Market cap
$6,420 Mln
Revenue (TTM)
$4,597 Mln
P/E Ratio
36.2
P/B Ratio
4.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,596.75
|
4,032.97
|
3,960.83
|
4,210.31
|
3,811.37
|
3,368.87
|
|||||
|
Cost of Revenue
|
4,135.28
|
3,626.45
|
3,582.30
|
3,815.75
|
3,464.14
|
3,045.57
|
|||||
|
Gross Profit
|
461.48
|
406.51
|
378.53
|
394.55
|
347.23
|
323.30
|
|||||
|
Operating Expenses
|
230.80
|
204.14
|
210.80
|
198.73
|
169.04
|
147.03
|
|||||
|
Operating Profit (EBIT)
|
230.67
|
202.37
|
167.73
|
195.82
|
178.19
|
176.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-4.02
|
-1.60
|
|||||
|
Profit before Tax
|
215.02
|
188.02
|
129.53
|
161.01
|
158.30
|
160.41
|
|||||
|
Provision for Tax
|
29.61
|
15.13
|
17.72
|
21.92
|
20.06
|
21.50
|
|||||
|
Profit after Tax (Net Income)
|
185.41
|
172.89
|
111.82
|
139.09
|
138.24
|
138.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
138.24
|
138.91
|
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
|
1,528.75
|
1,454.59
|
1,324.83
|
1,214.38
|
1,095.73
|
1,028.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
159.08
|
163.84
|
185.70
|
294.12
|
291.31
|
304.96
|
|||||
|
Current Liabilities
|
1,945.77
|
1,518.68
|
1,643.29
|
1,812.67
|
2,006.19
|
1,128.70
|
|||||
|
Total Liabilities
|
5,579.36
|
3,137.11
|
3,153.82
|
3,321.17
|
3,393.23
|
2,461.89
|
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
|
738.25
|
738.32
|
676.67
|
648.95
|
577.10
|
531.01
|
|||||
|
Current Assets
|
2,895.34
|
2,398.79
|
2,477.15
|
2,672.22
|
2,816.12
|
1,930.89
|
|||||
|
Total Assets
|
5,579.36
|
3,137.11
|
3,153.82
|
3,321.17
|
3,393.23
|
2,461.89
|
|||||
|
Total Debt*
|
299.35
|
175.46
|
279.59
|
469.61
|
495.38
|
291.32
|
|||||
|
Net Current Assets
|
949.58
|
880.11
|
833.86
|
859.56
|
809.93
|
802.18
|
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
|
--
|
249.23
|
436.50
|
165.82
|
-26.24
|
142.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-95.61
|
-94.95
|
-93.30
|
-101.56
|
-56.97
|
|||||
|
Cash from Financing Activities
|
--
|
-196.40
|
-255.59
|
-92.73
|
139.30
|
-203.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
11.49
|
-118.28
|
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 ($)
|
6.77
|
6.30
|
4.02
|
4.97
|
4.89
|
4.83
|
|||||
|
Cash EPS ($)
|
--
|
9.13
|
6.83
|
7.47
|
7.10
|
6.95
|
|||||
|
Adjusted Book Value ($)
|
--
|
53.00
|
47.68
|
43.41
|
38.73
|
35.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.08
|
15.71
|
5.93
|
-0.93
|
4.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.61
|
12.29
|
2.21
|
-4.52
|
2.97
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.69
|
6.80
|
8.49
|
9.50
|
10.41
|
|||||
|
ROE (%)
|
12.32
|
12.44
|
8.81
|
12.04
|
13.02
|
13.85
|
|||||
|
ROA (%)
|
3.64
|
5.50
|
3.45
|
4.14
|
4.72
|
5.85
|
|||||
|
EBIT Margin (%)
|
5.00
|
4.95
|
4.00
|
4.57
|
4.57
|
5.18
|
|||||
|
Net Margin (%)
|
4.03
|
4.29
|
2.82
|
3.30
|
3.63
|
4.13
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
14.20
|
0.02
|
-0.06
|
0.10
|
0.13
|
-0.01
|
|||||
|
EBIT Growth (%)
|
15.67
|
26.02
|
-17.73
|
10.56
|
-0.29
|
15.24
|
|||||
|
Net Profit Growth (%)
|
13.98
|
54.62
|
-19.61
|
0.62
|
-0.48
|
18.24
|
|||||
|
EPS Growth (%)
|
15.22
|
0.57
|
-0.19
|
0.02
|
0.01
|
0.23
|
|||||
|
Book Value Growth (%)
|
8.46
|
--
|
--
|
--
|
--
|
--
|
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
|
36.22
|
22.97
|
33.97
|
18.70
|
17.92
|
18.52
|
|||||
|
Price / Book Value
|
4.28
|
2.73
|
2.87
|
2.14
|
2.26
|
2.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.44
|
13.84
|
15.79
|
10.73
|
11.39
|
11.01
|
|||||
|
Close Price ($)
|
300.67
|
144.69
|
136.71
|
92.98
|
87.56
|
89.41
|
|||||
|
High Price ($)
|
305.67
|
172.89
|
138.20
|
115.36
|
99.12
|
101.17
|
|||||
|
Low Price ($)
|
115.35
|
103.43
|
87.21
|
83.84
|
72.88
|
64.35
|
|||||
|
Market Cap ($ Cr)
|
6,419.69
|
--
|
--
|
--
|
--
|
--
|
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
|
0.06
|
0.12
|
0.21
|
0.39
|
0.45
|
0.28
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.04
|
0.12
|
0.20
|
0.25
|
0.06
|
|||||
|
Current Ratio
|
1.49
|
1.58
|
1.51
|
1.47
|
1.40
|
1.71
|
|||||
|
Quick Ratio
|
0.72
|
0.77
|
0.71
|
0.61
|
0.60
|
0.85
|
|||||
|
Interest Coverage
|
17.78
|
17.20
|
5.49
|
6.10
|
10.98
|
12.25
|
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 (%)
|
17.30
|
20.02
|
18.76
|
19.09
|
22.99
|
18.85
|
|||||
|
Asset Turnover
|
0.90
|
1.28
|
1.22
|
1.25
|
1.30
|
1.42
|
|||||
|
Receivable days
|
--
|
70.20
|
71.32
|
72.87
|
72.41
|
66.73
|
|||||
|
Inventory Days
|
--
|
127.98
|
146.49
|
151.47
|
135.76
|
104.08
|
|||||
|
Payable days
|
--
|
67.13
|
63.88
|
69.50
|
75.94
|
69.03
|
|||||
|
Cash Conversion Cycle
|
--
|
131.04
|
153.93
|
154.84
|
132.22
|
101.78
|