Market cap
$80,634 Mln
Revenue (TTM)
$11,265 Mln
P/E Ratio
41
P/B Ratio
15.7
Div. Yield
0.9 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11,264.76
|
10,340.18
|
9,596.62
|
8,815.77
|
7,854.46
|
7,116.34
|
|||||
|
Cost of Revenue
|
5,572.10
|
5,166.02
|
4,910.20
|
4,642.40
|
4,222.21
|
3,801.69
|
|||||
|
Gross Profit
|
5,692.66
|
5,174.16
|
4,686.42
|
4,173.37
|
3,632.25
|
3,314.65
|
|||||
|
Operating Expenses
|
3,086.15
|
2,814.44
|
2,617.78
|
2,370.70
|
2,044.88
|
1,929.16
|
|||||
|
Operating Profit (EBIT)
|
2,606.51
|
2,359.73
|
2,068.63
|
1,802.66
|
1,587.37
|
1,385.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
1.72
|
0.24
|
0.47
|
|||||
|
Profit before Tax
|
2,505.33
|
2,264.20
|
1,973.64
|
1,693.15
|
1,498.77
|
1,287.75
|
|||||
|
Provision for Tax
|
505.37
|
451.92
|
402.04
|
345.14
|
263.01
|
176.78
|
|||||
|
Profit after Tax (Net Income)
|
1,999.97
|
1,812.28
|
1,571.59
|
1,348.01
|
1,235.76
|
1,110.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
1,348.01
|
1,235.76
|
1,103.35
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5,139.89
|
4,684.48
|
4,316.37
|
3,863.99
|
3,308.20
|
3,687.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,702.29
|
3,496.26
|
3,336.41
|
3,734.83
|
3,688.87
|
2,933.55
|
|||||
|
Current Liabilities
|
2,686.96
|
1,644.50
|
1,828.52
|
1,230.06
|
1,432.89
|
1,934.09
|
|||||
|
Total Liabilities
|
10,529.14
|
9,825.24
|
9,481.30
|
8,828.88
|
8,429.96
|
8,555.48
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6,676.10
|
6,389.07
|
7,430.84
|
6,994.83
|
6,798.38
|
6,601.67
|
|||||
|
Current Assets
|
3,853.04
|
3,436.17
|
2,050.46
|
1,834.04
|
1,631.58
|
1,953.81
|
|||||
|
Total Assets
|
10,529.14
|
9,825.24
|
9,481.30
|
8,828.88
|
8,429.96
|
8,555.48
|
|||||
|
Total Debt*
|
2,705.96
|
2,654.48
|
2,668.08
|
2,668.39
|
2,968.44
|
2,716.53
|
|||||
|
Net Current Assets
|
1,166.08
|
1,791.67
|
1,356.69
|
1,708.40
|
1,199.09
|
909.22
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2,276.28
|
2,165.91
|
2,079.78
|
1,597.81
|
1,537.63
|
1,360.74
|
|||||
|
Cash Flow from Investing Activities
|
-568.43
|
-623.64
|
-608.63
|
-388.67
|
-402.64
|
-137.22
|
|||||
|
Cash from Financing Activities
|
-1,682.07
|
-1,619.01
|
-1,253.49
|
-1,172.84
|
-1,537.94
|
-879.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
36.31
|
-402.95
|
343.66
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
26.34
|
25.31
|
23.25
|
21.05
|
19.49
|
18.00
|
|||||
|
ROE (%)
|
40.71
|
40.27
|
38.42
|
37.59
|
35.33
|
32.09
|
|||||
|
ROA (%)
|
19.65
|
18.77
|
17.17
|
15.62
|
14.55
|
13.44
|
|||||
|
EBIT Margin (%)
|
23.18
|
22.87
|
21.69
|
20.56
|
20.25
|
19.50
|
|||||
|
Net Margin (%)
|
17.75
|
17.53
|
16.38
|
15.29
|
15.73
|
15.61
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.09
|
0.08
|
0.09
|
0.12
|
0.10
|
0.00
|
|||||
|
EBIT Growth (%)
|
10.41
|
13.64
|
14.84
|
13.97
|
14.59
|
19.26
|
|||||
|
Net Profit Growth (%)
|
10.36
|
15.31
|
16.59
|
9.08
|
11.23
|
26.82
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.77
|
0.84
|
0.92
|
1.15
|
1.45
|
1.10
|
|||||
|
Close Price ($)
|
171.26
|
226.50
|
169.49
|
118.04
|
99.23
|
88.39
|
|||||
|
High Price ($)
|
229.24
|
228.12
|
176.44
|
119.60
|
115.36
|
92.30
|
|||||
|
Low Price ($)
|
161.16
|
166.37
|
117.39
|
85.97
|
86.33
|
60.77
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.53
|
0.57
|
0.62
|
0.69
|
0.90
|
0.74
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.01
|
0.11
|
0.01
|
0.11
|
0.26
|
|||||
|
Current Ratio
|
1.43
|
2.09
|
1.12
|
1.49
|
1.14
|
1.01
|
|||||
|
Quick Ratio
|
1.27
|
1.82
|
0.90
|
1.08
|
0.81
|
0.76
|
|||||
|
Interest Coverage
|
24.57
|
23.39
|
20.66
|
16.29
|
17.90
|
14.13
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.81
|
13.71
|
12.96
|
13.08
|
13.09
|
12.98
|
|||||
|
Asset Turnover
|
1.11
|
1.07
|
1.05
|
1.02
|
0.92
|
0.86
|
|||||
|
Receivable days
|
48.19
|
47.01
|
45.62
|
45.18
|
45.38
|
46.05
|
|||||
|
Inventory Days
|
29.30
|
30.32
|
34.10
|
38.50
|
41.26
|
42.79
|
|||||
|
Payable days
|
31.01
|
29.14
|
23.86
|
21.79
|
20.86
|
22.18
|
|||||
|
Cash Conversion Cycle
|
46.47
|
48.19
|
55.86
|
61.90
|
65.79
|
66.65
|