Market cap
$13,738 Mln
Revenue (TTM)
$7,386 Mln
P/E Ratio
8.5
P/B Ratio
2
Div. Yield
3.6 %
Income Statement ($ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,385.80
|
6,840.30
|
6,723.70
|
6,662.20
|
6,350.50
|
6,317.90
|
|||||
|
Cost of Revenue
|
4,533.30
|
4,248.10
|
4,132.70
|
4,159.70
|
4,076.00
|
3,823.30
|
|||||
|
Gross Profit
|
2,852.50
|
2,592.20
|
2,591.00
|
2,502.50
|
2,274.50
|
2,494.60
|
|||||
|
Operating Expenses
|
1,719.30
|
1,500.30
|
1,530.70
|
1,478.30
|
1,410.90
|
1,479.50
|
|||||
|
Operating Profit (EBIT)
|
1,133.20
|
1,091.90
|
1,060.30
|
963.00
|
863.60
|
1,015.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
136.10
|
69.50
|
|||||
|
Profit before Tax
|
962.20
|
985.20
|
972.50
|
798.70
|
850.60
|
948.00
|
|||||
|
Provision for Tax
|
217.10
|
195.80
|
184.00
|
174.50
|
168.60
|
192.70
|
|||||
|
Profit after Tax (Net Income)
|
1,628.50
|
789.40
|
788.50
|
624.20
|
682.00
|
755.30
|
|||||
|
Minority Interest
|
-10.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,468.30
|
789.40
|
788.50
|
680.60
|
682.00
|
755.30
|
Liabilities ($ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,995.60
|
5,736.50
|
5,291.00
|
5,060.70
|
4,680.50
|
4,411.00
|
|||||
|
Minority Interest
|
-10.10
|
--
|
--
|
--
|
18.70
|
14.50
|
|||||
|
Non-Current Liabilities
|
5,332.00
|
4,370.10
|
4,870.70
|
4,679.90
|
4,993.30
|
5,256.50
|
|||||
|
Current Liabilities
|
3,571.80
|
3,062.20
|
2,882.80
|
3,098.90
|
3,432.40
|
3,223.80
|
|||||
|
Total Liabilities
|
20,048.90
|
13,200.40
|
13,070.30
|
12,862.30
|
13,124.90
|
12,905.80
|
Assets ($ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
13,688.30
|
11,062.30
|
10,931.30
|
10,860.70
|
10,738.20
|
10,710.00
|
|||||
|
Current Assets
|
2,788.80
|
2,138.10
|
2,139.00
|
2,001.60
|
2,386.70
|
2,195.80
|
|||||
|
Total Assets
|
20,048.90
|
13,200.40
|
13,070.30
|
12,862.30
|
13,124.90
|
12,905.80
|
|||||
|
Total Debt*
|
4,933.50
|
3,996.30
|
4,508.50
|
4,591.30
|
5,325.70
|
5,388.80
|
|||||
|
Net Current Assets
|
-783.00
|
-924.10
|
-743.80
|
-1,097.30
|
-1,045.70
|
-1,028.00
|
Cashflow ($ Mln) |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
962.20
|
921.90
|
1,237.30
|
651.50
|
828.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-255.20
|
-269.00
|
-260.50
|
-146.40
|
-908.60
|
|||||
|
Cash from Financing Activities
|
--
|
-840.90
|
-583.10
|
-1,184.20
|
-487.20
|
22.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.90
|
-58.30
|
Financials Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.08
|
8.11
|
6.35
|
6.89
|
8.06
|
|||||
|
ROE (%)
|
25.42
|
14.32
|
15.23
|
12.82
|
15.00
|
18.12
|
|||||
|
ROA (%)
|
8.94
|
6.01
|
6.08
|
4.80
|
5.24
|
6.04
|
|||||
|
EBIT Margin (%)
|
11.52
|
16.22
|
16.47
|
14.45
|
15.15
|
16.34
|
|||||
|
Net Margin (%)
|
22.05
|
11.54
|
11.73
|
9.37
|
10.51
|
11.82
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
9.54
|
0.02
|
0.01
|
0.05
|
0.01
|
0.13
|
|||||
|
EBIT Growth (%)
|
-23.15
|
0.14
|
15.03
|
0.11
|
-6.83
|
1.50
|
|||||
|
Net Profit Growth (%)
|
108.93
|
0.11
|
26.32
|
-8.48
|
-9.70
|
1.06
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
8.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
3.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.30
|
2.91
|
3.28
|
4.59
|
4.29
|
4.13
|
|||||
|
Close Price ($)
|
47.37
|
67.48
|
78.41
|
64.83
|
85.18
|
85.82
|
|||||
|
High Price ($)
|
78.16
|
86.24
|
85.49
|
94.39
|
107.35
|
98.80
|
|||||
|
Low Price ($)
|
44.82
|
63.15
|
63.67
|
59.13
|
71.19
|
77.85
|
|||||
|
Market Cap ($ Cr)
|
13,738.31
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.51
|
0.70
|
0.85
|
0.91
|
1.14
|
1.22
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.16
|
0.14
|
0.21
|
0.32
|
0.30
|
|||||
|
Current Ratio
|
0.78
|
0.70
|
0.74
|
0.65
|
0.70
|
0.68
|
|||||
|
Quick Ratio
|
0.39
|
0.28
|
0.31
|
0.28
|
0.30
|
0.31
|
|||||
|
Interest Coverage
|
5.66
|
5.65
|
5.29
|
4.63
|
6.45
|
7.56
|
Operating Efficiency Ratios |
TTM | Nov-25 | Nov-24 | Nov-23 | Nov-22 | Nov-21 | Nov-20 | Nov-19 | Nov-18 | Nov-17 | Nov-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.60
|
9.19
|
8.74
|
8.82
|
9.03
|
8.70
|
|||||
|
Asset Turnover
|
0.41
|
0.52
|
0.52
|
0.51
|
0.49
|
0.51
|
|||||
|
Receivable days
|
--
|
32.47
|
31.91
|
31.83
|
32.30
|
31.16
|
|||||
|
Inventory Days
|
--
|
107.99
|
104.57
|
108.29
|
113.02
|
105.80
|
|||||
|
Payable days
|
--
|
107.37
|
104.17
|
100.55
|
100.15
|
100.14
|
|||||
|
Cash Conversion Cycle
|
--
|
33.09
|
32.31
|
39.57
|
45.17
|
36.82
|