Market cap
$13,801 Mln
Revenue (TTM)
$1,174 Mln
P/E Ratio
97.9
P/B Ratio
16.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,174.27
|
1,050.00
|
909.29
|
868.76
|
756.53
|
740.86
|
|||||
|
Cost of Revenue
|
563.15
|
508.40
|
453.64
|
494.77
|
277.58
|
279.72
|
|||||
|
Gross Profit
|
611.12
|
541.60
|
455.64
|
373.99
|
478.96
|
461.14
|
|||||
|
Operating Expenses
|
461.91
|
408.00
|
393.96
|
408.10
|
319.97
|
318.86
|
|||||
|
Operating Profit (EBIT)
|
149.21
|
133.60
|
61.68
|
-34.11
|
158.99
|
142.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.60
|
|||||
|
Profit before Tax
|
55.06
|
-20.60
|
-183.91
|
-1,041.51
|
78.72
|
141.18
|
|||||
|
Provision for Tax
|
-94.78
|
19.80
|
-22.01
|
50.52
|
17.34
|
15.54
|
|||||
|
Profit after Tax (Net Income)
|
153.94
|
-40.40
|
-161.90
|
-1,092.03
|
61.38
|
125.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.00
|
0.01
|
-0.02
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
61.38
|
125.66
|
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
|
748.87
|
549.72
|
542.43
|
-307.43
|
755.85
|
737.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.19
|
|||||
|
Non-Current Liabilities
|
460.77
|
584.68
|
593.80
|
1,463.83
|
1,416.74
|
264.74
|
|||||
|
Current Liabilities
|
437.40
|
275.94
|
283.03
|
217.16
|
396.86
|
128.40
|
|||||
|
Total Liabilities
|
2,084.44
|
1,410.34
|
1,419.26
|
1,373.74
|
2,569.63
|
1,130.91
|
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
|
904.20
|
755.22
|
833.80
|
839.54
|
1,846.84
|
628.62
|
|||||
|
Current Assets
|
742.84
|
655.12
|
585.46
|
534.20
|
722.79
|
502.30
|
|||||
|
Total Assets
|
2,084.44
|
1,410.34
|
1,419.26
|
1,373.74
|
2,569.63
|
1,130.91
|
|||||
|
Total Debt*
|
524.99
|
497.30
|
557.53
|
1,377.60
|
1,346.28
|
175.65
|
|||||
|
Net Current Assets
|
305.44
|
379.18
|
302.43
|
317.04
|
325.93
|
373.90
|
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
|
--
|
169.52
|
57.99
|
-93.92
|
126.71
|
203.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-38.76
|
-11.89
|
-22.70
|
-1,247.32
|
-40.32
|
|||||
|
Cash from Financing Activities
|
--
|
-89.42
|
-21.66
|
10.55
|
1,076.52
|
-152.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
10.71
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
1.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
6.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
-3.76
|
-14.92
|
-68.85
|
4.07
|
14.00
|
|||||
|
ROE (%)
|
23.71
|
-7.40
|
-137.79
|
-487.06
|
8.22
|
17.50
|
|||||
|
ROA (%)
|
8.25
|
-2.86
|
-11.59
|
-55.39
|
3.32
|
11.36
|
|||||
|
EBIT Margin (%)
|
7.41
|
1.85
|
-10.37
|
-107.68
|
12.45
|
19.87
|
|||||
|
Net Margin (%)
|
13.11
|
-3.85
|
-17.80
|
-125.70
|
8.11
|
16.90
|
|||||
|
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 (%)
|
17.84
|
0.15
|
0.05
|
0.15
|
0.02
|
0.24
|
|||||
|
EBIT Growth (%)
|
53.22
|
120.58
|
89.92
|
-1,093.39
|
-36.03
|
97.13
|
|||||
|
Net Profit Growth (%)
|
72.18
|
75.05
|
85.17
|
-1,879.13
|
-51.16
|
109.78
|
|||||
|
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
|
97.94
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
16.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
124.04
|
5.02
|
-8.75
|
-1.45
|
8.38
|
-0.64
|
|||||
|
Close Price ($)
|
117.82
|
79.75
|
66.96
|
19.84
|
33.03
|
71.10
|
|||||
|
High Price ($)
|
177.35
|
85.44
|
79.52
|
35.18
|
74.11
|
94.92
|
|||||
|
Low Price ($)
|
46.02
|
24.05
|
18.72
|
13.13
|
25.29
|
57.97
|
|||||
|
Market Cap ($ Cr)
|
13,801.46
|
--
|
--
|
--
|
--
|
--
|
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
|
0.47
|
0.90
|
1.03
|
-4.48
|
1.78
|
0.24
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.01
|
0.10
|
-0.02
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
1.70
|
2.37
|
2.07
|
2.46
|
1.82
|
3.91
|
|||||
|
Quick Ratio
|
1.31
|
1.66
|
1.49
|
1.79
|
1.30
|
3.02
|
|||||
|
Interest Coverage
|
2.73
|
0.49
|
-1.05
|
-8.83
|
6.09
|
24.38
|
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 (%)
|
14.47
|
18.68
|
20.69
|
17.45
|
21.37
|
9.65
|
|||||
|
Asset Turnover
|
0.63
|
0.74
|
0.65
|
0.44
|
0.41
|
0.67
|
|||||
|
Receivable days
|
--
|
66.84
|
68.24
|
65.86
|
56.29
|
34.99
|
|||||
|
Inventory Days
|
--
|
129.08
|
124.23
|
130.18
|
211.66
|
131.55
|
|||||
|
Payable days
|
--
|
51.50
|
41.98
|
53.79
|
99.59
|
65.87
|
|||||
|
Cash Conversion Cycle
|
--
|
144.42
|
150.48
|
142.26
|
168.36
|
100.68
|