| 16,823 | 18,137 | 20,308 | 23,545 | 17,356 | 29,636 | 39,817 | 33,133 | 29,406 | 33,127 | 39,901 |
| -13,157 | -14,167 | -16,620 | -19,469 | -15,131 | -24,918 | -33,338 | -29,087 | -26,594 | -29,995 | -36,112 |
| 3,666 | 3,970 | 3,688 | 4,076 | 2,226 | 4,718 | 6,479 | 4,046 | 2,812 | 3,133 | 3,788 |
Selling/distribution expenses | -260 | -193 | -226 | -259 | -356 | -569 | -756 | -793 | -815 | -886 | -1,073 |
| -1,292 | -1,539 | -1,280 | -1,265 | -1,323 | -1,435 | -1,610 | -1,811 | -1,997 | -2,295 | -2,735 |
| 2,114 | 2,238 | 2,182 | 2,552 | 547 | 2,714 | 4,113 | 1,442 | 0 | -49 | -20 |
Depreciation & amortisation | 424 | 177 | 485 | 567 | 922 | 1,054 | 1,237 | 1,316 | 1,619 | 1,798 | 1,794 |
| 2,538 | 2,415 | 2,667 | 3,119 | 1,469 | 3,768 | 5,350 | 2,758 | 1,619 | 1,749 | 1,774 |
| -6 | -9 | -10 | -25 | -173 | -174 | -286 | -604 | -1,008 | -833 | -640 |
| 2,363 | 4,504 | 2,257 | 2,741 | 2,812 | 3,113 | 3,243 | 4,204 | 5,617 | 6,163 | 5,968 |
| -1,308 | -361 | -271 | -598 | -206 | -415 | -627 | -802 | -89 | -392 | -457 |
Share of associates' profit/(loss) | 767 | 871 | 941 | 941 | 1,347 | 2,541 | 2,408 | 3,047 | 9,015 | 7,202 | 9,198 |
| 3,930 | 7,243 | 5,099 | 5,611 | 4,327 | 7,779 | 8,851 | 7,287 | 13,534 | 12,091 | 14,048 |
| -1,027 | -1,740 | -1,548 | -1,648 | -1,095 | -1,870 | -2,524 | -3,679 | -4,155 | -3,987 | -3,859 |
Profit after tax from continuing operations | 2,903 | 5,503 | 3,551 | 3,963 | 3,232 | 5,909 | 6,327 | 3,608 | 9,379 | 8,104 | 10,190 |
Profit after tax from discontinued operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 2,903 | 5,503 | 3,551 | 3,963 | 3,232 | 5,909 | 6,327 | 3,608 | 9,379 | 8,104 | 10,190 |
Profit after tax a/t non-controlling interest | 333 | 356 | 380 | 381 | 345 | 476 | 518 | 452 | 865 | 848 | 837 |
Profit after tax a/t company owners | 2,570 | 5,147 | 3,171 | 3,582 | 2,887 | 5,433 | 5,809 | 3,156 | 8,514 | 7,256 | 9,352 |
| 31.72 | 63.52 | 39.14 | 44.20 | 35.63 | 67.06 | 71.71 | 38.94 | 105.06 | 89.54 | 125.76 |
Discontinued operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 125.76 |
Continuing operations (EPS - Basic) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 125.76 |
| 31.72 | 63.52 | 39.14 | 44.20 | 35.63 | 67.06 | 71.71 | 38.94 | 105.06 | 89.54 | 125.76 |
Discontinued operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 125.76 |
Continuing operations (EPS - Diluted) | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 125.76 |
| 10.11 | 18.90 | 13.53 | 7.93 | 5.01 | 9.74 | 7.31 | 8.19 | 7.89 | 10.00 | - |
