Market cap
$120,974 Mln
Revenue (TTM)
$90,431 Mln
P/E Ratio
18.6
P/B Ratio
321.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
90,431.00
|
86,286.00
|
83,674.00
|
86,377.00
|
97,059.00
|
96,250.00
|
|||||
|
Cost of Revenue
|
59,610.00
|
57,401.00
|
57,526.00
|
59,250.00
|
66,568.00
|
65,856.00
|
|||||
|
Gross Profit
|
30,821.00
|
28,885.00
|
26,148.00
|
27,127.00
|
30,491.00
|
30,394.00
|
|||||
|
Operating Expenses
|
20,528.00
|
18,732.00
|
16,036.00
|
15,593.00
|
17,831.00
|
18,139.00
|
|||||
|
Operating Profit (EBIT)
|
10,293.00
|
10,153.00
|
10,112.00
|
11,534.00
|
12,660.00
|
12,255.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8,764.00
|
8,747.00
|
9,153.00
|
10,175.00
|
9,036.00
|
11,208.00
|
|||||
|
Provision for Tax
|
2,122.00
|
2,093.00
|
2,196.00
|
2,449.00
|
2,599.00
|
2,766.00
|
|||||
|
Profit after Tax (Net Income)
|
6,642.00
|
6,654.00
|
6,957.00
|
7,726.00
|
6,437.00
|
8,442.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2,609.00
|
6,636.00
|
6,940.00
|
7,706.00
|
6,416.00
|
8,442.00
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-7,437.00
|
-9,917.00
|
-14,231.00
|
-15,050.00
|
-14,254.00
|
-4,816.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
42,186.00
|
44,598.00
|
40,047.00
|
42,838.00
|
40,016.00
|
31,478.00
|
|||||
|
Current Liabilities
|
21,132.00
|
19,463.00
|
18,757.00
|
15,568.00
|
19,511.00
|
19,668.00
|
|||||
|
Total Liabilities
|
77,013.00
|
54,144.00
|
44,573.00
|
43,356.00
|
45,273.00
|
46,330.00
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
32,539.00
|
33,189.00
|
24,215.00
|
24,285.00
|
23,831.00
|
26,270.00
|
|||||
|
Current Assets
|
23,342.00
|
20,955.00
|
20,358.00
|
19,071.00
|
21,442.00
|
20,060.00
|
|||||
|
Total Assets
|
79,223.00
|
54,144.00
|
44,573.00
|
43,356.00
|
45,273.00
|
46,330.00
|
|||||
|
Total Debt*
|
42,023.00
|
44,677.00
|
39,678.00
|
40,145.00
|
37,994.00
|
29,384.00
|
|||||
|
Net Current Assets
|
--
|
1,492.00
|
1,601.00
|
3,503.00
|
1,931.00
|
392.00
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
9,864.00
|
9,625.00
|
8,140.00
|
8,589.00
|
10,113.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12,264.00
|
-1,738.00
|
-1,901.00
|
-1,309.00
|
-1,646.00
|
|||||
|
Cash from Financing Activities
|
--
|
1,621.00
|
-7,047.00
|
-6,666.00
|
-7,049.00
|
-12,016.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
231.00
|
-3,557.00
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
22.10
|
27.53
|
31.64
|
26.65
|
32.33
|
|||||
|
ROE (%)
|
--
|
-55.11
|
-47.52
|
-52.73
|
-67.51
|
-499.67
|
|||||
|
ROA (%)
|
9.01
|
13.48
|
15.82
|
17.43
|
14.05
|
17.84
|
|||||
|
EBIT Margin (%)
|
7.07
|
10.14
|
12.69
|
13.49
|
10.48
|
12.54
|
|||||
|
Net Margin (%)
|
7.34
|
7.71
|
8.31
|
8.94
|
6.63
|
8.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.16
|
0.03
|
-0.03
|
-0.11
|
0.01
|
0.07
|
|||||
|
EBIT Growth (%)
|
-39.03
|
-17.65
|
-8.81
|
14.49
|
-15.69
|
40.13
|
|||||
|
Net Profit Growth (%)
|
-2.95
|
-4.36
|
-9.95
|
20.02
|
-23.75
|
44.68
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
18.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
321.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.05
|
4.05
|
2.98
|
2.87
|
2.86
|
1.93
|
|||||
|
Close Price ($)
|
207.81
|
267.06
|
260.04
|
212.84
|
208.25
|
237.35
|
|||||
|
High Price ($)
|
293.06
|
281.36
|
287.01
|
237.21
|
240.71
|
263.31
|
|||||
|
Low Price ($)
|
199.40
|
206.39
|
211.80
|
181.85
|
170.12
|
150.84
|
|||||
|
Market Cap ($ Cr)
|
120,974.04
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-4.51
|
-2.79
|
-2.67
|
-2.67
|
-6.10
|
|||||
|
Short term debt to equity ratio
|
-0.41
|
-0.32
|
-0.22
|
-0.07
|
-0.11
|
-0.31
|
|||||
|
Current Ratio
|
1.10
|
1.08
|
1.09
|
1.23
|
1.10
|
1.02
|
|||||
|
Quick Ratio
|
0.27
|
0.19
|
0.16
|
0.14
|
0.15
|
0.12
|
|||||
|
Interest Coverage
|
6.51
|
5.73
|
7.23
|
7.91
|
8.94
|
14.05
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.37
|
1.26
|
0.11
|
--
|
-0.26
|
-0.07
|
|||||
|
Asset Turnover
|
1.23
|
1.75
|
1.90
|
1.95
|
2.12
|
2.03
|
|||||
|
Receivable days
|
--
|
2.51
|
0.41
|
-1.06
|
-0.60
|
2.19
|
|||||
|
Inventory Days
|
--
|
110.43
|
108.90
|
109.19
|
99.14
|
93.73
|
|||||
|
Payable days
|
--
|
60.62
|
57.12
|
59.27
|
60.02
|
61.67
|
|||||
|
Cash Conversion Cycle
|
--
|
52.32
|
52.19
|
48.87
|
38.52
|
34.25
|