Market cap
$35,846 Mln
Revenue (TTM)
$148,645 Mln
P/E Ratio
34.2
P/B Ratio
5.5
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
148,645.00
|
147,642.00
|
147,123.00
|
150,039.00
|
150,039.00
|
148,258.00
|
|||||
|
Cost of Revenue
|
114,182.00
|
113,240.00
|
113,720.00
|
119,800.00
|
116,675.00
|
116,480.00
|
|||||
|
Gross Profit
|
34,463.00
|
34,402.00
|
33,403.00
|
30,239.00
|
33,364.00
|
31,778.00
|
|||||
|
Operating Expenses
|
32,488.00
|
32,512.00
|
29,554.00
|
25,258.00
|
30,268.00
|
27,652.00
|
|||||
|
Operating Profit (EBIT)
|
1,975.00
|
1,890.00
|
3,849.00
|
4,981.00
|
3,096.00
|
4,126.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,275.00
|
1,200.00
|
3,342.00
|
2,836.00
|
2,836.00
|
2,902.00
|
|||||
|
Provision for Tax
|
215.00
|
176.00
|
670.00
|
667.00
|
667.00
|
653.00
|
|||||
|
Profit after Tax (Net Income)
|
1,053.00
|
1,016.00
|
2,665.00
|
2,164.00
|
2,164.00
|
2,244.00
|
|||||
|
Minority Interest
|
-7.00
|
-8.00
|
-7.00
|
-5.00
|
-5.00
|
-5.00
|
|||||
|
Consolidated Profit
|
141.00
|
1,009.00
|
2,645.00
|
--
|
2,146.00
|
2,224.00
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,472.00
|
5,927.00
|
8,285.00
|
11,615.00
|
11,615.00
|
10,014.00
|
|||||
|
Minority Interest
|
-7.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25,844.00
|
25,920.00
|
28,395.00
|
22,846.00
|
22,846.00
|
22,874.00
|
|||||
|
Current Liabilities
|
17,970.00
|
18,085.00
|
15,940.00
|
16,058.00
|
16,058.00
|
16,649.00
|
|||||
|
Total Liabilities
|
68,262.00
|
49,941.00
|
52,616.00
|
50,505.00
|
50,505.00
|
49,537.00
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
36,086.00
|
35,436.00
|
37,343.00
|
37,557.00
|
37,557.00
|
36,953.00
|
|||||
|
Current Assets
|
14,206.00
|
14,505.00
|
15,273.00
|
12,948.00
|
12,948.00
|
12,584.00
|
|||||
|
Total Assets
|
68,262.00
|
49,941.00
|
52,616.00
|
50,505.00
|
50,505.00
|
49,537.00
|
|||||
|
Total Debt*
|
23,524.00
|
24,680.00
|
25,082.00
|
19,247.00
|
19,247.00
|
20,412.00
|
|||||
|
Net Current Assets
|
-3,764.00
|
-3,603.00
|
-667.00
|
-3,110.00
|
-3,110.00
|
-4,065.00
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
7,205.00
|
5,794.00
|
6,876.00
|
6,788.00
|
4,311.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3,914.00
|
-3,228.00
|
--
|
-3,750.00
|
-3,015.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,984.00
|
-490.00
|
-2,170.00
|
-2,170.00
|
-2,289.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.18
|
8.30
|
7.06
|
7.06
|
7.44
|
|||||
|
ROE (%)
|
15.48
|
14.30
|
26.78
|
20.01
|
20.01
|
23.08
|
|||||
|
ROA (%)
|
1.52
|
1.98
|
5.17
|
4.33
|
4.33
|
4.55
|
|||||
|
EBIT Margin (%)
|
1.29
|
1.25
|
2.58
|
3.32
|
2.18
|
2.78
|
|||||
|
Net Margin (%)
|
0.71
|
0.69
|
1.81
|
1.44
|
1.44
|
1.51
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.14
|
0.00
|
-0.02
|
0.01
|
0.01
|
0.08
|
|||||
|
EBIT Growth (%)
|
-49.14
|
-51.50
|
15.72
|
20.72
|
-4.66
|
18.67
|
|||||
|
Net Profit Growth (%)
|
-59.52
|
-61.88
|
23.15
|
-3.57
|
-3.57
|
35.59
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
34.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
1.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.62
|
3.49
|
2.59
|
1.85
|
2.30
|
2.37
|
|||||
|
Close Price ($)
|
68.07
|
62.85
|
61.64
|
49.61
|
46.14
|
43.14
|
|||||
|
High Price ($)
|
76.58
|
74.90
|
63.59
|
50.36
|
50.36
|
62.78
|
|||||
|
Low Price ($)
|
58.60
|
58.60
|
44.48
|
42.10
|
42.10
|
41.82
|
|||||
|
Market Cap ($ Cr)
|
35,845.99
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.24
|
4.16
|
3.03
|
1.66
|
1.66
|
2.04
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.41
|
0.11
|
0.07
|
0.07
|
0.15
|
|||||
|
Current Ratio
|
0.79
|
0.80
|
0.96
|
0.81
|
0.81
|
0.76
|
|||||
|
Quick Ratio
|
0.39
|
0.42
|
0.52
|
0.36
|
0.36
|
0.30
|
|||||
|
Interest Coverage
|
2.69
|
2.88
|
8.26
|
11.29
|
7.30
|
7.71
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.41
|
1.48
|
1.49
|
1.42
|
1.42
|
1.51
|
|||||
|
Asset Turnover
|
2.15
|
2.88
|
2.85
|
3.00
|
3.00
|
3.01
|
|||||
|
Receivable days
|
--
|
5.43
|
5.38
|
5.32
|
5.32
|
5.00
|
|||||
|
Inventory Days
|
--
|
22.47
|
22.71
|
22.36
|
22.95
|
22.49
|
|||||
|
Payable days
|
--
|
33.24
|
32.93
|
26.68
|
27.39
|
22.32
|
|||||
|
Cash Conversion Cycle
|
--
|
-5.35
|
-4.84
|
1.00
|
0.88
|
5.17
|