Market cap
$4,124 Mln
Revenue (TTM)
$15,016 Mln
P/E Ratio
14.2
P/B Ratio
3.6
Div. Yield
3.1 %
Income Statement ($ Mln) |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15,016.00
|
14,693.00
|
15,530.00
|
15,530.00
|
14,789.00
|
14,789.00
|
|||||
|
Cost of Revenue
|
9,396.00
|
9,303.00
|
10,019.00
|
10,019.00
|
9,344.00
|
9,344.00
|
|||||
|
Gross Profit
|
5,620.00
|
5,390.00
|
5,511.00
|
5,511.00
|
5,445.00
|
5,445.00
|
|||||
|
Operating Expenses
|
5,125.00
|
5,139.00
|
5,046.00
|
5,046.00
|
4,953.00
|
4,953.00
|
|||||
|
Operating Profit (EBIT)
|
495.00
|
535.00
|
475.00
|
465.00
|
493.00
|
492.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
393.00
|
147.00
|
337.00
|
337.00
|
246.00
|
246.00
|
|||||
|
Provision for Tax
|
99.00
|
13.00
|
92.00
|
92.00
|
68.00
|
68.00
|
|||||
|
Profit after Tax (Net Income)
|
294.00
|
134.00
|
245.00
|
245.00
|
178.00
|
178.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
294.00
|
134.00
|
245.00
|
245.00
|
178.00
|
178.00
|
Liabilities ($ Mln) |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,140.00
|
848.00
|
739.00
|
739.00
|
581.00
|
581.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,738.00
|
4,524.00
|
5,016.00
|
5,016.00
|
4,974.00
|
4,974.00
|
|||||
|
Current Liabilities
|
3,088.00
|
3,072.00
|
2,990.00
|
2,990.00
|
3,314.00
|
3,314.00
|
|||||
|
Total Liabilities
|
8,966.00
|
8,444.00
|
8,745.00
|
8,745.00
|
8,869.00
|
8,869.00
|
Assets ($ Mln) |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,277.00
|
5,308.00
|
5,536.00
|
5,536.00
|
5,697.00
|
5,697.00
|
|||||
|
Current Assets
|
3,689.00
|
3,136.00
|
3,209.00
|
3,209.00
|
3,172.00
|
3,172.00
|
|||||
|
Total Assets
|
8,966.00
|
8,444.00
|
8,745.00
|
8,745.00
|
8,869.00
|
8,869.00
|
|||||
|
Total Debt*
|
4,283.00
|
4,479.00
|
4,640.00
|
4,640.00
|
4,651.00
|
4,651.00
|
|||||
|
Net Current Assets
|
601.00
|
64.00
|
219.00
|
219.00
|
-142.00
|
-142.00
|
Cashflow ($ Mln) |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,267.00
|
621.00
|
946.00
|
946.00
|
705.00
|
705.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-393.00
|
-393.00
|
-521.00
|
-521.00
|
|||||
|
Cash from Financing Activities
|
-372.00
|
-109.00
|
-186.00
|
-186.00
|
-544.00
|
-544.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
5.47
|
2.50
|
4.62
|
4.62
|
3.31
|
3.31
|
|||||
|
ROE (%)
|
29.58
|
16.89
|
37.12
|
37.12
|
40.18
|
40.18
|
|||||
|
ROA (%)
|
3.38
|
1.56
|
2.78
|
2.78
|
1.93
|
1.93
|
|||||
|
EBIT Margin (%)
|
3.30
|
1.93
|
3.06
|
3.06
|
3.33
|
3.33
|
|||||
|
Net Margin (%)
|
1.96
|
0.91
|
1.58
|
1.58
|
1.20
|
1.20
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.02
|
-0.05
|
0.05
|
0.05
|
0.38
|
0.38
|
|||||
|
EBIT Growth (%)
|
74.30
|
-40.21
|
-3.65
|
-3.65
|
147.09
|
147.22
|
|||||
|
Net Profit Growth (%)
|
119.40
|
-45.31
|
37.64
|
37.64
|
125.80
|
125.80
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.64
|
3.65
|
3.13
|
3.13
|
3.37
|
3.37
|
|||||
|
Close Price ($)
|
24.20
|
18.15
|
19.48
|
19.54
|
20.74
|
22.50
|
|||||
|
High Price ($)
|
24.99
|
27.15
|
29.59
|
29.59
|
46.45
|
46.45
|
|||||
|
Low Price ($)
|
16.79
|
12.88
|
15.53
|
15.53
|
18.65
|
18.95
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.76
|
5.28
|
6.28
|
6.28
|
8.01
|
8.01
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.58
|
0.35
|
0.35
|
0.42
|
0.42
|
|||||
|
Current Ratio
|
1.19
|
1.02
|
1.07
|
1.07
|
0.96
|
0.96
|
|||||
|
Quick Ratio
|
0.51
|
0.41
|
0.42
|
0.42
|
0.27
|
0.27
|
|||||
|
Interest Coverage
|
4.85
|
2.07
|
3.44
|
3.71
|
2.00
|
2.00
|
Operating Efficiency Ratios |
Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 | Feb-19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.63
|
2.27
|
1.71
|
1.71
|
1.72
|
1.72
|
|||||
|
Asset Turnover
|
1.72
|
1.71
|
1.76
|
1.76
|
1.61
|
1.61
|
|||||
|
Receivable days
|
7.04
|
7.45
|
6.11
|
6.11
|
6.17
|
6.17
|
|||||
|
Inventory Days
|
77.59
|
75.17
|
77.10
|
77.10
|
81.15
|
81.15
|
|||||
|
Payable days
|
49.06
|
48.57
|
50.44
|
50.44
|
68.19
|
68.19
|
|||||
|
Cash Conversion Cycle
|
35.57
|
34.04
|
32.78
|
32.78
|
19.13
|
19.13
|