Market cap
$5,330 Mln
Revenue (TTM)
$3,308 Mln
P/E Ratio
28.7
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ 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
|
3,308.00
|
2,780.50
|
2,318.90
|
1,990.50
|
1,820.00
|
1,652.30
|
|||||
|
Cost of Revenue
|
2,686.00
|
2,252.80
|
1,876.60
|
1,620.40
|
1,506.80
|
1,376.40
|
|||||
|
Gross Profit
|
622.00
|
527.70
|
442.30
|
370.10
|
313.20
|
275.90
|
|||||
|
Operating Expenses
|
349.30
|
342.50
|
313.10
|
236.20
|
206.30
|
190.90
|
|||||
|
Operating Profit (EBIT)
|
270.60
|
185.20
|
129.20
|
133.90
|
106.90
|
85.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
-3.70
|
-2.30
|
-15.50
|
|||||
|
Profit before Tax
|
245.90
|
38.90
|
58.30
|
121.20
|
105.10
|
64.50
|
|||||
|
Provision for Tax
|
58.20
|
26.40
|
12.00
|
31.40
|
26.60
|
18.20
|
|||||
|
Profit after Tax (Net Income)
|
187.70
|
12.50
|
46.30
|
90.20
|
78.70
|
35.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
12.50
|
45.80
|
90.20
|
78.70
|
35.40
|
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
|
1,703.80
|
1,211.60
|
1,189.80
|
1,099.10
|
1,034.50
|
974.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,038.90
|
1,078.30
|
1,113.30
|
382.50
|
191.20
|
228.50
|
|||||
|
Current Liabilities
|
613.20
|
554.70
|
466.90
|
351.50
|
348.20
|
336.80
|
|||||
|
Total Liabilities
|
3,355.90
|
2,844.60
|
2,770.00
|
1,833.10
|
1,573.90
|
1,539.70
|
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
|
1,613.80
|
1,334.00
|
1,380.40
|
735.20
|
566.70
|
602.70
|
|||||
|
Current Assets
|
1,742.10
|
1,510.60
|
1,389.60
|
1,097.90
|
1,007.20
|
937.00
|
|||||
|
Total Assets
|
3,355.90
|
2,844.60
|
2,770.00
|
1,833.10
|
1,573.90
|
1,539.70
|
|||||
|
Total Debt*
|
995.00
|
1,047.60
|
1,065.70
|
317.90
|
156.30
|
193.60
|
|||||
|
Net Current Assets
|
1,128.90
|
955.90
|
922.70
|
746.40
|
659.00
|
600.20
|
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
|
98.70
|
36.10
|
43.60
|
23.30
|
75.20
|
105.20
|
|||||
|
Cash Flow from Investing Activities
|
-308.70
|
10.70
|
-758.50
|
-138.00
|
-16.50
|
-0.50
|
|||||
|
Cash from Financing Activities
|
208.60
|
-33.70
|
729.20
|
137.70
|
-59.80
|
-469.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
23.00
|
-1.10
|
-364.80
|
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 (%)
|
7.57
|
0.55
|
2.52
|
6.92
|
6.67
|
2.60
|
|||||
|
ROE (%)
|
12.88
|
1.04
|
4.05
|
8.46
|
7.84
|
3.81
|
|||||
|
ROA (%)
|
6.05
|
0.45
|
2.01
|
5.29
|
5.06
|
1.98
|
|||||
|
EBIT Margin (%)
|
8.18
|
4.11
|
4.38
|
6.70
|
6.10
|
2.23
|
|||||
|
Net Margin (%)
|
5.67
|
0.45
|
2.00
|
4.54
|
4.33
|
2.19
|
|||||
|
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 (%)
|
0.19
|
0.20
|
0.16
|
0.09
|
0.10
|
-0.20
|
|||||
|
EBIT Growth (%)
|
136.75
|
12.61
|
-23.91
|
20.07
|
201.90
|
-15.79
|
|||||
|
Net Profit Growth (%)
|
1,401.60
|
-73.00
|
-48.67
|
14.61
|
119.83
|
44.35
|
|||||
|
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
|
2.63
|
5.61
|
7.04
|
1.55
|
0.71
|
1.94
|
|||||
|
Close Price ($)
|
112.62
|
61.41
|
70.99
|
50.11
|
48.22
|
41.75
|
|||||
|
High Price ($)
|
127.21
|
76.34
|
73.95
|
56.86
|
52.00
|
45.49
|
|||||
|
Low Price ($)
|
60.61
|
46.51
|
50.06
|
33.75
|
30.90
|
16.53
|
|||||
|
Market Cap ($ 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
|
0.58
|
0.86
|
0.90
|
0.29
|
0.15
|
0.20
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.84
|
2.72
|
2.98
|
3.12
|
2.89
|
2.78
|
|||||
|
Quick Ratio
|
1.24
|
1.26
|
1.41
|
1.49
|
1.31
|
1.18
|
|||||
|
Interest Coverage
|
3.84
|
1.52
|
2.35
|
10.93
|
46.29
|
7.36
|
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 (%)
|
16.18
|
17.81
|
17.70
|
16.49
|
15.80
|
14.44
|
|||||
|
Asset Turnover
|
1.07
|
0.99
|
1.01
|
1.17
|
1.17
|
0.91
|
|||||
|
Receivable days
|
56.88
|
59.47
|
58.17
|
56.50
|
52.80
|
50.82
|
|||||
|
Inventory Days
|
121.58
|
125.03
|
127.21
|
126.75
|
132.24
|
154.40
|
|||||
|
Payable days
|
40.71
|
43.86
|
38.59
|
35.49
|
34.37
|
42.30
|
|||||
|
Cash Conversion Cycle
|
137.76
|
140.64
|
146.80
|
147.75
|
150.67
|
162.92
|