Market cap
$20,471 Mln
Revenue (TTM)
$18,425 Mln
P/E Ratio
8.5
P/B Ratio
2.9
Div. Yield
6.2 %
Income Statement ($ 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
|
18,424.60
|
19,486.60
|
19,857.20
|
20,094.20
|
18,992.80
|
18,127.00
|
|||||
|
Cost of Revenue
|
12,253.70
|
12,753.60
|
12,925.10
|
13,548.40
|
12,590.60
|
11,678.70
|
|||||
|
Gross Profit
|
6,170.90
|
6,733.00
|
6,932.10
|
6,545.80
|
6,402.20
|
6,448.30
|
|||||
|
Operating Expenses
|
3,395.80
|
3,428.20
|
3,500.40
|
3,112.00
|
2,926.40
|
3,303.50
|
|||||
|
Operating Profit (EBIT)
|
2,775.10
|
3,304.80
|
3,431.70
|
3,433.80
|
3,475.80
|
3,144.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
81.30
|
--
|
117.70
|
|||||
|
Profit before Tax
|
329.00
|
2,892.60
|
3,113.10
|
3,221.80
|
3,321.30
|
2,975.10
|
|||||
|
Provision for Tax
|
414.30
|
573.70
|
594.50
|
612.20
|
586.30
|
629.10
|
|||||
|
Profit after Tax (Net Income)
|
-87.60
|
2,295.20
|
2,496.60
|
2,593.90
|
2,707.30
|
2,339.80
|
|||||
|
Minority Interest
|
-2.30
|
-23.70
|
-22.00
|
15.70
|
-27.70
|
907.70
|
|||||
|
Consolidated Profit
|
--
|
2,295.20
|
2,496.60
|
2,593.90
|
2,707.30
|
2,339.80
|
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
|
7,368.40
|
9,199.20
|
9,396.70
|
10,449.60
|
10,542.40
|
9,470.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
250.40
|
--
|
302.80
|
|||||
|
Non-Current Liabilities
|
15,862.00
|
16,002.60
|
14,788.30
|
13,216.00
|
12,282.20
|
13,198.00
|
|||||
|
Current Liabilities
|
6,774.10
|
7,857.30
|
7,033.10
|
7,535.70
|
8,019.90
|
8,265.80
|
|||||
|
Total Liabilities
|
30,016.70
|
33,071.10
|
31,469.90
|
31,451.70
|
31,090.10
|
31,841.90
|
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
|
25,398.40
|
27,795.40
|
26,889.00
|
26,275.30
|
26,000.30
|
26,087.40
|
|||||
|
Current Assets
|
4,618.30
|
5,275.70
|
4,580.90
|
5,176.40
|
5,089.80
|
5,754.50
|
|||||
|
Total Assets
|
30,016.70
|
33,071.10
|
31,469.90
|
31,451.70
|
31,090.10
|
31,841.90
|
|||||
|
Total Debt*
|
13,538.00
|
15,296.70
|
13,315.10
|
12,064.80
|
11,975.40
|
13,006.40
|
|||||
|
Net Current Assets
|
-2,155.80
|
-2,581.60
|
-2,452.20
|
-2,359.30
|
-2,930.10
|
-2,511.30
|
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
|
2,166.20
|
2,918.20
|
3,302.60
|
2,778.60
|
3,316.10
|
2,983.20
|
|||||
|
Cash Flow from Investing Activities
|
1,258.20
|
-1,794.90
|
-1,197.40
|
-346.40
|
-1,690.70
|
-512.80
|
|||||
|
Cash from Financing Activities
|
-3,315.00
|
-1,180.10
|
-2,272.30
|
-2,404.10
|
-2,503.20
|
-2,715.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
28.10
|
--
|
-172.60
|
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 (%)
|
-0.39
|
9.72
|
11.04
|
11.52
|
12.03
|
10.53
|
|||||
|
ROE (%)
|
-1.06
|
24.69
|
25.16
|
24.71
|
27.06
|
26.70
|
|||||
|
ROA (%)
|
-0.28
|
7.11
|
7.94
|
8.29
|
8.60
|
7.47
|
|||||
|
EBIT Margin (%)
|
15.06
|
17.36
|
17.76
|
17.60
|
18.92
|
18.12
|
|||||
|
Net Margin (%)
|
-0.48
|
11.78
|
12.57
|
12.86
|
14.25
|
12.82
|
|||||
|
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 (%)
|
-0.05
|
-0.02
|
-0.01
|
0.06
|
0.05
|
0.03
|
|||||
|
EBIT Growth (%)
|
-17.99
|
-4.04
|
-0.29
|
-1.57
|
9.37
|
6.91
|
|||||
|
Net Profit Growth (%)
|
-103.82
|
-8.07
|
-3.75
|
-4.19
|
15.71
|
7.27
|
|||||
|
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
|
3.93
|
3.81
|
3.16
|
2.78
|
2.68
|
2.87
|
|||||
|
Close Price ($)
|
33.81
|
54.26
|
68.75
|
84.16
|
69.85
|
62.86
|
|||||
|
High Price ($)
|
55.18
|
75.90
|
85.84
|
90.89
|
73.99
|
66.14
|
|||||
|
Low Price ($)
|
32.65
|
52.39
|
60.33
|
64.94
|
56.67
|
53.96
|
|||||
|
Market Cap ($ 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
|
1.84
|
1.66
|
1.42
|
1.15
|
1.14
|
1.37
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.25
|
0.18
|
0.18
|
0.25
|
0.31
|
|||||
|
Current Ratio
|
0.68
|
0.67
|
0.65
|
0.69
|
0.63
|
0.70
|
|||||
|
Quick Ratio
|
0.40
|
0.43
|
0.38
|
0.40
|
0.40
|
0.48
|
|||||
|
Interest Coverage
|
4.87
|
6.16
|
7.01
|
8.99
|
9.54
|
7.86
|
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 (%)
|
8.94
|
9.94
|
9.76
|
10.02
|
10.32
|
10.01
|
|||||
|
Asset Turnover
|
0.58
|
0.60
|
0.63
|
0.64
|
0.60
|
0.58
|
|||||
|
Receivable days
|
35.52
|
36.32
|
36.35
|
36.13
|
36.31
|
36.13
|
|||||
|
Inventory Days
|
57.06
|
54.54
|
57.51
|
54.45
|
53.49
|
50.77
|
|||||
|
Payable days
|
115.34
|
114.52
|
115.61
|
110.21
|
110.76
|
107.92
|
|||||
|
Cash Conversion Cycle
|
-22.75
|
-23.65
|
-21.75
|
-19.64
|
-20.96
|
-21.02
|