Market cap
$24,553 Mln
Revenue (TTM)
$8,004 Mln
P/E Ratio
16.9
P/B Ratio
35.2
Div. Yield
1.3 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,004.20
|
7,010.70
|
6,671.20
|
6,660.90
|
6,684.50
|
5,746.30
|
|||||
|
Cost of Revenue
|
1,775.20
|
1,721.80
|
1,781.70
|
1,946.00
|
2,034.10
|
1,664.40
|
|||||
|
Gross Profit
|
6,229.00
|
5,288.90
|
4,889.50
|
4,714.90
|
4,650.40
|
4,081.90
|
|||||
|
Operating Expenses
|
4,314.60
|
4,873.90
|
3,749.40
|
3,542.50
|
3,474.60
|
3,113.90
|
|||||
|
Operating Profit (EBIT)
|
1,914.40
|
415.00
|
1,140.10
|
1,172.40
|
1,175.80
|
968.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
-1.70
|
-70.10
|
0.70
|
|||||
|
Profit before Tax
|
1,860.60
|
216.10
|
1,011.90
|
1,143.10
|
1,047.00
|
897.30
|
|||||
|
Provision for Tax
|
332.90
|
32.90
|
195.90
|
207.10
|
190.70
|
63.10
|
|||||
|
Profit after Tax (Net Income)
|
1,527.70
|
183.20
|
816.00
|
936.00
|
856.30
|
834.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
183.20
|
816.00
|
936.00
|
856.30
|
834.20
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
692.10
|
857.80
|
2,896.90
|
2,277.80
|
2,285.50
|
3,259.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,354.60
|
4,165.80
|
8,787.80
|
3,552.50
|
3,511.00
|
3,697.30
|
|||||
|
Current Liabilities
|
1,645.00
|
1,556.90
|
1,711.60
|
1,286.50
|
1,468.80
|
1,425.80
|
|||||
|
Total Liabilities
|
6,691.70
|
6,580.50
|
13,396.30
|
7,116.80
|
7,265.30
|
8,382.40
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3,809.40
|
3,674.90
|
4,592.60
|
4,753.30
|
4,691.50
|
5,007.10
|
|||||
|
Current Assets
|
2,882.30
|
2,905.60
|
8,803.70
|
2,363.50
|
2,573.80
|
3,375.30
|
|||||
|
Total Assets
|
6,691.70
|
6,580.50
|
13,396.30
|
7,116.80
|
7,265.30
|
8,382.40
|
|||||
|
Total Debt*
|
3,953.00
|
3,899.20
|
8,764.50
|
3,292.00
|
3,261.40
|
3,436.00
|
|||||
|
Net Current Assets
|
--
|
1,348.70
|
7,092.10
|
1,077.00
|
1,105.00
|
1,949.50
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,978.50
|
1,216.60
|
1,255.60
|
975.20
|
853.20
|
1,323.70
|
|||||
|
Cash Flow from Investing Activities
|
-218.30
|
914.00
|
-1,041.90
|
5.70
|
-253.60
|
-91.00
|
|||||
|
Cash from Financing Activities
|
-1,860.90
|
-7,175.20
|
5,214.40
|
-1,035.90
|
-1,778.10
|
-666.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-55.00
|
-1,178.50
|
566.70
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
7.27
|
0.88
|
3.48
|
3.98
|
3.39
|
2.90
|
|||||
|
Cash EPS ($)
|
7.27
|
1.96
|
4.45
|
4.75
|
4.17
|
3.66
|
|||||
|
Adjusted Book Value ($)
|
3.29
|
4.13
|
12.34
|
9.68
|
9.06
|
11.33
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
9.41
|
5.85
|
5.35
|
4.14
|
3.38
|
4.60
|
|||||
|
Free Cash Flow per Share ($)
|
8.62
|
5.26
|
4.89
|
3.36
|
3.01
|
4.20
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
32.50
|
2.23
|
9.47
|
16.84
|
13.99
|
12.40
|
|||||
|
ROE (%)
|
197.14
|
9.76
|
31.54
|
41.02
|
30.89
|
30.14
|
|||||
|
ROA (%)
|
23.02
|
1.83
|
7.96
|
13.02
|
10.94
|
10.23
|
|||||
|
EBIT Margin (%)
|
23.93
|
4.30
|
17.04
|
17.58
|
16.54
|
16.86
|
|||||
|
Net Margin (%)
|
19.09
|
2.61
|
12.23
|
14.06
|
12.95
|
14.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.14
|
0.05
|
0.00
|
0.00
|
0.16
|
0.16
|
|||||
|
EBIT Growth (%)
|
535.42
|
-73.48
|
-2.89
|
5.88
|
14.14
|
271.72
|
|||||
|
Net Profit Growth (%)
|
733.90
|
-77.55
|
-12.82
|
9.31
|
2.65
|
227.93
|
|||||
|
EPS Growth (%)
|
7.24
|
-0.75
|
-0.13
|
0.17
|
0.17
|
2.23
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
20.14
|
99.60
|
12.31
|
10.76
|
8.99
|
14.99
|
|||||
|
Price / Book Value
|
44.46
|
21.27
|
3.47
|
4.42
|
3.37
|
3.84
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.74
|
39.94
|
8.50
|
9.05
|
7.63
|
11.73
|
|||||
|
Close Price ($)
|
146.38
|
87.81
|
42.79
|
42.80
|
30.52
|
43.48
|
|||||
|
High Price ($)
|
161.97
|
90.85
|
48.80
|
47.48
|
47.05
|
49.67
|
|||||
|
Low Price ($)
|
84.39
|
35.23
|
25.99
|
27.53
|
26.39
|
12.16
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
5.71
|
4.55
|
3.03
|
1.45
|
1.43
|
1.05
|
|||||
|
Short term debt to equity ratio
|
0.44
|
0.37
|
0.21
|
0.14
|
0.14
|
0.10
|
|||||
|
Current Ratio
|
1.75
|
1.87
|
5.14
|
1.84
|
1.75
|
2.37
|
|||||
|
Quick Ratio
|
1.25
|
1.31
|
4.66
|
1.12
|
1.08
|
1.85
|
|||||
|
Interest Coverage
|
34.71
|
3.53
|
9.10
|
42.42
|
18.84
|
13.57
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.33
|
7.37
|
6.96
|
6.64
|
7.02
|
7.91
|
|||||
|
Asset Turnover
|
1.21
|
0.70
|
0.65
|
0.93
|
0.85
|
0.70
|
|||||
|
Receivable days
|
23.34
|
25.55
|
24.83
|
25.01
|
25.25
|
22.06
|
|||||
|
Inventory Days
|
173.54
|
178.77
|
178.79
|
179.59
|
155.23
|
161.48
|
|||||
|
Payable days
|
106.83
|
96.34
|
89.08
|
87.99
|
86.72
|
63.20
|
|||||
|
Cash Conversion Cycle
|
90.06
|
107.99
|
114.54
|
116.61
|
93.76
|
120.34
|