Market cap
$46,793 Mln
Revenue (TTM)
$8,973 Mln
P/E Ratio
39.8
P/B Ratio
13.5
Div. Yield
1.3 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,973.00
|
8,342.00
|
8,262.10
|
9,058.00
|
7,760.40
|
6,997.40
|
|||||
|
Cost of Revenue
|
4,080.00
|
4,326.00
|
4,583.60
|
5,341.00
|
4,658.40
|
4,099.70
|
|||||
|
Gross Profit
|
4,893.00
|
4,016.00
|
3,678.50
|
3,717.00
|
3,102.00
|
2,897.70
|
|||||
|
Operating Expenses
|
2,948.00
|
2,593.00
|
2,414.10
|
2,023.70
|
1,766.70
|
2,167.80
|
|||||
|
Operating Profit (EBIT)
|
1,946.00
|
1,423.00
|
1,264.40
|
1,693.30
|
1,335.30
|
729.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-138.50
|
403.10
|
|||||
|
Profit before Tax
|
1,315.00
|
917.00
|
1,099.10
|
1,608.50
|
1,073.60
|
1,526.20
|
|||||
|
Provision for Tax
|
224.00
|
168.00
|
151.80
|
330.50
|
154.50
|
181.90
|
|||||
|
Profit after Tax (Net Income)
|
1,201.00
|
869.00
|
952.50
|
1,387.40
|
932.20
|
1,358.10
|
|||||
|
Minority Interest
|
111.00
|
120.00
|
5.20
|
109.40
|
-13.10
|
13.80
|
|||||
|
Consolidated Profit
|
443.00
|
867.00
|
948.20
|
1,381.50
|
932.20
|
1,358.10
|
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
|
3,494.00
|
3,654.00
|
3,498.30
|
3,561.60
|
2,725.60
|
2,389.60
|
|||||
|
Minority Interest
|
111.00
|
--
|
--
|
--
|
291.10
|
304.50
|
|||||
|
Non-Current Liabilities
|
3,923.00
|
4,063.00
|
3,953.00
|
4,195.30
|
4,169.80
|
5,015.30
|
|||||
|
Current Liabilities
|
3,672.00
|
3,445.00
|
3,603.90
|
3,365.30
|
3,572.20
|
2,992.20
|
|||||
|
Total Liabilities
|
14,763.00
|
11,219.00
|
11,232.10
|
11,304.00
|
10,758.70
|
10,701.60
|
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
|
7,143.00
|
7,308.00
|
7,350.90
|
6,393.20
|
7,148.00
|
7,638.20
|
|||||
|
Current Assets
|
3,948.00
|
3,911.00
|
3,881.20
|
4,910.80
|
3,610.70
|
3,063.40
|
|||||
|
Total Assets
|
14,763.00
|
11,219.00
|
11,232.10
|
11,304.00
|
10,758.70
|
10,701.60
|
|||||
|
Total Debt*
|
3,613.00
|
3,647.00
|
4,085.00
|
3,334.90
|
4,183.00
|
4,384.60
|
|||||
|
Net Current Assets
|
276.00
|
466.00
|
277.30
|
3,390.60
|
1,285.20
|
1,485.30
|
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
|
--
|
1,544.00
|
863.80
|
1,374.60
|
823.10
|
1,261.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-216.00
|
-982.50
|
854.30
|
-7.80
|
-2,626.60
|
|||||
|
Cash from Financing Activities
|
--
|
-1,335.00
|
-502.80
|
-1,675.60
|
-934.20
|
1,297.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-118.90
|
-67.80
|
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 ($)
|
10.65
|
7.69
|
8.38
|
12.00
|
8.05
|
11.59
|
|||||
|
Cash EPS ($)
|
--
|
10.57
|
11.17
|
14.17
|
10.11
|
13.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
32.34
|
30.77
|
30.81
|
23.54
|
20.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
13.66
|
7.60
|
11.89
|
7.11
|
10.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
12.02
|
5.62
|
10.50
|
5.89
|
9.73
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.68
|
13.16
|
20.10
|
13.63
|
26.72
|
|||||
|
ROE (%)
|
36.24
|
24.30
|
26.98
|
44.13
|
36.45
|
79.48
|
|||||
|
ROA (%)
|
8.10
|
7.74
|
8.45
|
12.58
|
8.69
|
15.12
|
|||||
|
EBIT Margin (%)
|
16.16
|
12.86
|
15.13
|
19.25
|
15.42
|
16.47
|
|||||
|
Net Margin (%)
|
13.38
|
10.42
|
11.53
|
15.32
|
12.23
|
18.35
|
|||||
|
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 (%)
|
11.28
|
0.01
|
-0.09
|
0.17
|
0.11
|
0.11
|
|||||
|
EBIT Growth (%)
|
12.82
|
-14.17
|
-28.31
|
45.71
|
3.85
|
-6.88
|
|||||
|
Net Profit Growth (%)
|
33.47
|
-8.77
|
-31.35
|
48.83
|
-31.36
|
32.70
|
|||||
|
EPS Growth (%)
|
24.43
|
-0.08
|
-0.30
|
0.49
|
-0.31
|
0.32
|
|||||
|
Book Value Growth (%)
|
1.25
|
--
|
--
|
--
|
--
|
--
|
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
|
39.83
|
45.45
|
32.05
|
23.82
|
26.72
|
25.37
|
|||||
|
Price / Book Value
|
13.54
|
10.81
|
8.73
|
9.28
|
9.14
|
14.42
|
|||||
|
Dividend Yield (%)
|
1.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.42
|
30.53
|
21.78
|
17.71
|
19.91
|
28.70
|
|||||
|
Close Price ($)
|
495.08
|
349.53
|
268.46
|
285.87
|
215.11
|
294.04
|
|||||
|
High Price ($)
|
497.36
|
360.92
|
312.76
|
348.52
|
354.99
|
327.20
|
|||||
|
Low Price ($)
|
305.44
|
215.00
|
242.81
|
214.89
|
190.08
|
215.51
|
|||||
|
Market Cap ($ Cr)
|
46,792.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.74
|
1.00
|
1.17
|
0.94
|
1.53
|
1.83
|
|||||
|
Short term debt to equity ratio
|
0.22
|
0.19
|
0.33
|
0.05
|
0.39
|
0.25
|
|||||
|
Current Ratio
|
1.08
|
1.14
|
1.08
|
1.46
|
1.01
|
1.02
|
|||||
|
Quick Ratio
|
0.74
|
0.77
|
0.72
|
1.04
|
0.72
|
0.76
|
|||||
|
Interest Coverage
|
10.74
|
6.88
|
8.28
|
13.23
|
10.01
|
12.49
|
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 (%)
|
21.59
|
23.15
|
21.81
|
23.93
|
22.38
|
20.36
|
|||||
|
Asset Turnover
|
0.61
|
0.74
|
0.73
|
0.82
|
0.72
|
0.78
|
|||||
|
Receivable days
|
--
|
81.72
|
87.74
|
78.71
|
74.39
|
69.78
|
|||||
|
Inventory Days
|
--
|
107.23
|
107.50
|
84.08
|
72.62
|
61.57
|
|||||
|
Payable days
|
--
|
75.58
|
80.11
|
74.48
|
75.18
|
70.28
|
|||||
|
Cash Conversion Cycle
|
--
|
113.37
|
115.13
|
88.32
|
71.82
|
61.07
|