Market cap
$6,506 Mln
Revenue (TTM)
$6,612 Mln
P/E Ratio
22.8
P/B Ratio
3.6
Div. Yield
3.1 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,612.30
|
6,451.30
|
6,467.60
|
5,350.60
|
4,098.90
|
3,670.90
|
|||||
|
Cost of Revenue
|
5,252.60
|
5,052.70
|
4,700.90
|
3,918.50
|
3,266.90
|
2,838.90
|
|||||
|
Gross Profit
|
1,359.70
|
1,398.60
|
1,766.70
|
1,432.10
|
832.00
|
832.00
|
|||||
|
Operating Expenses
|
768.60
|
733.50
|
701.40
|
550.00
|
387.60
|
357.20
|
|||||
|
Operating Profit (EBIT)
|
591.10
|
665.10
|
1,065.30
|
882.10
|
444.40
|
474.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
460.60
|
-10.70
|
51.80
|
|||||
|
Profit before Tax
|
410.60
|
500.30
|
955.50
|
1,233.50
|
272.70
|
408.30
|
|||||
|
Provision for Tax
|
128.10
|
143.10
|
230.00
|
224.60
|
71.80
|
90.50
|
|||||
|
Profit after Tax (Net Income)
|
290.00
|
357.20
|
725.50
|
1,008.90
|
200.90
|
317.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
357.20
|
725.50
|
1,008.90
|
200.90
|
317.80
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,824.90
|
1,737.70
|
1,787.80
|
1,411.30
|
360.50
|
480.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,139.70
|
4,178.90
|
3,955.10
|
3,748.30
|
3,080.20
|
3,110.60
|
|||||
|
Current Liabilities
|
1,415.50
|
1,476.00
|
1,624.10
|
1,360.20
|
699.10
|
618.20
|
|||||
|
Total Liabilities
|
7,380.10
|
7,392.60
|
7,367.00
|
6,519.80
|
4,139.80
|
4,209.40
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,365.70
|
5,359.90
|
5,277.00
|
4,392.60
|
2,480.20
|
2,427.70
|
|||||
|
Current Assets
|
2,014.40
|
2,032.70
|
2,090.00
|
2,127.20
|
1,659.60
|
1,781.70
|
|||||
|
Total Assets
|
7,380.10
|
7,392.60
|
7,367.00
|
6,519.80
|
4,139.80
|
4,209.40
|
|||||
|
Total Debt*
|
3,942.90
|
4,155.30
|
3,852.70
|
3,490.70
|
2,750.40
|
2,766.50
|
|||||
|
Net Current Assets
|
598.90
|
556.70
|
465.90
|
767.00
|
960.50
|
1,163.50
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1,039.50
|
868.30
|
798.20
|
418.10
|
553.20
|
574.00
|
|||||
|
Cash Flow from Investing Activities
|
-380.20
|
-648.00
|
-984.10
|
-1,340.90
|
-310.50
|
-162.50
|
|||||
|
Cash from Financing Activities
|
-691.90
|
-225.00
|
-48.00
|
-363.40
|
-974.00
|
1,125.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-238.40
|
-255.80
|
-583.30
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
4.97
|
6.19
|
13.76
|
25.18
|
6.32
|
9.01
|
|||||
|
ROE (%)
|
16.28
|
20.26
|
45.36
|
113.88
|
47.77
|
88.20
|
|||||
|
ROA (%)
|
3.93
|
4.84
|
10.45
|
18.93
|
4.81
|
7.16
|
|||||
|
EBIT Margin (%)
|
--
|
10.55
|
16.87
|
25.09
|
10.58
|
12.90
|
|||||
|
Net Margin (%)
|
4.39
|
5.54
|
11.22
|
17.36
|
4.91
|
8.54
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.02
|
0.00
|
0.21
|
0.31
|
0.12
|
-0.03
|
|||||
|
EBIT Growth (%)
|
--
|
-37.66
|
-18.72
|
209.59
|
-8.41
|
-14.98
|
|||||
|
Net Profit Growth (%)
|
-18.81
|
-50.76
|
-28.09
|
402.19
|
-36.78
|
-13.15
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.56
|
3.75
|
2.70
|
2.04
|
3.56
|
2.55
|
|||||
|
Close Price ($)
|
43.18
|
55.78
|
88.29
|
111.20
|
67.58
|
82.49
|
|||||
|
High Price ($)
|
67.06
|
88.57
|
117.38
|
115.31
|
85.72
|
86.41
|
|||||
|
Low Price ($)
|
37.63
|
47.90
|
77.41
|
62.62
|
49.71
|
58.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
2.16
|
2.39
|
2.15
|
2.47
|
7.63
|
5.76
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.27
|
0.23
|
0.17
|
0.15
|
0.13
|
|||||
|
Current Ratio
|
1.42
|
1.38
|
1.29
|
1.56
|
2.37
|
2.88
|
|||||
|
Quick Ratio
|
0.74
|
0.68
|
0.59
|
0.88
|
1.55
|
2.05
|
|||||
|
Interest Coverage
|
--
|
3.78
|
8.04
|
12.30
|
2.69
|
4.00
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.78
|
12.12
|
11.50
|
13.53
|
10.91
|
9.99
|
|||||
|
Asset Turnover
|
0.90
|
0.87
|
0.93
|
1.00
|
0.98
|
0.83
|
|||||
|
Receivable days
|
43.10
|
43.18
|
41.45
|
39.99
|
36.28
|
35.27
|
|||||
|
Inventory Days
|
69.67
|
78.58
|
80.44
|
70.21
|
60.82
|
64.34
|
|||||
|
Payable days
|
42.75
|
52.42
|
57.12
|
48.43
|
42.59
|
38.84
|
|||||
|
Cash Conversion Cycle
|
70.03
|
69.34
|
64.76
|
61.76
|
54.50
|
60.78
|