Market cap
$9,208 Mln
Revenue (TTM)
$15,173 Mln
P/E Ratio
13.6
P/B Ratio
2.8
Div. Yield
2.5 %
Income Statement ($ Mln) |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15,173.00
|
14,889.00
|
15,616.00
|
16,670.00
|
13,800.00
|
16,383.00
|
|||||
|
Cost of Revenue
|
8,968.00
|
9,128.00
|
10,257.00
|
10,033.00
|
9,095.00
|
10,250.00
|
|||||
|
Gross Profit
|
6,205.00
|
5,761.00
|
5,359.00
|
6,637.00
|
4,705.00
|
6,133.00
|
|||||
|
Operating Expenses
|
5,225.00
|
5,139.00
|
5,428.00
|
5,827.00
|
5,567.00
|
5,559.00
|
|||||
|
Operating Profit (EBIT)
|
980.00
|
622.00
|
-69.00
|
1,135.00
|
-862.00
|
574.00
|
|||||
|
Other Income
|
--
|
--
|
18.00
|
-320.00
|
-48.00
|
30.00
|
|||||
|
Profit before Tax
|
972.00
|
556.00
|
-139.00
|
323.00
|
-1,102.00
|
528.00
|
|||||
|
Provision for Tax
|
205.00
|
54.00
|
63.00
|
67.00
|
-437.00
|
177.00
|
|||||
|
Profit after Tax (Net Income)
|
767.00
|
502.00
|
-202.00
|
256.00
|
-665.00
|
351.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
218.00
|
--
|
-202.00
|
256.00
|
-665.00
|
351.00
|
Liabilities ($ Mln) |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,901.00
|
2,595.00
|
2,233.00
|
2,722.00
|
2,614.00
|
3,316.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,384.00
|
5,353.00
|
5,897.00
|
5,962.00
|
7,271.00
|
7,154.00
|
|||||
|
Current Liabilities
|
3,224.00
|
3,096.00
|
3,256.00
|
4,077.00
|
3,884.00
|
3,209.00
|
|||||
|
Total Liabilities
|
14,733.00
|
11,044.00
|
11,386.00
|
12,761.00
|
13,769.00
|
13,679.00
|
Assets ($ Mln) |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6,700.00
|
6,649.00
|
6,769.00
|
7,596.00
|
7,761.00
|
9,163.00
|
|||||
|
Current Assets
|
4,809.00
|
4,395.00
|
4,617.00
|
5,165.00
|
6,008.00
|
4,516.00
|
|||||
|
Total Assets
|
16,318.00
|
11,044.00
|
11,386.00
|
12,761.00
|
13,769.00
|
13,679.00
|
|||||
|
Total Debt*
|
5,459.00
|
5,441.00
|
6,020.00
|
6,251.00
|
7,664.00
|
7,677.00
|
|||||
|
Net Current Assets
|
--
|
1,299.00
|
1,361.00
|
1,088.00
|
2,124.00
|
1,307.00
|
Cashflow ($ Mln) |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,532.00
|
607.00
|
809.00
|
237.00
|
1,411.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-227.00
|
-446.00
|
-510.00
|
-894.00
|
|||||
|
Cash from Financing Activities
|
--
|
-567.00
|
6.00
|
-1,471.00
|
895.00
|
-560.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
386.00
|
-1,108.00
|
622.00
|
-43.00
|
Financials Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.16
|
-2.35
|
2.66
|
-6.25
|
4.44
|
|||||
|
ROE (%)
|
27.91
|
20.80
|
-8.15
|
9.60
|
-22.43
|
10.22
|
|||||
|
ROA (%)
|
5.08
|
4.48
|
-1.67
|
1.93
|
-4.85
|
3.23
|
|||||
|
EBIT Margin (%)
|
6.92
|
4.34
|
-0.41
|
6.81
|
-6.59
|
3.50
|
|||||
|
Net Margin (%)
|
5.06
|
3.37
|
-1.29
|
1.57
|
-4.84
|
2.14
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.44
|
-0.05
|
-0.06
|
0.21
|
-0.16
|
-0.01
|
|||||
|
EBIT Growth (%)
|
316.67
|
1,109.38
|
-105.64
|
224.73
|
-258.54
|
-57.86
|
|||||
|
Net Profit Growth (%)
|
610.19
|
348.51
|
-178.91
|
138.50
|
-289.46
|
-65.00
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
13.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.25
|
3.05
|
10.06
|
3.28
|
-13.07
|
5.33
|
|||||
|
Close Price ($)
|
23.48
|
18.69
|
13.57
|
18.07
|
20.25
|
17.41
|
|||||
|
High Price ($)
|
30.75
|
22.08
|
18.46
|
37.63
|
26.99
|
31.39
|
|||||
|
Low Price ($)
|
9.38
|
7.22
|
7.79
|
15.45
|
5.26
|
15.11
|
|||||
|
Market Cap ($ Cr)
|
9,207.90
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
2.10
|
2.70
|
2.30
|
2.93
|
2.32
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.46
|
0.60
|
0.54
|
0.64
|
0.28
|
|||||
|
Current Ratio
|
1.49
|
1.42
|
1.42
|
1.27
|
1.55
|
1.41
|
|||||
|
Quick Ratio
|
0.84
|
0.78
|
0.68
|
0.53
|
0.92
|
0.74
|
|||||
|
Interest Coverage
|
11.02
|
7.18
|
-0.73
|
6.80
|
-4.74
|
7.55
|
Operating Efficiency Ratios |
TTM | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 | Jan-16 | Jan-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
1.94
|
2.18
|
2.39
|
2.63
|
1.93
|
|||||
|
Asset Turnover
|
1.01
|
1.33
|
1.29
|
1.26
|
1.01
|
1.51
|
|||||
|
Receivable days
|
--
|
7.72
|
8.64
|
8.35
|
8.99
|
7.52
|
|||||
|
Inventory Days
|
--
|
87.71
|
96.27
|
99.55
|
92.51
|
76.38
|
|||||
|
Payable days
|
--
|
53.40
|
58.24
|
67.24
|
58.57
|
40.98
|
|||||
|
Cash Conversion Cycle
|
--
|
42.03
|
46.67
|
40.66
|
42.92
|
42.93
|