Market cap
$12,220 Mln
Revenue (TTM)
$3,286 Mln
P/E Ratio
41.6
P/B Ratio
6.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,286.08
|
3,219.50
|
2,976.74
|
2,761.88
|
2,515.92
|
2,107.21
|
|||||
|
Cost of Revenue
|
677.06
|
663.06
|
621.66
|
572.62
|
536.09
|
466.45
|
|||||
|
Gross Profit
|
2,609.02
|
2,556.44
|
2,355.08
|
2,189.26
|
1,979.83
|
1,640.76
|
|||||
|
Operating Expenses
|
2,259.39
|
2,257.86
|
2,155.15
|
2,157.63
|
2,067.86
|
1,702.65
|
|||||
|
Operating Profit (EBIT)
|
349.63
|
298.58
|
199.93
|
31.63
|
-88.03
|
-61.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.54
|
1.41
|
|||||
|
Profit before Tax
|
391.29
|
347.33
|
247.94
|
93.68
|
-89.88
|
-66.91
|
|||||
|
Provision for Tax
|
76.10
|
38.24
|
-819.94
|
19.70
|
7.57
|
3.06
|
|||||
|
Profit after Tax (Net Income)
|
315.20
|
309.09
|
1,067.89
|
73.98
|
-97.45
|
-69.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-97.45
|
-69.98
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,819.75
|
1,917.82
|
2,002.69
|
1,129.74
|
617.29
|
275.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
275.71
|
272.32
|
178.10
|
180.93
|
187.11
|
894.12
|
|||||
|
Current Liabilities
|
1,888.54
|
2,039.41
|
1,831.91
|
1,660.62
|
2,208.32
|
1,371.64
|
|||||
|
Total Liabilities
|
5,872.55
|
4,229.55
|
4,012.71
|
2,971.29
|
3,012.72
|
2,541.27
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,728.39
|
2,738.71
|
2,523.44
|
1,403.62
|
1,381.72
|
1,221.67
|
|||||
|
Current Assets
|
1,255.62
|
1,490.84
|
1,489.26
|
1,567.67
|
1,631.00
|
1,319.60
|
|||||
|
Total Assets
|
5,872.55
|
4,229.55
|
4,012.71
|
2,971.29
|
3,012.72
|
2,541.27
|
|||||
|
Total Debt*
|
183.33
|
185.12
|
124.43
|
143.05
|
888.29
|
882.23
|
|||||
|
Net Current Assets
|
-632.93
|
-548.57
|
-342.65
|
-92.95
|
-577.32
|
-52.04
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,165.01
|
1,017.27
|
979.53
|
506.76
|
506.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-126.78
|
-312.88
|
44.61
|
-191.20
|
-162.91
|
|||||
|
Cash from Financing Activities
|
--
|
-1,099.90
|
-838.79
|
-946.04
|
-98.26
|
-394.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
217.31
|
-51.06
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.61
|
62.82
|
5.33
|
-7.32
|
-5.83
|
|||||
|
ROE (%)
|
16.58
|
15.77
|
68.18
|
8.47
|
-21.83
|
-23.28
|
|||||
|
ROA (%)
|
5.45
|
7.50
|
30.58
|
2.47
|
-3.51
|
-2.87
|
|||||
|
EBIT Margin (%)
|
11.99
|
10.42
|
8.38
|
3.64
|
-3.32
|
-2.87
|
|||||
|
Net Margin (%)
|
9.59
|
9.60
|
35.87
|
2.68
|
-3.87
|
-3.32
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.42
|
0.08
|
0.08
|
0.10
|
0.19
|
0.45
|
|||||
|
EBIT Growth (%)
|
37.24
|
34.47
|
148.19
|
220.40
|
-38.07
|
69.57
|
|||||
|
Net Profit Growth (%)
|
-71.51
|
-71.06
|
1,343.48
|
175.91
|
-39.27
|
71.23
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
41.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
6.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.57
|
-1.21
|
-2.35
|
-4.61
|
-51.89
|
3.70
|
|||||
|
Close Price ($)
|
45.99
|
52.54
|
96.73
|
60.92
|
60.64
|
125.77
|
|||||
|
High Price ($)
|
94.67
|
99.30
|
107.86
|
69.45
|
131.91
|
314.76
|
|||||
|
Low Price ($)
|
40.16
|
52.31
|
48.70
|
38.11
|
39.57
|
108.06
|
|||||
|
Market Cap ($ Cr)
|
12,220.45
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.10
|
0.06
|
0.13
|
1.44
|
3.20
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
1.21
|
0.14
|
|||||
|
Current Ratio
|
0.66
|
0.73
|
0.81
|
0.94
|
0.74
|
0.96
|
|||||
|
Quick Ratio
|
0.66
|
--
|
--
|
0.94
|
0.74
|
--
|
|||||
|
Interest Coverage
|
150.41
|
131.77
|
160.96
|
14.69
|
-13.07
|
-9.39
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.15
|
16.38
|
14.89
|
16.48
|
21.04
|
21.52
|
|||||
|
Asset Turnover
|
0.57
|
0.78
|
0.85
|
0.92
|
0.91
|
0.86
|
|||||
|
Receivable days
|
--
|
55.05
|
55.13
|
65.10
|
71.35
|
68.81
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
13.25
|
14.61
|
13.85
|
26.30
|
35.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
40.52
|
51.25
|
45.05
|
--
|