Market cap
$5,777 Mln
Revenue (TTM)
$1,188 Mln
P/E Ratio
32.6
P/B Ratio
12
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,188.13
|
944.61
|
874.18
|
573.33
|
455.04
|
509.37
|
|||||
|
Cost of Revenue
|
940.25
|
750.93
|
733.19
|
492.50
|
368.68
|
409.64
|
|||||
|
Gross Profit
|
247.88
|
193.68
|
140.99
|
80.83
|
86.36
|
99.73
|
|||||
|
Operating Expenses
|
65.38
|
58.98
|
52.79
|
44.38
|
44.69
|
55.22
|
|||||
|
Operating Profit (EBIT)
|
182.50
|
134.70
|
88.20
|
36.46
|
41.67
|
44.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.33
|
2.55
|
|||||
|
Profit before Tax
|
215.74
|
160.51
|
111.20
|
48.93
|
46.00
|
47.06
|
|||||
|
Provision for Tax
|
36.43
|
22.74
|
25.75
|
16.58
|
11.30
|
11.36
|
|||||
|
Profit after Tax (Net Income)
|
179.31
|
137.77
|
85.46
|
32.36
|
33.10
|
38.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-1.61
|
-2.54
|
|||||
|
Consolidated Profit
|
79.95
|
137.77
|
85.46
|
32.36
|
33.10
|
38.24
|
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
|
506.84
|
462.26
|
351.86
|
290.94
|
280.90
|
326.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.80
|
|||||
|
Non-Current Liabilities
|
16.02
|
17.60
|
4.51
|
5.03
|
6.09
|
4.96
|
|||||
|
Current Liabilities
|
878.11
|
706.50
|
479.86
|
302.26
|
202.50
|
223.03
|
|||||
|
Total Liabilities
|
2,279.08
|
1,186.35
|
836.23
|
598.23
|
489.49
|
553.59
|
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
|
82.50
|
54.10
|
54.93
|
51.05
|
50.79
|
46.30
|
|||||
|
Current Assets
|
1,318.47
|
1,132.26
|
781.30
|
547.18
|
438.70
|
507.28
|
|||||
|
Total Assets
|
2,719.44
|
1,186.35
|
836.23
|
598.23
|
489.49
|
553.59
|
|||||
|
Total Debt*
|
--
|
6.39
|
2.71
|
2.73
|
1.57
|
1.37
|
|||||
|
Net Current Assets
|
--
|
421.00
|
301.44
|
244.92
|
236.20
|
284.26
|
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
|
--
|
414.72
|
167.58
|
116.86
|
-30.06
|
28.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-182.02
|
-193.62
|
-67.61
|
-63.12
|
-7.04
|
|||||
|
Cash from Financing Activities
|
--
|
-42.59
|
-26.06
|
-26.05
|
-82.80
|
-34.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-175.99
|
-13.23
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
33.47
|
26.37
|
11.23
|
10.85
|
11.76
|
|||||
|
ROE (%)
|
37.01
|
33.85
|
26.59
|
11.32
|
10.90
|
11.82
|
|||||
|
ROA (%)
|
8.78
|
13.62
|
11.92
|
5.95
|
6.35
|
6.62
|
|||||
|
EBIT Margin (%)
|
18.16
|
16.99
|
12.72
|
8.53
|
9.16
|
10.29
|
|||||
|
Net Margin (%)
|
15.09
|
14.59
|
9.78
|
5.64
|
7.21
|
7.47
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
29.02
|
0.08
|
0.52
|
0.26
|
-0.11
|
0.30
|
|||||
|
EBIT Growth (%)
|
52.98
|
44.34
|
127.26
|
17.43
|
-20.50
|
127.62
|
|||||
|
Net Profit Growth (%)
|
61.08
|
61.22
|
164.10
|
-2.24
|
-13.46
|
60.35
|
|||||
|
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
|
32.58
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
11.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.98
|
-5.46
|
-4.47
|
-7.98
|
-7.14
|
-7.75
|
|||||
|
Close Price ($)
|
570.43
|
347.11
|
136.80
|
44.33
|
38.99
|
37.15
|
|||||
|
High Price ($)
|
805.75
|
399.99
|
191.46
|
48.51
|
42.15
|
55.99
|
|||||
|
Low Price ($)
|
197.00
|
101.02
|
44.35
|
37.37
|
31.26
|
36.60
|
|||||
|
Market Cap ($ Cr)
|
5,777.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
1.50
|
1.60
|
1.63
|
1.81
|
2.17
|
2.27
|
|||||
|
Quick Ratio
|
1.50
|
1.59
|
1.63
|
1.78
|
2.11
|
2.27
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
6.47
|
4.89
|
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 (%)
|
15.18
|
22.56
|
27.47
|
19.85
|
19.83
|
6.26
|
|||||
|
Asset Turnover
|
0.58
|
0.93
|
1.22
|
1.05
|
0.87
|
0.88
|
|||||
|
Receivable days
|
--
|
87.63
|
73.94
|
64.99
|
49.01
|
31.27
|
|||||
|
Inventory Days
|
--
|
2.75
|
2.57
|
8.12
|
6.26
|
0.66
|
|||||
|
Payable days
|
--
|
49.82
|
34.07
|
35.55
|
48.64
|
42.41
|
|||||
|
Cash Conversion Cycle
|
--
|
40.56
|
42.44
|
37.56
|
6.63
|
-10.47
|