Market cap
$16,969 Mln
Revenue (TTM)
$4,126 Mln
P/E Ratio
31.5
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,126.40
|
4,100.50
|
4,030.30
|
4,030.40
|
4,862.80
|
5,632.30
|
|||||
|
Cost of Revenue
|
1,947.00
|
1,599.40
|
1,802.50
|
1,958.90
|
1,865.40
|
1,836.50
|
|||||
|
Gross Profit
|
2,179.40
|
2,501.10
|
2,227.80
|
2,071.50
|
2,997.40
|
3,795.80
|
|||||
|
Operating Expenses
|
1,457.80
|
1,786.80
|
1,345.20
|
1,403.10
|
1,357.20
|
1,315.50
|
|||||
|
Operating Profit (EBIT)
|
721.60
|
714.30
|
882.60
|
668.40
|
1,640.20
|
2,480.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
43.10
|
-25.60
|
|||||
|
Profit before Tax
|
663.60
|
681.20
|
865.10
|
676.10
|
1,588.20
|
2,361.10
|
|||||
|
Provision for Tax
|
119.70
|
115.50
|
75.60
|
220.10
|
286.20
|
491.40
|
|||||
|
Profit after Tax (Net Income)
|
543.90
|
565.70
|
789.50
|
456.00
|
1,302.00
|
1,871.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
1.80
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
456.00
|
1,302.00
|
1,871.50
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5,245.10
|
5,047.90
|
5,130.00
|
5,016.90
|
4,876.20
|
4,218.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,984.30
|
2,989.80
|
2,988.80
|
2,915.10
|
3,257.30
|
3,374.50
|
|||||
|
Current Liabilities
|
951.30
|
977.20
|
1,037.20
|
1,207.30
|
937.70
|
1,326.80
|
|||||
|
Total Liabilities
|
10,132.00
|
9,014.90
|
9,156.00
|
9,139.30
|
9,071.20
|
8,919.90
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,337.30
|
5,346.80
|
5,332.70
|
4,954.80
|
5,209.20
|
5,751.20
|
|||||
|
Current Assets
|
3,843.40
|
3,668.10
|
3,823.30
|
4,184.50
|
3,862.00
|
3,168.70
|
|||||
|
Total Assets
|
10,132.00
|
9,014.90
|
9,156.00
|
9,139.30
|
9,071.20
|
8,919.90
|
|||||
|
Total Debt*
|
2,520.30
|
2,626.80
|
2,658.00
|
2,904.10
|
2,921.60
|
3,144.60
|
|||||
|
Net Current Assets
|
2,892.10
|
2,690.90
|
2,786.10
|
2,977.20
|
2,924.30
|
1,841.90
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,057.10
|
1,285.20
|
1,051.20
|
2,125.70
|
2,330.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-482.70
|
-781.00
|
-152.10
|
-206.30
|
-1,329.60
|
|||||
|
Cash from Financing Activities
|
--
|
-777.20
|
-1,108.60
|
-483.20
|
-756.00
|
-529.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,163.40
|
471.00
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.41
|
2.51
|
3.35
|
1.85
|
5.16
|
7.26
|
|||||
|
Cash EPS ($)
|
--
|
3.83
|
4.66
|
3.15
|
6.86
|
8.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.36
|
21.74
|
20.30
|
19.31
|
16.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.68
|
5.45
|
4.25
|
8.42
|
9.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.08
|
4.85
|
3.65
|
7.91
|
8.41
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.32
|
10.05
|
5.80
|
17.18
|
28.51
|
|||||
|
ROE (%)
|
10.78
|
11.12
|
15.56
|
9.22
|
28.63
|
54.04
|
|||||
|
ROA (%)
|
5.48
|
6.23
|
8.63
|
5.01
|
14.47
|
23.23
|
|||||
|
EBIT Margin (%)
|
18.46
|
17.65
|
24.49
|
19.53
|
34.62
|
43.58
|
|||||
|
Net Margin (%)
|
13.18
|
13.80
|
19.59
|
11.31
|
26.54
|
33.38
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
2.16
|
0.02
|
0.00
|
-0.17
|
-0.14
|
0.49
|
|||||
|
EBIT Growth (%)
|
-27.30
|
-26.67
|
25.41
|
-53.23
|
-31.43
|
119.48
|
|||||
|
Net Profit Growth (%)
|
-26.90
|
-28.35
|
73.14
|
-64.98
|
-30.43
|
67.82
|
|||||
|
EPS Growth (%)
|
-23.75
|
-0.25
|
0.81
|
-0.64
|
-0.29
|
0.71
|
|||||
|
Book Value Growth (%)
|
12.91
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
31.54
|
26.93
|
24.35
|
37.61
|
12.52
|
10.16
|
|||||
|
Price / Book Value
|
3.24
|
3.02
|
3.75
|
3.42
|
3.34
|
4.51
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.96
|
15.30
|
15.08
|
15.59
|
7.97
|
7.34
|
|||||
|
Close Price ($)
|
74.49
|
67.49
|
81.46
|
69.40
|
64.52
|
73.81
|
|||||
|
High Price ($)
|
75.34
|
84.39
|
84.67
|
87.88
|
80.49
|
85.00
|
|||||
|
Low Price ($)
|
51.90
|
51.90
|
64.02
|
59.78
|
61.57
|
60.10
|
|||||
|
Market Cap ($ Cr)
|
16,968.85
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.48
|
0.52
|
0.52
|
0.58
|
0.60
|
0.75
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.06
|
0.01
|
0.08
|
|||||
|
Current Ratio
|
4.04
|
3.75
|
3.69
|
3.47
|
4.12
|
2.39
|
|||||
|
Quick Ratio
|
3.32
|
3.06
|
3.03
|
2.95
|
3.45
|
2.01
|
|||||
|
Interest Coverage
|
7.97
|
16.95
|
8.09
|
7.09
|
17.70
|
26.23
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.16
|
14.65
|
14.90
|
15.52
|
12.70
|
16.74
|
|||||
|
Asset Turnover
|
0.42
|
0.45
|
0.44
|
0.44
|
0.54
|
0.70
|
|||||
|
Receivable days
|
--
|
53.50
|
55.55
|
56.33
|
58.60
|
63.93
|
|||||
|
Inventory Days
|
--
|
155.20
|
131.45
|
115.72
|
110.13
|
89.13
|
|||||
|
Payable days
|
--
|
45.35
|
38.40
|
34.76
|
40.49
|
39.25
|
|||||
|
Cash Conversion Cycle
|
--
|
163.34
|
148.60
|
137.29
|
128.24
|
113.81
|