Market cap
$2,204 Mln
Revenue (TTM)
$15,430 Mln
P/E Ratio
8.3
P/B Ratio
0.5
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15,430.00
|
15,527.00
|
16,221.00
|
17,476.00
|
18,098.00
|
19,433.00
|
|||||
|
Cost of Revenue
|
9,425.00
|
9,228.00
|
9,661.00
|
10,498.00
|
11,457.00
|
11,437.00
|
|||||
|
Gross Profit
|
6,005.00
|
6,299.00
|
6,560.00
|
6,978.00
|
6,641.00
|
7,996.00
|
|||||
|
Operating Expenses
|
5,409.00
|
5,789.00
|
6,051.00
|
6,261.00
|
6,395.00
|
5,478.00
|
|||||
|
Operating Profit (EBIT)
|
596.00
|
510.00
|
509.00
|
717.00
|
246.00
|
1,680.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
332.00
|
336.00
|
114.00
|
373.00
|
-58.00
|
1,219.00
|
|||||
|
Provision for Tax
|
62.00
|
64.00
|
5.00
|
56.00
|
-39.00
|
281.00
|
|||||
|
Profit after Tax (Net Income)
|
270.00
|
272.00
|
109.00
|
317.00
|
-19.00
|
938.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
133.00
|
272.00
|
109.00
|
317.00
|
-19.00
|
938.00
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
4,168.00
|
4,048.00
|
3,802.00
|
3,893.00
|
3,763.00
|
4,661.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6,546.00
|
6,783.00
|
6,626.00
|
7,504.00
|
7,467.00
|
2,322.00
|
|||||
|
Current Liabilities
|
2,696.00
|
2,531.00
|
3,131.00
|
2,612.00
|
3,115.00
|
3,286.00
|
|||||
|
Total Liabilities
|
16,106.00
|
13,362.00
|
13,559.00
|
14,009.00
|
14,345.00
|
15,054.00
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
9,391.00
|
9,671.00
|
10,171.00
|
10,599.00
|
10,609.00
|
10,031.00
|
|||||
|
Current Assets
|
4,019.00
|
3,691.00
|
3,388.00
|
3,410.00
|
3,736.00
|
5,023.00
|
|||||
|
Total Assets
|
17,429.00
|
13,362.00
|
13,559.00
|
14,009.00
|
14,345.00
|
15,054.00
|
|||||
|
Total Debt*
|
6,421.00
|
6,630.00
|
7,159.00
|
7,376.00
|
7,566.00
|
1,910.00
|
|||||
|
Net Current Assets
|
--
|
1,160.00
|
257.00
|
798.00
|
621.00
|
1,737.00
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,476.00
|
648.00
|
1,168.00
|
282.00
|
2,271.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-333.00
|
-467.00
|
-562.00
|
-783.00
|
-570.00
|
|||||
|
Cash from Financing Activities
|
--
|
-603.00
|
-230.00
|
-576.00
|
-933.00
|
-2,385.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,434.00
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.51
|
0.98
|
2.81
|
-0.21
|
10.14
|
|||||
|
ROE (%)
|
6.57
|
6.93
|
2.83
|
8.28
|
-0.45
|
19.03
|
|||||
|
ROA (%)
|
1.62
|
2.02
|
0.79
|
2.24
|
-0.13
|
6.17
|
|||||
|
EBIT Margin (%)
|
3.84
|
4.02
|
2.67
|
4.10
|
1.36
|
7.61
|
|||||
|
Net Margin (%)
|
1.75
|
1.75
|
0.67
|
1.81
|
-0.10
|
4.83
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.87
|
-0.04
|
-0.07
|
-0.03
|
-0.07
|
0.22
|
|||||
|
EBIT Growth (%)
|
5.15
|
44.11
|
-39.61
|
191.46
|
-83.37
|
664.50
|
|||||
|
Net Profit Growth (%)
|
124.79
|
149.54
|
-65.62
|
1,768.42
|
-102.03
|
675.46
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
8.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.03
|
4.50
|
5.97
|
4.91
|
7.03
|
0.14
|
|||||
|
Close Price ($)
|
19.14
|
17.47
|
13.21
|
25.76
|
32.37
|
55.62
|
|||||
|
High Price ($)
|
25.22
|
25.22
|
29.60
|
35.77
|
63.74
|
64.80
|
|||||
|
Low Price ($)
|
10.33
|
6.04
|
12.62
|
17.68
|
23.38
|
43.67
|
|||||
|
Market Cap ($ Cr)
|
2,204.04
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
1.64
|
1.88
|
1.89
|
2.01
|
0.41
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.04
|
0.22
|
0.07
|
0.15
|
0.03
|
|||||
|
Current Ratio
|
1.49
|
1.46
|
1.08
|
1.31
|
1.20
|
1.53
|
|||||
|
Quick Ratio
|
0.41
|
0.37
|
0.14
|
0.20
|
0.18
|
0.60
|
|||||
|
Interest Coverage
|
2.28
|
2.17
|
1.36
|
2.08
|
0.81
|
5.69
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
0.81
|
0.98
|
0.96
|
1.16
|
0.98
|
|||||
|
Asset Turnover
|
0.92
|
1.15
|
1.18
|
1.23
|
1.23
|
1.28
|
|||||
|
Receivable days
|
--
|
3.34
|
3.67
|
3.94
|
4.04
|
9.20
|
|||||
|
Inventory Days
|
--
|
112.61
|
110.11
|
105.58
|
99.72
|
90.33
|
|||||
|
Payable days
|
--
|
43.80
|
41.13
|
42.86
|
48.03
|
50.44
|
|||||
|
Cash Conversion Cycle
|
--
|
72.15
|
72.65
|
66.65
|
55.73
|
49.09
|