 | 91 | 98 | 139 |
| Free cash flow | -18 | -167 | 367 | 66 | 241 |
| Dividends paid | 14 | 200 | 243 | 157 | 215 |
Where the assets sit
Sep '26 · ₹ crorePeer comparison
largest in Automobile and Auto Components · this company in bold| Company | Market cap ₹cr | Price | P/E | P/B | ROE |
|---|---|---|---|---|---|
| Maruti Suzuki India Ltd. | 4,00,860 | 12,750.00 | 29.8 | 3.68 | 12.3% |
| Mahindra & Mahindra Ltd. | 3,67,588 | 3,287.20 | 19.0 | 3.75 | 19.8% |
| Bajaj Auto Ltd. | 2,99,543 | 10,900.00 | 22.9 | 8.18 | 35.7% |
| TVS Motor Company Ltd. | 2,13,401 | 4,491.70 | 55.8 | 18.81 | 33.7% |
| Eicher Motors Ltd. | 2,10,528 | 7,669.50 | 36.5 | 8.39 | 23.0% |
| Hyundai Motor India Ltd. | 1,73,071 | 2,130.00 | 51.8 | 8.49 | 16.4% |
| Samvardhana Motherson International Ltd. | 1,67,340 | 158.55 | 35.4 | 3.69 | 10.4% |
| Bosch Ltd. | 1,49,565 | 50,700.00 | 56.5 | 19.51 | 34.6% |
| Hero MotoCorp Ltd. | 1,10,343 | 5,513.00 | 18.4 | 4.71 | 25.6% |
| Tata Motors Passenger Vehicles Ltd. | 1,07,602 | 292.00 | 1.4 | 0.96 | 70.7% |
| Banco Products (I) Limited | 8,557 | 598.20 | 15.4 | 4.60 | 29.9% |
StoxGud checklist: Neutral setup · 6/10
- Price above 50-day average
- Price above 200-day average
- 50-day average above 200-day (uptrend)
- RSI in healthy 40–70 zone
- Positive 1-year return
- Return on equity above 15%
- Debt to equity below 1
- Revenue growing year on year
- Net profit margin above 10%
- P/E below industry median
A rules-based screen of trend, momentum, quality and valuation. Educational only — not a buy or sell recommendation.
Returns & technicals
FAQs
What is the share price of Banco Products (I) Limited?
Banco Products (I) Limited (BANCOINDIA) closed at ₹598.20 on NSE on 06 Nov 2026.
What is the market cap of Banco Products (I) Limited?
₹8,557 crore at the latest close.
What is the P/E ratio of Banco Products (I) Limited?
15.4, on trailing-twelve-month earnings from its filings.
How fast is Banco Products (I) Limited growing?
Banco Products (I) Limited: revenue has compounded at 18.7% a year over three years; net profit at 36.3% a year. Latest-quarter revenue is up 21.8% year on year, profit up 0.3%.
How profitable is Banco Products (I) Limited?
On a trailing-twelve-month basis return on equity is 29.9%, return on capital employed 32.7%, operating margin 19.0%, net margin 12.8%.
How much debt does Banco Products (I) Limited have?
Banco Products (I) Limited is lightly geared: debt to equity is 0.20 with borrowings of ₹364 cr against cash of ₹96 cr (balance sheet of 2026-09-30). Operating profit covers interest 37.6 times.
Financials parsed from Banco Products (I) Limited's own XBRL filings to NSE (consolidated), ₹ crore unless marked. Quarterly from MAR '18, annual from FY18, balance sheet from Sep '22. * = derived (full year or half year minus earlier quarters). Information only, not investment advice.