Market cap
$47,038 Mln
Revenue (TTM)
$9,441 Mln
P/E Ratio
738.1
P/B Ratio
6.1
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,441.40
|
8,820.70
|
8,614.90
|
8,343.50
|
8,116.00
|
7,585.00
|
|||||
|
Cost of Revenue
|
4,502.20
|
4,113.40
|
4,148.90
|
4,191.60
|
4,035.70
|
3,767.80
|
|||||
|
Gross Profit
|
4,939.20
|
4,707.30
|
4,466.00
|
4,151.90
|
4,080.30
|
3,817.20
|
|||||
|
Operating Expenses
|
1,794.00
|
1,711.40
|
1,665.10
|
1,621.80
|
1,668.10
|
1,532.70
|
|||||
|
Operating Profit (EBIT)
|
3,146.90
|
2,331.70
|
2,791.10
|
2,154.50
|
2,412.20
|
2,284.50
|
|||||
|
Other Income
|
-1,992.60
|
-1,664.90
|
137.50
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
594.40
|
310.40
|
2,542.90
|
-945.20
|
4,145.00
|
2,342.70
|
|||||
|
Provision for Tax
|
449.40
|
309.40
|
511.10
|
-966.60
|
685.90
|
11.90
|
|||||
|
Profit after Tax (Net Income)
|
104.50
|
-40.40
|
1,998.00
|
-11.80
|
3,435.90
|
2,318.90
|
|||||
|
Minority Interest
|
-20.50
|
-41.40
|
330.20
|
342.50
|
286.20
|
16.60
|
|||||
|
Consolidated Profit
|
-180.50
|
-80.80
|
1,998.00
|
-11.80
|
3,435.90
|
2,303.40
|
Liabilities ($ Mln) |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
9,389.00
|
11,731.90
|
13,598.90
|
12,131.80
|
12,551.00
|
8,046.10
|
|||||
|
Minority Interest
|
-20.50
|
315.90
|
330.20
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12,058.10
|
11,109.20
|
11,906.60
|
12,537.10
|
13,230.50
|
10,531.30
|
|||||
|
Current Liabilities
|
2,511.90
|
2,698.80
|
1,269.10
|
2,311.80
|
3,163.80
|
1,944.70
|
|||||
|
Total Liabilities
|
28,250.30
|
25,855.80
|
27,104.80
|
27,323.20
|
29,231.50
|
20,538.70
|
Assets ($ Mln) |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
20,750.70
|
22,526.10
|
24,060.30
|
23,839.10
|
25,547.50
|
17,064.70
|
|||||
|
Current Assets
|
3,530.20
|
3,329.70
|
3,044.50
|
3,484.10
|
3,684.00
|
3,474.00
|
|||||
|
Total Assets
|
26,792.80
|
25,539.90
|
26,774.60
|
26,980.70
|
28,945.30
|
20,522.10
|
|||||
|
Total Debt*
|
10,950.20
|
10,954.20
|
10,982.20
|
12,261.20
|
13,616.50
|
10,186.70
|
|||||
|
Net Current Assets
|
1,018.30
|
630.90
|
1,775.40
|
1,172.30
|
520.20
|
1,529.30
|
Cashflow ($ Mln) |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
2,705.40
|
2,806.50
|
2,551.10
|
2,246.30
|
1,931.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,035.80
|
-87.90
|
-531.00
|
-4,831.80
|
-1,423.10
|
|||||
|
Cash from Financing Activities
|
--
|
-1,929.50
|
-2,346.60
|
-2,031.40
|
2,593.30
|
-601.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-259.90
|
372.00
|
--
|
--
|
--
|
Financials Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.17
|
8.16
|
-0.05
|
15.48
|
13.50
|
|||||
|
ROE (%)
|
0.80
|
-0.32
|
15.53
|
-0.10
|
33.36
|
31.05
|
|||||
|
ROA (%)
|
0.38
|
-0.15
|
7.34
|
-0.04
|
13.81
|
11.85
|
|||||
|
EBIT Margin (%)
|
9.64
|
7.09
|
33.60
|
-6.59
|
55.31
|
35.11
|
|||||
|
Net Margin (%)
|
1.40
|
-0.56
|
22.83
|
-0.14
|
42.33
|
30.57
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.43
|
0.02
|
0.03
|
0.03
|
0.07
|
0.03
|
|||||
|
EBIT Growth (%)
|
-39.87
|
-78.40
|
626.61
|
-112.25
|
68.58
|
9.91
|
|||||
|
Net Profit Growth (%)
|
-88.83
|
-102.02
|
17,032.20
|
-100.34
|
48.17
|
51.06
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
738.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
6.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
44.14
|
11.17
|
2.43
|
-54.57
|
2.80
|
3.41
|
|||||
|
Close Price ($)
|
314.00
|
217.69
|
222.25
|
167.91
|
171.28
|
219.04
|
|||||
|
High Price ($)
|
314.00
|
257.00
|
240.90
|
214.51
|
234.00
|
229.27
|
|||||
|
Low Price ($)
|
209.90
|
209.85
|
107.51
|
166.50
|
151.40
|
156.97
|
|||||
|
Market Cap ($ Cr)
|
47,037.85
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.09
|
0.93
|
0.81
|
1.01
|
1.08
|
1.27
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.09
|
0.01
|
0.09
|
0.15
|
0.10
|
|||||
|
Current Ratio
|
1.41
|
1.23
|
2.40
|
1.51
|
1.16
|
1.79
|
|||||
|
Quick Ratio
|
0.75
|
0.65
|
1.38
|
0.91
|
0.49
|
0.71
|
|||||
|
Interest Coverage
|
2.67
|
1.75
|
7.51
|
-1.28
|
12.23
|
8.02
|
Operating Efficiency Ratios |
TTM | Feb-22 | Feb-21 | Feb-20 | Feb-19 | Feb-18 | Feb-17 | Feb-16 | Feb-15 | Feb-14 | Feb-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.37
|
12.69
|
12.64
|
14.56
|
15.62
|
14.60
|
|||||
|
Asset Turnover
|
0.35
|
0.33
|
0.32
|
0.30
|
0.33
|
0.39
|
|||||
|
Receivable days
|
--
|
45.71
|
48.84
|
54.35
|
53.44
|
46.82
|
|||||
|
Inventory Days
|
--
|
127.17
|
117.29
|
152.67
|
190.71
|
195.77
|
|||||
|
Payable days
|
--
|
60.35
|
44.79
|
51.16
|
54.71
|
55.84
|
|||||
|
Cash Conversion Cycle
|
--
|
112.53
|
121.34
|
155.85
|
189.45
|
186.76
|