Market cap
$16,889 Mln
Revenue (TTM)
$1,421 Mln
P/E Ratio
104
P/B Ratio
12.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,420.85
|
1,202.46
|
980.50
|
905.34
|
812.61
|
743.27
|
|||||
|
Cost of Revenue
|
511.35
|
450.41
|
397.14
|
447.13
|
435.44
|
353.71
|
|||||
|
Gross Profit
|
909.50
|
752.05
|
583.36
|
458.21
|
377.18
|
389.56
|
|||||
|
Operating Expenses
|
792.35
|
710.99
|
635.93
|
607.70
|
576.62
|
495.14
|
|||||
|
Operating Profit (EBIT)
|
117.60
|
41.07
|
-52.57
|
-149.49
|
-199.45
|
-105.58
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-17.10
|
--
|
|||||
|
Profit before Tax
|
159.80
|
49.40
|
-26.84
|
-134.09
|
-229.72
|
-104.28
|
|||||
|
Provision for Tax
|
-0.04
|
-20.41
|
-20.74
|
-22.24
|
-49.28
|
-37.77
|
|||||
|
Profit after Tax (Net Income)
|
159.84
|
69.80
|
-6.10
|
-111.86
|
-180.43
|
-66.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-111.86
|
-180.43
|
-66.51
|
Liabilities ($ Mln) |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,317.15
|
1,457.23
|
1,342.73
|
1,199.47
|
1,451.66
|
1,544.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
720.81
|
719.07
|
45.93
|
455.16
|
477.72
|
476.64
|
|||||
|
Current Liabilities
|
497.18
|
544.80
|
837.64
|
373.26
|
337.52
|
300.31
|
|||||
|
Total Liabilities
|
3,032.31
|
2,721.10
|
2,226.29
|
2,027.89
|
2,266.90
|
2,321.85
|
Assets ($ Mln) |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,319.72
|
1,213.68
|
930.76
|
928.29
|
1,014.19
|
966.56
|
|||||
|
Current Assets
|
1,215.41
|
1,507.42
|
1,295.53
|
1,099.60
|
1,252.70
|
1,355.29
|
|||||
|
Total Assets
|
3,032.31
|
2,721.10
|
2,226.29
|
2,027.89
|
2,266.90
|
2,321.85
|
|||||
|
Total Debt*
|
704.24
|
715.69
|
442.92
|
448.58
|
475.58
|
470.82
|
|||||
|
Net Current Assets
|
718.24
|
962.61
|
457.90
|
726.34
|
915.19
|
1,054.97
|
Cashflow ($ Mln) |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
300.87
|
195.75
|
38.40
|
-37.94
|
111.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-236.97
|
-52.36
|
12.71
|
312.21
|
64.19
|
|||||
|
Cash from Financing Activities
|
--
|
82.29
|
1.06
|
-261.58
|
-37.34
|
-159.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
236.94
|
--
|
Financials Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.53
|
-0.36
|
-6.26
|
-9.15
|
-3.22
|
|||||
|
ROE (%)
|
11.21
|
4.99
|
-0.48
|
-8.44
|
-12.04
|
-4.15
|
|||||
|
ROA (%)
|
5.39
|
2.82
|
-0.29
|
-5.21
|
-7.86
|
-2.84
|
|||||
|
EBIT Margin (%)
|
12.18
|
5.21
|
-2.05
|
-14.07
|
-25.88
|
-11.51
|
|||||
|
Net Margin (%)
|
11.25
|
5.81
|
-0.62
|
-12.36
|
-22.68
|
-8.95
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
24.92
|
0.23
|
0.08
|
0.11
|
0.09
|
0.00
|
|||||
|
EBIT Growth (%)
|
345.07
|
411.47
|
84.22
|
39.42
|
-145.73
|
-1,239.96
|
|||||
|
Net Profit Growth (%)
|
361.81
|
1,243.77
|
94.54
|
38.01
|
-171.30
|
-144.53
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
104.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
12.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
83.52
|
-5.04
|
-253.80
|
3.41
|
2.83
|
13.34
|
|||||
|
Close Price ($)
|
138.39
|
226.22
|
150.07
|
84.82
|
77.72
|
115.20
|
|||||
|
High Price ($)
|
272.60
|
263.20
|
153.85
|
85.63
|
130.95
|
134.22
|
|||||
|
Low Price ($)
|
115.57
|
132.01
|
78.05
|
52.08
|
69.06
|
91.77
|
|||||
|
Market Cap ($ Cr)
|
16,889.39
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.51
|
0.49
|
0.33
|
0.37
|
0.33
|
0.30
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.30
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.44
|
2.77
|
1.55
|
2.95
|
3.71
|
4.51
|
|||||
|
Quick Ratio
|
2.44
|
--
|
1.53
|
2.92
|
3.71
|
4.43
|
|||||
|
Interest Coverage
|
13.05
|
4.74
|
-2.98
|
-18.97
|
-10.81
|
-4.57
|
Operating Efficiency Ratios |
TTM | Jul-25 | Jul-24 | Jul-23 | Jul-22 | Jul-21 | Jul-20 | Jul-19 | Jul-18 | Jul-17 | Jul-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
25.59
|
24.80
|
24.70
|
28.33
|
27.99
|
25.96
|
|||||
|
Asset Turnover
|
0.48
|
0.49
|
0.46
|
0.42
|
0.35
|
0.32
|
|||||
|
Receivable days
|
--
|
82.06
|
92.88
|
97.62
|
94.47
|
90.34
|
|||||
|
Inventory Days
|
--
|
14.44
|
13.30
|
4.54
|
10.22
|
30.51
|
|||||
|
Payable days
|
--
|
17.84
|
22.92
|
30.66
|
28.63
|
26.06
|
|||||
|
Cash Conversion Cycle
|
--
|
78.66
|
83.26
|
71.50
|
76.06
|
94.80
|