Market cap
$18,347 Mln
Revenue (TTM)
$5,079 Mln
P/E Ratio
18.4
P/B Ratio
7.1
Div. Yield
1.6 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,079.00
|
5,000.00
|
3,935.00
|
3,800.00
|
3,317.00
|
2,796.00
|
|||||
|
Cost of Revenue
|
1,117.00
|
1,077.00
|
776.00
|
731.00
|
589.00
|
408.00
|
|||||
|
Gross Profit
|
3,962.00
|
3,923.00
|
3,159.00
|
3,069.00
|
2,728.00
|
2,388.00
|
|||||
|
Operating Expenses
|
1,824.00
|
1,768.00
|
1,549.00
|
1,959.00
|
1,522.00
|
1,383.00
|
|||||
|
Operating Profit (EBIT)
|
2,138.00
|
2,155.00
|
1,610.00
|
1,110.00
|
1,206.00
|
1,005.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-22.00
|
--
|
|||||
|
Profit before Tax
|
1,534.00
|
1,511.00
|
1,029.00
|
447.00
|
783.00
|
1,042.00
|
|||||
|
Provision for Tax
|
481.00
|
538.00
|
386.00
|
-160.00
|
-551.00
|
206.00
|
|||||
|
Profit after Tax (Net Income)
|
1,053.00
|
973.00
|
643.00
|
607.00
|
1,334.00
|
836.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1,349.00
|
836.00
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,656.00
|
2,611.00
|
2,269.00
|
2,140.00
|
2,200.00
|
-93.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10,266.00
|
10,268.00
|
10,375.00
|
10,927.00
|
10,898.00
|
3,971.00
|
|||||
|
Current Liabilities
|
2,722.00
|
2,710.00
|
2,851.00
|
2,726.00
|
2,849.00
|
3,065.00
|
|||||
|
Total Liabilities
|
18,366.00
|
15,589.00
|
15,495.00
|
15,793.00
|
15,947.00
|
6,943.00
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
14,384.00
|
14,508.00
|
14,051.00
|
14,435.00
|
14,714.00
|
4,683.00
|
|||||
|
Current Assets
|
1,268.00
|
1,081.00
|
1,444.00
|
1,358.00
|
1,233.00
|
2,260.00
|
|||||
|
Total Assets
|
18,366.00
|
15,589.00
|
15,495.00
|
15,793.00
|
15,947.00
|
6,943.00
|
|||||
|
Total Debt*
|
8,176.00
|
8,260.00
|
8,315.00
|
8,655.00
|
9,819.00
|
3,829.00
|
|||||
|
Net Current Assets
|
-1,454.00
|
-1,629.00
|
-1,407.00
|
-1,290.00
|
-1,616.00
|
-805.00
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,545.00
|
1,221.00
|
2,064.00
|
757.00
|
974.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,011.00
|
-100.00
|
2.00
|
-6,547.00
|
326.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,133.00
|
-970.00
|
-1,961.00
|
4,681.00
|
-333.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,109.00
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.72
|
1.72
|
1.60
|
1.03
|
0.95
|
2.07
|
|||||
|
Cash EPS ($)
|
--
|
--
|
2.41
|
1.70
|
1.71
|
2.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
4.29
|
3.64
|
3.36
|
3.42
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
2.54
|
1.96
|
3.24
|
1.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
2.50
|
1.93
|
3.21
|
1.17
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
9.07
|
6.02
|
5.32
|
16.93
|
|||||
|
ROE (%)
|
42.22
|
42.22
|
39.88
|
29.17
|
27.97
|
126.63
|
|||||
|
ROA (%)
|
5.60
|
5.60
|
6.26
|
4.11
|
3.82
|
11.66
|
|||||
|
EBIT Margin (%)
|
35.66
|
35.66
|
18.84
|
40.84
|
29.37
|
35.69
|
|||||
|
Net Margin (%)
|
20.73
|
20.73
|
19.46
|
16.34
|
15.97
|
40.49
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
20.16
|
20.16
|
0.27
|
0.04
|
0.15
|
0.19
|
|||||
|
EBIT Growth (%)
|
10.83
|
10.83
|
-41.38
|
44.00
|
-5.74
|
1.37
|
|||||
|
Net Profit Growth (%)
|
76.38
|
-33.24
|
51.32
|
5.93
|
-54.50
|
59.57
|
|||||
|
EPS Growth (%)
|
79.62
|
79.62
|
0.55
|
0.08
|
-0.54
|
0.47
|
|||||
|
Book Value Growth (%)
|
16.22
|
16.22
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
18.35
|
18.35
|
11.79
|
25.76
|
23.51
|
8.28
|
|||||
|
Price / Book Value
|
7.06
|
7.06
|
4.39
|
7.30
|
6.67
|
5.02
|
|||||
|
Dividend Yield (%)
|
1.60
|
1.60
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.30
|
10.30
|
13.47
|
11.78
|
14.04
|
13.30
|
|||||
|
Close Price ($)
|
24.89
|
24.89
|
18.83
|
26.54
|
22.40
|
17.16
|
|||||
|
High Price ($)
|
32.22
|
32.22
|
32.22
|
31.56
|
24.37
|
27.33
|
|||||
|
Low Price ($)
|
17.78
|
17.78
|
18.21
|
19.58
|
15.45
|
15.52
|
|||||
|
Market Cap ($ Cr)
|
18,346.69
|
18,346.69
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.00
|
3.00
|
3.16
|
3.66
|
4.04
|
4.46
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.08
|
0.14
|
0.09
|
0.13
|
|||||
|
Current Ratio
|
0.47
|
0.47
|
0.40
|
0.51
|
0.50
|
0.43
|
|||||
|
Quick Ratio
|
0.47
|
0.47
|
--
|
--
|
0.50
|
0.42
|
|||||
|
Interest Coverage
|
3.86
|
3.86
|
1.66
|
2.78
|
1.67
|
2.95
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Mar-23 | Mar-22 | Mar-21 | Mar-20 | Mar-19 | Mar-18 | Mar-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.44
|
7.44
|
8.46
|
6.66
|
4.32
|
5.55
|
|||||
|
Asset Turnover
|
0.27
|
0.27
|
0.32
|
0.25
|
0.24
|
0.29
|
|||||
|
Receivable days
|
--
|
--
|
25.02
|
19.77
|
16.72
|
18.22
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.47
|
7.99
|
26.98
|
|||||
|
Payable days
|
--
|
--
|
32.22
|
37.65
|
35.73
|
43.41
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-17.41
|
-11.01
|
1.79
|