Market cap
$6,600 Mln
Revenue (TTM)
$1,158 Mln
P/E Ratio
34.7
P/B Ratio
8.5
Div. Yield
0.2 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,157.52
|
1,104.32
|
1,012.36
|
699.31
|
532.58
|
470.56
|
|||||
|
Cost of Revenue
|
809.34
|
779.94
|
739.27
|
551.76
|
447.56
|
395.50
|
|||||
|
Gross Profit
|
348.18
|
324.38
|
273.09
|
147.55
|
85.02
|
75.06
|
|||||
|
Operating Expenses
|
119.84
|
106.41
|
94.32
|
85.03
|
77.79
|
74.04
|
|||||
|
Operating Profit (EBIT)
|
227.67
|
217.86
|
178.77
|
62.52
|
7.22
|
1.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.62
|
0.28
|
|||||
|
Profit before Tax
|
245.48
|
233.55
|
196.09
|
68.95
|
9.84
|
1.09
|
|||||
|
Provision for Tax
|
54.62
|
52.80
|
46.24
|
14.43
|
-3.89
|
0.46
|
|||||
|
Profit after Tax (Net Income)
|
190.86
|
180.75
|
149.85
|
54.53
|
13.74
|
0.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
13.74
|
0.63
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
756.18
|
640.77
|
483.07
|
345.03
|
297.21
|
301.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.86
|
21.83
|
17.09
|
11.53
|
9.80
|
13.81
|
|||||
|
Current Liabilities
|
624.65
|
446.39
|
428.02
|
395.69
|
186.37
|
121.16
|
|||||
|
Total Liabilities
|
2,031.35
|
1,108.98
|
928.18
|
752.24
|
493.38
|
436.19
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
175.53
|
177.27
|
151.70
|
130.26
|
123.40
|
133.73
|
|||||
|
Current Assets
|
1,231.17
|
931.72
|
776.48
|
621.99
|
369.98
|
302.46
|
|||||
|
Total Assets
|
2,031.35
|
1,108.98
|
928.18
|
752.24
|
493.38
|
436.19
|
|||||
|
Total Debt*
|
2.52
|
1.66
|
1.22
|
1.44
|
2.32
|
4.23
|
|||||
|
Net Current Assets
|
606.52
|
485.33
|
348.47
|
226.30
|
183.61
|
181.31
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
167.94
|
108.66
|
182.55
|
-3.58
|
-30.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.34
|
-21.87
|
-26.57
|
6.47
|
-2.46
|
|||||
|
Cash from Financing Activities
|
--
|
-25.12
|
-19.25
|
-13.06
|
-13.31
|
-13.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-10.43
|
-46.10
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
5.22
|
4.95
|
4.10
|
1.49
|
0.38
|
0.02
|
|||||
|
Cash EPS ($)
|
--
|
5.15
|
4.28
|
1.73
|
0.64
|
0.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.54
|
13.20
|
9.46
|
8.28
|
8.50
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.60
|
2.97
|
5.01
|
-0.10
|
-0.86
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.24
|
2.64
|
4.79
|
-0.17
|
-0.94
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
32.08
|
36.08
|
16.88
|
4.54
|
0.21
|
|||||
|
ROE (%)
|
26.79
|
32.17
|
36.19
|
16.98
|
4.59
|
0.21
|
|||||
|
ROA (%)
|
10.90
|
17.74
|
17.83
|
8.75
|
2.96
|
0.14
|
|||||
|
EBIT Margin (%)
|
20.77
|
21.15
|
19.37
|
8.94
|
1.85
|
0.28
|
|||||
|
Net Margin (%)
|
16.49
|
16.37
|
14.80
|
7.80
|
2.57
|
0.13
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
7.04
|
0.09
|
0.45
|
0.31
|
0.13
|
-0.09
|
|||||
|
EBIT Growth (%)
|
6.15
|
19.10
|
213.64
|
535.17
|
659.49
|
-93.70
|
|||||
|
Net Profit Growth (%)
|
8.83
|
20.62
|
174.82
|
296.92
|
2,077.02
|
-96.21
|
|||||
|
EPS Growth (%)
|
8.81
|
0.21
|
1.74
|
2.91
|
20.50
|
-0.99
|
|||||
|
Book Value Growth (%)
|
26.97
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
34.71
|
61.60
|
54.21
|
55.46
|
55.10
|
1,380.51
|
|||||
|
Price / Book Value
|
8.46
|
17.38
|
16.81
|
8.76
|
2.55
|
2.89
|
|||||
|
Dividend Yield (%)
|
0.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.40
|
44.27
|
38.26
|
43.92
|
33.40
|
63.62
|
|||||
|
Close Price ($)
|
286.36
|
101.60
|
74.00
|
27.63
|
7.03
|
8.19
|
|||||
|
High Price ($)
|
328.00
|
121.66
|
75.33
|
30.00
|
10.60
|
12.43
|
|||||
|
Low Price ($)
|
67.82
|
48.67
|
24.17
|
6.75
|
6.27
|
7.69
|
|||||
|
Market Cap ($ Cr)
|
6,600.49
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.97
|
2.09
|
1.81
|
1.57
|
1.99
|
2.50
|
|||||
|
Quick Ratio
|
1.82
|
1.90
|
1.61
|
1.41
|
1.71
|
2.25
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
29.47
|
6.35
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
41.33
|
32.03
|
31.34
|
38.23
|
36.53
|
28.19
|
|||||
|
Asset Turnover
|
0.66
|
1.08
|
1.20
|
1.12
|
1.15
|
1.04
|
|||||
|
Receivable days
|
--
|
110.97
|
105.46
|
120.62
|
112.21
|
98.61
|
|||||
|
Inventory Days
|
--
|
39.94
|
36.99
|
37.83
|
32.75
|
27.15
|
|||||
|
Payable days
|
--
|
32.95
|
32.19
|
39.75
|
44.34
|
37.07
|
|||||
|
Cash Conversion Cycle
|
--
|
117.97
|
110.26
|
118.70
|
100.61
|
88.69
|