Market cap
$7,241 Mln
Revenue (TTM)
$11,282 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
9.2 %
Income Statement ($ 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
|
11,281.60
|
11,612.80
|
12,050.90
|
12,277.00
|
11,535.90
|
11,184.70
|
|||||
|
Cost of Revenue
|
8,583.20
|
8,609.30
|
8,717.50
|
9,012.20
|
8,697.10
|
8,005.50
|
|||||
|
Gross Profit
|
2,698.40
|
3,003.50
|
3,333.40
|
3,264.80
|
2,838.80
|
3,179.20
|
|||||
|
Operating Expenses
|
4,326.80
|
1,638.90
|
2,480.60
|
2,189.50
|
1,492.80
|
1,403.00
|
|||||
|
Operating Profit (EBIT)
|
-1,628.40
|
1,364.60
|
852.80
|
1,075.30
|
1,346.00
|
1,776.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
212.00
|
145.30
|
84.40
|
|||||
|
Profit before Tax
|
-1,824.40
|
1,156.20
|
610.20
|
901.90
|
1,178.70
|
1,494.70
|
|||||
|
Provision for Tax
|
91.80
|
3.70
|
262.50
|
218.70
|
290.50
|
193.80
|
|||||
|
Profit after Tax (Net Income)
|
-1,916.20
|
1,152.40
|
347.20
|
683.60
|
888.20
|
1,298.80
|
|||||
|
Minority Interest
|
--
|
-0.10
|
-0.50
|
0.40
|
-1.60
|
79.60
|
|||||
|
Consolidated Profit
|
--
|
1,152.40
|
347.20
|
683.60
|
888.20
|
1,298.80
|
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
|
6,357.60
|
8,932.70
|
8,440.40
|
8,736.80
|
8,787.70
|
8,551.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
70.50
|
74.50
|
79.60
|
|||||
|
Non-Current Liabilities
|
7,728.80
|
7,684.20
|
9,109.20
|
8,804.60
|
10,054.10
|
10,258.00
|
|||||
|
Current Liabilities
|
3,188.00
|
4,317.00
|
3,241.80
|
4,440.70
|
3,518.80
|
3,306.20
|
|||||
|
Total Liabilities
|
17,274.40
|
20,933.90
|
20,862.30
|
22,052.60
|
22,435.10
|
22,195.60
|
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
|
14,392.30
|
17,862.90
|
17,712.80
|
18,667.60
|
19,401.40
|
19,493.50
|
|||||
|
Current Assets
|
2,882.10
|
3,071.00
|
3,149.50
|
3,385.00
|
3,033.70
|
2,702.10
|
|||||
|
Total Assets
|
17,274.40
|
20,933.90
|
20,862.30
|
22,052.60
|
22,435.10
|
22,195.60
|
|||||
|
Total Debt*
|
7,268.40
|
8,067.60
|
8,613.50
|
9,419.20
|
9,179.20
|
9,190.80
|
|||||
|
Net Current Assets
|
-305.90
|
-1,246.00
|
-92.30
|
-1,055.70
|
-485.10
|
-604.10
|
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
|
1,402.10
|
1,691.90
|
2,015.60
|
995.40
|
1,177.30
|
1,468.10
|
|||||
|
Cash Flow from Investing Activities
|
262.60
|
-542.20
|
-375.00
|
-354.90
|
-434.90
|
-340.30
|
|||||
|
Cash from Financing Activities
|
-1,516.10
|
-1,158.30
|
-1,656.70
|
-631.60
|
-738.00
|
-1,609.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
8.90
|
4.40
|
-481.80
|
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 (%)
|
-12.51
|
6.77
|
1.97
|
3.78
|
4.97
|
7.30
|
|||||
|
ROE (%)
|
-25.06
|
13.27
|
4.04
|
7.80
|
10.24
|
15.81
|
|||||
|
ROA (%)
|
-10.03
|
5.51
|
1.62
|
3.07
|
3.98
|
5.84
|
|||||
|
EBIT Margin (%)
|
--
|
13.57
|
8.68
|
10.71
|
13.53
|
16.38
|
|||||
|
Net Margin (%)
|
-16.99
|
9.92
|
2.88
|
5.47
|
7.60
|
11.53
|
|||||
|
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 (%)
|
-0.03
|
-0.04
|
-0.02
|
0.06
|
0.03
|
0.01
|
|||||
|
EBIT Growth (%)
|
--
|
50.55
|
-20.45
|
-15.72
|
-14.84
|
25.51
|
|||||
|
Net Profit Growth (%)
|
-266.28
|
231.91
|
-49.21
|
-23.04
|
-31.61
|
54.60
|
|||||
|
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
|
-4.33
|
4.07
|
5.90
|
5.53
|
4.70
|
4.10
|
|||||
|
Close Price ($)
|
13.28
|
22.89
|
29.88
|
34.87
|
32.89
|
38.10
|
|||||
|
High Price ($)
|
22.98
|
33.24
|
35.60
|
41.30
|
39.09
|
39.34
|
|||||
|
Low Price ($)
|
13.13
|
21.98
|
25.16
|
31.07
|
30.06
|
31.72
|
|||||
|
Market Cap ($ 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
|
1.14
|
0.90
|
1.02
|
1.08
|
1.04
|
1.07
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.21
|
0.11
|
0.25
|
0.10
|
0.09
|
|||||
|
Current Ratio
|
0.90
|
0.71
|
0.97
|
0.76
|
0.86
|
0.82
|
|||||
|
Quick Ratio
|
0.31
|
0.24
|
0.36
|
0.26
|
0.30
|
0.30
|
|||||
|
Interest Coverage
|
--
|
3.78
|
2.40
|
3.18
|
4.09
|
4.34
|
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 (%)
|
5.83
|
6.63
|
7.23
|
7.76
|
7.52
|
7.10
|
|||||
|
Asset Turnover
|
0.59
|
0.56
|
0.56
|
0.55
|
0.52
|
0.50
|
|||||
|
Receivable days
|
23.12
|
25.82
|
27.65
|
27.08
|
26.30
|
27.02
|
|||||
|
Inventory Days
|
84.12
|
85.48
|
87.85
|
84.68
|
77.20
|
70.14
|
|||||
|
Payable days
|
66.03
|
65.42
|
63.25
|
68.70
|
73.92
|
72.16
|
|||||
|
Cash Conversion Cycle
|
41.21
|
45.89
|
52.26
|
43.06
|
29.57
|
25.00
|