Market cap
$51,780 Mln
Revenue (TTM)
$7,118 Mln
P/E Ratio
65.3
P/B Ratio
4.9
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,118.18
|
5,810.12
|
4,707.69
|
5,160.10
|
5,160.10
|
3,316.62
|
|||||
|
Cost of Revenue
|
4,449.14
|
3,752.79
|
3,251.72
|
3,541.82
|
3,541.82
|
2,051.12
|
|||||
|
Gross Profit
|
2,669.04
|
2,057.32
|
1,455.96
|
1,618.28
|
1,618.28
|
1,265.50
|
|||||
|
Operating Expenses
|
1,767.52
|
1,508.38
|
1,332.79
|
1,536.30
|
1,536.30
|
851.20
|
|||||
|
Operating Profit (EBIT)
|
901.52
|
548.95
|
123.18
|
50.42
|
50.42
|
116.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
847.73
|
94.18
|
-147.65
|
-355.56
|
-355.56
|
281.81
|
|||||
|
Provision for Tax
|
60.85
|
64.12
|
11.12
|
-96.10
|
-96.10
|
47.05
|
|||||
|
Profit after Tax (Net Income)
|
805.00
|
49.36
|
-156.15
|
-259.46
|
-259.46
|
234.76
|
|||||
|
Minority Interest
|
18.11
|
19.31
|
2.61
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-403.67
|
-403.67
|
166.53
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
10,903.50
|
8,127.78
|
7,574.89
|
7,228.97
|
7,228.97
|
4,383.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,207.80
|
4,634.81
|
5,198.59
|
5,403.42
|
5,403.42
|
2,194.61
|
|||||
|
Current Liabilities
|
2,853.90
|
1,794.84
|
1,343.77
|
1,078.75
|
1,078.75
|
1,266.96
|
|||||
|
Total Liabilities
|
18,299.90
|
14,910.94
|
14,488.63
|
13,711.13
|
13,711.13
|
7,844.85
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11,374.40
|
10,983.78
|
10,828.54
|
10,459.14
|
10,459.14
|
3,539.65
|
|||||
|
Current Assets
|
6,925.50
|
3,927.15
|
3,660.10
|
3,252.00
|
3,252.00
|
4,305.19
|
|||||
|
Total Assets
|
18,299.85
|
14,910.94
|
14,488.63
|
13,711.13
|
13,711.13
|
7,844.85
|
|||||
|
Total Debt*
|
3,538.40
|
3,893.66
|
4,303.15
|
4,488.82
|
4,488.82
|
2,438.21
|
|||||
|
Net Current Assets
|
4,071.57
|
2,132.31
|
2,316.33
|
2,173.25
|
2,173.25
|
3,038.23
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
79.51
|
633.60
|
545.73
|
634.03
|
634.03
|
413.33
|
|||||
|
Cash Flow from Investing Activities
|
-1,413.72
|
-414.22
|
-350.71
|
-5,928.63
|
-5,928.63
|
-320.08
|
|||||
|
Cash from Financing Activities
|
1,477.08
|
-451.73
|
758.27
|
3,554.02
|
3,554.02
|
862.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
3.98
|
0.32
|
-1.02
|
-1.73
|
-1.86
|
1.77
|
|||||
|
Cash EPS ($)
|
6.56
|
3.88
|
2.64
|
2.81
|
3.03
|
3.92
|
|||||
|
Adjusted Book Value ($)
|
53.92
|
52.27
|
49.64
|
48.19
|
51.88
|
32.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.39
|
4.07
|
3.58
|
4.23
|
4.55
|
3.11
|
|||||
|
Free Cash Flow per Share ($)
|
-5.10
|
1.24
|
1.30
|
1.32
|
1.42
|
0.74
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
6.08
|
0.41
|
-1.32
|
-2.21
|
-2.80
|
3.44
|
|||||
|
ROE (%)
|
8.46
|
0.63
|
-2.11
|
-3.59
|
-4.47
|
5.36
|
|||||
|
ROA (%)
|
4.85
|
0.34
|
-1.11
|
-1.89
|
-2.41
|
2.99
|
|||||
|
EBIT Margin (%)
|
14.58
|
9.50
|
2.99
|
0.98
|
0.98
|
3.51
|
|||||
|
Net Margin (%)
|
11.31
|
0.85
|
-3.32
|
-5.03
|
-5.03
|
7.08
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.23
|
0.23
|
-0.09
|
0.56
|
0.56
|
0.07
|
|||||
|
EBIT Growth (%)
|
88.06
|
291.93
|
179.34
|
-56.64
|
-87.49
|
-18.35
|
|||||
|
Net Profit Growth (%)
|
1,530.74
|
131.61
|
39.82
|
-210.52
|
-210.52
|
-21.10
|
|||||
|
EPS Growth (%)
|
11.54
|
1.31
|
0.45
|
-1.98
|
-1.93
|
-0.31
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
99.08
|
281.02
|
-70.81
|
-18.87
|
-27.38
|
19.74
|
|||||
|
Price / Book Value
|
7.32
|
1.71
|
1.46
|
0.68
|
0.98
|
1.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
52.13
|
15.25
|
20.60
|
11.68
|
14.71
|
11.14
|
|||||
|
Close Price ($)
|
394.47
|
89.21
|
72.46
|
32.64
|
50.98
|
34.85
|
|||||
|
High Price ($)
|
439.77
|
112.97
|
75.25
|
60.46
|
60.46
|
75.05
|
|||||
|
Low Price ($)
|
84.35
|
45.58
|
28.47
|
26.29
|
26.29
|
34.50
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.32
|
0.48
|
0.57
|
0.62
|
0.62
|
0.56
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.03
|
0.02
|
0.02
|
0.02
|
0.10
|
|||||
|
Current Ratio
|
2.43
|
2.19
|
2.72
|
3.01
|
3.01
|
3.40
|
|||||
|
Quick Ratio
|
1.52
|
1.39
|
1.77
|
1.84
|
1.84
|
2.69
|
|||||
|
Interest Coverage
|
5.46
|
2.27
|
0.49
|
0.18
|
0.18
|
0.96
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Sep-23 | Jun-23 | Sep-22 | Jun-22 | Sep-21 | Jun-21 | Sep-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.87
|
17.55
|
18.02
|
18.02
|
17.47
|
21.12
|
|||||
|
Asset Turnover
|
0.43
|
0.40
|
0.33
|
0.38
|
0.48
|
0.42
|
|||||
|
Receivable days
|
60.63
|
58.73
|
68.99
|
64.81
|
56.69
|
77.13
|
|||||
|
Inventory Days
|
164.95
|
132.56
|
143.71
|
131.21
|
112.14
|
160.72
|
|||||
|
Payable days
|
112.98
|
71.95
|
58.23
|
41.80
|
43.32
|
77.45
|
|||||
|
Cash Conversion Cycle
|
112.60
|
119.34
|
154.46
|
154.23
|
125.51
|
160.40
|