Market cap
$17,315 Mln
Revenue (TTM)
$14,219 Mln
P/E Ratio
49
P/B Ratio
5.3
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
14,219.22
|
12,029.78
|
11,500.94
|
10,851.42
|
9,783.07
|
14,092.63
|
|||||
|
Cost of Revenue
|
11,081.46
|
9,044.85
|
8,668.19
|
8,140.56
|
7,203.12
|
11,048.86
|
|||||
|
Gross Profit
|
3,137.76
|
2,984.93
|
2,832.76
|
2,710.86
|
2,579.96
|
3,043.77
|
|||||
|
Operating Expenses
|
2,488.12
|
2,121.30
|
2,140.32
|
2,034.38
|
2,040.08
|
2,355.68
|
|||||
|
Operating Profit (EBIT)
|
649.64
|
863.63
|
692.44
|
676.48
|
539.88
|
688.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
58.74
|
80.23
|
|||||
|
Profit before Tax
|
506.27
|
543.48
|
777.29
|
520.98
|
477.50
|
695.60
|
|||||
|
Provision for Tax
|
186.73
|
215.56
|
131.49
|
101.34
|
66.33
|
274.78
|
|||||
|
Profit after Tax (Net Income)
|
334.61
|
290.25
|
806.09
|
665.78
|
644.04
|
477.03
|
|||||
|
Minority Interest
|
37.82
|
-14.62
|
-32.99
|
-53.88
|
-71.37
|
39.21
|
|||||
|
Consolidated Profit
|
243.94
|
290.25
|
795.82
|
674.12
|
644.04
|
477.03
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,264.49
|
3,640.81
|
4,549.47
|
6,546.22
|
6,060.06
|
5,940.04
|
|||||
|
Minority Interest
|
37.82
|
--
|
--
|
--
|
44.34
|
34.80
|
|||||
|
Non-Current Liabilities
|
4,539.76
|
3,235.04
|
2,291.78
|
3,961.49
|
4,672.66
|
4,790.13
|
|||||
|
Current Liabilities
|
3,953.30
|
3,350.90
|
4,079.74
|
3,422.56
|
3,250.85
|
3,209.92
|
|||||
|
Total Liabilities
|
15,697.00
|
11,252.54
|
11,759.01
|
14,617.11
|
14,660.42
|
14,632.61
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6,654.18
|
6,893.22
|
6,863.43
|
9,926.76
|
9,938.43
|
10,340.71
|
|||||
|
Current Assets
|
5,089.52
|
4,359.32
|
4,895.58
|
4,690.35
|
4,721.99
|
4,291.90
|
|||||
|
Total Assets
|
15,697.00
|
11,252.54
|
11,759.01
|
14,617.11
|
14,660.42
|
14,632.61
|
|||||
|
Total Debt*
|
4,054.66
|
2,709.86
|
2,752.17
|
3,467.26
|
4,165.29
|
3,824.16
|
|||||
|
Net Current Assets
|
1,136.23
|
1,008.42
|
815.84
|
1,267.79
|
1,471.15
|
1,081.97
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
686.70
|
1,054.67
|
974.76
|
474.71
|
726.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-75.29
|
-127.19
|
-145.66
|
-538.42
|
-1,380.74
|
|||||
|
Cash from Financing Activities
|
--
|
-525.22
|
-751.64
|
-1,086.41
|
320.23
|
798.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
256.52
|
164.15
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.80
|
2.42
|
6.45
|
5.25
|
5.01
|
3.63
|
|||||
|
Cash EPS ($)
|
--
|
4.40
|
8.93
|
7.67
|
7.35
|
5.54
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.32
|
36.43
|
51.60
|
47.13
|
45.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.72
|
8.45
|
7.68
|
3.69
|
5.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.06
|
7.48
|
6.60
|
2.70
|
4.82
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.25
|
9.31
|
6.58
|
6.44
|
5.25
|
|||||
|
ROE (%)
|
11.10
|
7.09
|
14.53
|
10.56
|
10.73
|
8.12
|
|||||
|
ROA (%)
|
2.21
|
2.52
|
6.11
|
4.55
|
4.40
|
3.54
|
|||||
|
EBIT Margin (%)
|
4.72
|
5.73
|
8.23
|
6.35
|
5.90
|
5.45
|
|||||
|
Net Margin (%)
|
2.35
|
2.41
|
7.01
|
6.14
|
6.54
|
3.37
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
84.34
|
0.05
|
0.06
|
0.11
|
-0.31
|
0.04
|
|||||
|
EBIT Growth (%)
|
4.28
|
-27.17
|
37.34
|
19.28
|
-24.81
|
52.62
|
|||||
|
Net Profit Growth (%)
|
-22.74
|
-63.99
|
21.08
|
3.38
|
35.01
|
-3.01
|
|||||
|
EPS Growth (%)
|
-30.80
|
-0.63
|
0.23
|
0.05
|
0.38
|
-0.03
|
|||||
|
Book Value Growth (%)
|
-13.52
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
48.99
|
62.00
|
20.28
|
26.01
|
21.66
|
36.50
|
|||||
|
Price / Book Value
|
5.28
|
4.94
|
3.59
|
2.65
|
2.30
|
2.93
|
|||||
|
Dividend Yield (%)
|
0.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.25
|
21.01
|
13.71
|
19.90
|
19.32
|
19.84
|
|||||
|
Close Price ($)
|
126.00
|
149.86
|
130.90
|
136.50
|
108.49
|
132.53
|
|||||
|
High Price ($)
|
168.44
|
152.40
|
156.31
|
137.82
|
150.32
|
145.97
|
|||||
|
Low Price ($)
|
105.68
|
106.23
|
120.71
|
106.78
|
107.76
|
90.20
|
|||||
|
Market Cap ($ Cr)
|
17,314.69
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.10
|
0.74
|
0.60
|
0.53
|
0.69
|
0.64
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.22
|
0.03
|
0.03
|
0.04
|
|||||
|
Current Ratio
|
1.29
|
1.30
|
1.20
|
1.37
|
1.45
|
1.34
|
|||||
|
Quick Ratio
|
1.29
|
--
|
--
|
--
|
1.45
|
--
|
|||||
|
Interest Coverage
|
4.06
|
4.73
|
5.60
|
4.10
|
5.77
|
10.57
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
26.45
|
24.85
|
24.74
|
22.40
|
34.81
|
22.01
|
|||||
|
Asset Turnover
|
0.94
|
1.05
|
0.87
|
0.74
|
0.67
|
1.04
|
|||||
|
Receivable days
|
--
|
88.57
|
83.78
|
98.22
|
121.47
|
81.24
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
46.25
|
41.11
|
42.38
|
47.54
|
32.57
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
55.84
|
73.92
|
--
|