Market cap
$27,566 Mln
Revenue (TTM)
$43,638 Mln
P/E Ratio
16
P/B Ratio
2.9
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43,638.00
|
42,724.37
|
40,612.31
|
38,691.61
|
37,844.86
|
34,220.45
|
|||||
|
Cost of Revenue
|
30,039.87
|
29,624.68
|
28,594.81
|
26,972.59
|
26,024.77
|
23,407.44
|
|||||
|
Gross Profit
|
13,598.13
|
13,099.69
|
12,017.50
|
11,719.02
|
11,820.10
|
10,813.01
|
|||||
|
Operating Expenses
|
11,158.32
|
10,896.02
|
10,303.42
|
9,272.72
|
8,491.80
|
7,592.33
|
|||||
|
Operating Profit (EBIT)
|
2,439.81
|
2,203.67
|
1,714.07
|
2,446.30
|
3,328.30
|
3,220.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.42
|
--
|
|||||
|
Profit before Tax
|
2,232.94
|
1,964.59
|
1,439.75
|
2,119.52
|
3,116.61
|
3,063.15
|
|||||
|
Provision for Tax
|
529.54
|
452.28
|
314.50
|
458.25
|
700.63
|
663.92
|
|||||
|
Profit after Tax (Net Income)
|
1,703.40
|
1,512.31
|
1,125.25
|
1,661.27
|
2,415.99
|
2,399.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
708.96
|
1,512.31
|
1,125.25
|
1,661.27
|
2,415.99
|
2,399.23
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
9,288.65
|
8,511.96
|
7,413.71
|
6,749.12
|
5,541.77
|
6,261.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15,613.62
|
15,490.63
|
16,850.32
|
17,320.77
|
17,653.83
|
14,086.03
|
|||||
|
Current Liabilities
|
7,265.07
|
6,961.14
|
6,868.70
|
6,725.70
|
5,887.77
|
5,979.36
|
|||||
|
Total Liabilities
|
39,432.40
|
30,963.73
|
31,132.73
|
30,795.59
|
29,083.37
|
26,327.37
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
23,385.42
|
23,065.93
|
22,968.81
|
22,784.87
|
21,502.36
|
20,023.53
|
|||||
|
Current Assets
|
8,781.91
|
7,897.80
|
8,163.93
|
8,010.72
|
7,581.01
|
6,303.84
|
|||||
|
Total Assets
|
39,432.40
|
30,963.73
|
31,132.73
|
30,795.59
|
29,083.37
|
26,327.37
|
|||||
|
Total Debt*
|
15,612.59
|
15,718.66
|
17,463.39
|
18,090.77
|
17,661.10
|
14,246.34
|
|||||
|
Net Current Assets
|
1,516.85
|
936.67
|
1,295.22
|
1,285.02
|
1,693.24
|
324.49
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
3,634.50
|
2,996.06
|
2,391.80
|
1,984.56
|
2,865.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,237.20
|
-1,306.33
|
-1,694.02
|
-1,555.35
|
-1,065.56
|
|||||
|
Cash from Financing Activities
|
--
|
-2,191.38
|
-1,294.44
|
-542.07
|
-392.46
|
-2,832.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
36.75
|
-1,031.75
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.16
|
4.53
|
6.92
|
11.05
|
11.77
|
|||||
|
ROE (%)
|
19.14
|
18.99
|
15.89
|
27.03
|
40.94
|
37.13
|
|||||
|
ROA (%)
|
4.38
|
4.87
|
3.63
|
5.55
|
8.72
|
9.19
|
|||||
|
EBIT Margin (%)
|
3.81
|
5.14
|
4.22
|
6.32
|
8.79
|
9.41
|
|||||
|
Net Margin (%)
|
3.90
|
3.54
|
2.77
|
4.29
|
6.38
|
7.01
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.77
|
0.05
|
0.05
|
0.02
|
0.11
|
0.01
|
|||||
|
EBIT Growth (%)
|
-7.12
|
28.07
|
-29.93
|
-26.49
|
3.33
|
-9.40
|
|||||
|
Net Profit Growth (%)
|
35.59
|
34.40
|
-32.27
|
-31.24
|
0.70
|
-9.64
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
15.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
1.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.75
|
4.50
|
6.15
|
5.33
|
4.26
|
3.60
|
|||||
|
Close Price ($)
|
127.05
|
143.43
|
71.06
|
132.07
|
233.60
|
208.48
|
|||||
|
High Price ($)
|
158.23
|
152.74
|
168.07
|
237.14
|
262.21
|
240.14
|
|||||
|
Low Price ($)
|
95.11
|
69.32
|
66.43
|
101.09
|
183.25
|
173.50
|
|||||
|
Market Cap ($ Cr)
|
27,566.07
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.49
|
1.85
|
2.36
|
2.68
|
3.19
|
2.28
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.18
|
0.27
|
0.32
|
0.23
|
0.19
|
|||||
|
Current Ratio
|
1.21
|
1.13
|
1.19
|
1.19
|
1.29
|
1.05
|
|||||
|
Quick Ratio
|
0.31
|
0.22
|
0.21
|
0.15
|
0.14
|
0.12
|
|||||
|
Interest Coverage
|
12.26
|
9.52
|
6.25
|
7.49
|
15.75
|
20.45
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
0.17
|
0.04
|
0.31
|
0.29
|
0.36
|
0.28
|
|||||
|
Asset Turnover
|
1.12
|
1.38
|
1.31
|
1.29
|
1.37
|
1.31
|
|||||
|
Receivable days
|
--
|
0.62
|
1.08
|
1.17
|
1.13
|
1.00
|
|||||
|
Inventory Days
|
--
|
80.41
|
87.53
|
93.13
|
86.84
|
84.74
|
|||||
|
Payable days
|
--
|
48.61
|
47.39
|
48.35
|
51.17
|
57.37
|
|||||
|
Cash Conversion Cycle
|
--
|
32.42
|
41.22
|
45.96
|
36.80
|
28.38
|