Market cap
$74,509 Mln
Revenue (TTM)
$107,705 Mln
P/E Ratio
17
P/B Ratio
4.2
Div. Yield
2.8 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
107,705.00
|
104,780.00
|
106,566.00
|
107,412.00
|
109,120.00
|
106,005.00
|
|||||
|
Cost of Revenue
|
76,144.00
|
75,511.00
|
76,502.00
|
77,828.00
|
82,306.00
|
74,963.00
|
|||||
|
Gross Profit
|
31,561.00
|
29,269.00
|
30,064.00
|
29,584.00
|
26,814.00
|
31,042.00
|
|||||
|
Operating Expenses
|
25,538.00
|
24,152.00
|
24,498.00
|
23,877.00
|
22,966.00
|
22,096.00
|
|||||
|
Operating Profit (EBIT)
|
6,023.00
|
5,117.00
|
5,566.00
|
5,707.00
|
3,848.00
|
8,946.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
48.00
|
382.00
|
|||||
|
Profit before Tax
|
5,659.00
|
4,767.00
|
5,261.00
|
5,297.00
|
3,418.00
|
8,907.00
|
|||||
|
Provision for Tax
|
1,267.00
|
1,062.00
|
1,170.00
|
1,159.00
|
638.00
|
1,961.00
|
|||||
|
Profit after Tax (Net Income)
|
4,392.00
|
3,705.00
|
4,091.00
|
4,138.00
|
2,780.00
|
6,946.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,734.00
|
3,705.00
|
4,091.00
|
4,138.00
|
2,780.00
|
6,946.00
|
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
|
17,843.00
|
16,165.00
|
14,666.00
|
13,432.00
|
11,232.00
|
12,827.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22,212.00
|
22,095.00
|
22,304.00
|
22,620.00
|
22,603.00
|
19,237.00
|
|||||
|
Current Liabilities
|
21,180.00
|
21,230.00
|
20,799.00
|
19,304.00
|
19,500.00
|
21,747.00
|
|||||
|
Total Liabilities
|
82,415.00
|
59,490.00
|
57,769.00
|
55,356.00
|
53,335.00
|
53,811.00
|
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
|
40,307.00
|
39,485.00
|
38,315.00
|
37,858.00
|
35,489.00
|
32,238.00
|
|||||
|
Current Assets
|
20,928.00
|
20,005.00
|
19,454.00
|
17,498.00
|
17,846.00
|
21,573.00
|
|||||
|
Total Assets
|
82,163.00
|
59,490.00
|
57,769.00
|
55,356.00
|
53,335.00
|
53,811.00
|
|||||
|
Total Debt*
|
18,701.00
|
20,290.00
|
19,875.00
|
19,646.00
|
19,073.00
|
16,467.00
|
|||||
|
Net Current Assets
|
--
|
-1,225.00
|
-1,345.00
|
-1,806.00
|
-1,654.00
|
-174.00
|
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
|
--
|
6,562.00
|
7,367.00
|
8,621.00
|
4,018.00
|
8,625.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3,649.00
|
-2,860.00
|
-4,760.00
|
-5,504.00
|
-3,154.00
|
|||||
|
Cash from Financing Activities
|
--
|
-2,187.00
|
-3,550.00
|
-2,285.00
|
-2,196.00
|
-8,071.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-3,682.00
|
-2,600.00
|
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 (%)
|
--
|
10.44
|
12.10
|
13.06
|
9.33
|
23.61
|
|||||
|
ROE (%)
|
25.83
|
24.03
|
29.12
|
33.55
|
23.11
|
50.95
|
|||||
|
ROA (%)
|
5.52
|
6.32
|
7.23
|
7.61
|
5.19
|
13.22
|
|||||
|
EBIT Margin (%)
|
3.28
|
4.97
|
5.32
|
5.40
|
3.57
|
8.80
|
|||||
|
Net Margin (%)
|
4.08
|
3.54
|
3.84
|
3.85
|
2.55
|
6.53
|
|||||
|
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 (%)
|
1.95
|
-0.02
|
-0.01
|
-0.02
|
0.03
|
0.13
|
|||||
|
EBIT Growth (%)
|
-36.08
|
-8.11
|
-2.19
|
48.84
|
-58.23
|
43.00
|
|||||
|
Net Profit Growth (%)
|
-17.56
|
-9.44
|
-1.14
|
48.85
|
-59.98
|
59.02
|
|||||
|
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
|
17.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.47
|
1.22
|
1.30
|
1.51
|
2.35
|
0.88
|
|||||
|
Close Price ($)
|
144.49
|
105.47
|
137.91
|
139.08
|
172.14
|
220.43
|
|||||
|
High Price ($)
|
147.77
|
140.39
|
181.86
|
181.70
|
254.87
|
268.98
|
|||||
|
Low Price ($)
|
83.44
|
83.44
|
120.21
|
102.93
|
137.16
|
166.83
|
|||||
|
Market Cap ($ Cr)
|
74,509.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.26
|
1.36
|
1.46
|
1.70
|
1.28
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.15
|
0.14
|
0.11
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
0.99
|
0.94
|
0.94
|
0.91
|
0.92
|
0.99
|
|||||
|
Quick Ratio
|
0.36
|
0.36
|
0.32
|
0.29
|
0.22
|
0.35
|
|||||
|
Interest Coverage
|
14.19
|
11.71
|
13.80
|
11.55
|
8.15
|
22.16
|
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 (%)
|
--
|
1.72
|
1.45
|
1.31
|
1.55
|
1.28
|
|||||
|
Asset Turnover
|
1.35
|
1.79
|
1.88
|
1.98
|
2.04
|
2.02
|
|||||
|
Receivable days
|
--
|
5.84
|
5.05
|
5.27
|
5.10
|
4.29
|
|||||
|
Inventory Days
|
--
|
60.57
|
58.79
|
59.57
|
60.80
|
59.82
|
|||||
|
Payable days
|
--
|
62.10
|
60.04
|
60.04
|
64.27
|
69.03
|
|||||
|
Cash Conversion Cycle
|
--
|
4.31
|
3.79
|
4.80
|
1.63
|
-4.93
|