Market cap
$1,556 Mln
Revenue (TTM)
$1,525 Mln
P/E Ratio
32
P/B Ratio
1.7
Div. Yield
3.9 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,524.80
|
1,583.23
|
1,574.76
|
1,558.83
|
1,380.66
|
1,144.58
|
|||||
|
Cost of Revenue
|
1,051.04
|
1,113.35
|
1,088.63
|
1,088.96
|
1,011.01
|
845.65
|
|||||
|
Gross Profit
|
473.75
|
469.88
|
486.13
|
469.87
|
369.64
|
298.93
|
|||||
|
Operating Expenses
|
403.50
|
385.56
|
368.58
|
360.35
|
307.84
|
227.71
|
|||||
|
Operating Profit (EBIT)
|
70.25
|
84.33
|
117.55
|
109.52
|
61.80
|
71.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.98
|
2.82
|
|||||
|
Profit before Tax
|
61.49
|
86.43
|
118.95
|
107.51
|
61.75
|
74.03
|
|||||
|
Provision for Tax
|
12.22
|
20.83
|
32.40
|
28.61
|
14.52
|
18.42
|
|||||
|
Profit after Tax (Net Income)
|
49.27
|
65.60
|
86.55
|
78.91
|
47.24
|
55.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
47.24
|
55.61
|
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
|
892.08
|
966.70
|
956.97
|
911.52
|
863.17
|
845.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
266.49
|
239.14
|
234.06
|
190.77
|
199.41
|
138.82
|
|||||
|
Current Liabilities
|
197.32
|
175.67
|
174.07
|
174.94
|
181.84
|
167.63
|
|||||
|
Total Liabilities
|
1,553.21
|
1,381.50
|
1,365.10
|
1,277.24
|
1,244.41
|
1,152.11
|
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
|
893.63
|
903.17
|
914.69
|
847.02
|
799.78
|
567.34
|
|||||
|
Current Assets
|
462.26
|
478.33
|
450.41
|
430.21
|
444.64
|
584.77
|
|||||
|
Total Assets
|
1,553.21
|
1,381.50
|
1,365.10
|
1,277.24
|
1,244.41
|
1,152.11
|
|||||
|
Total Debt*
|
191.91
|
163.56
|
160.50
|
121.91
|
111.56
|
60.53
|
|||||
|
Net Current Assets
|
264.94
|
302.67
|
276.34
|
255.27
|
262.80
|
417.14
|
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
|
--
|
165.13
|
173.07
|
172.28
|
26.06
|
101.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-70.05
|
-77.67
|
-93.24
|
-296.17
|
9.94
|
|||||
|
Cash from Financing Activities
|
--
|
-64.71
|
-68.37
|
-66.85
|
22.22
|
-24.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-247.89
|
87.38
|
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 ($)
|
2.60
|
3.36
|
4.43
|
4.07
|
2.45
|
2.90
|
|||||
|
Cash EPS ($)
|
--
|
7.11
|
8.05
|
7.32
|
5.21
|
5.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
49.45
|
48.99
|
46.99
|
44.81
|
44.07
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.45
|
8.86
|
8.88
|
1.35
|
5.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.21
|
5.09
|
3.48
|
-3.18
|
2.50
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.84
|
8.05
|
7.86
|
5.02
|
6.26
|
|||||
|
ROE (%)
|
5.46
|
6.82
|
9.26
|
8.89
|
5.53
|
6.72
|
|||||
|
ROA (%)
|
3.11
|
4.78
|
6.55
|
6.26
|
3.94
|
4.97
|
|||||
|
EBIT Margin (%)
|
4.09
|
5.55
|
7.67
|
7.13
|
4.55
|
6.47
|
|||||
|
Net Margin (%)
|
3.23
|
4.14
|
5.50
|
5.06
|
3.42
|
4.85
|
|||||
|
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 (%)
|
-4.69
|
0.01
|
0.01
|
0.13
|
0.21
|
0.12
|
|||||
|
EBIT Growth (%)
|
-46.30
|
-27.20
|
8.61
|
77.12
|
-15.20
|
243.54
|
|||||
|
Net Profit Growth (%)
|
-41.24
|
-24.21
|
9.69
|
67.05
|
-15.06
|
203.78
|
|||||
|
EPS Growth (%)
|
-39.37
|
-0.24
|
0.09
|
0.66
|
-0.15
|
2.00
|
|||||
|
Book Value Growth (%)
|
-4.06
|
--
|
--
|
--
|
--
|
--
|
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
|
32.03
|
28.64
|
38.84
|
40.23
|
52.79
|
52.74
|
|||||
|
Price / Book Value
|
1.73
|
1.94
|
3.51
|
3.48
|
2.89
|
3.47
|
|||||
|
Dividend Yield (%)
|
3.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.01
|
12.01
|
18.02
|
18.62
|
22.14
|
21.89
|
|||||
|
Close Price ($)
|
73.45
|
96.09
|
172.12
|
163.65
|
129.47
|
152.82
|
|||||
|
High Price ($)
|
129.24
|
180.80
|
176.38
|
177.71
|
165.78
|
181.71
|
|||||
|
Low Price ($)
|
68.87
|
94.13
|
133.23
|
127.80
|
117.45
|
128.10
|
|||||
|
Market Cap ($ Cr)
|
1,555.99
|
--
|
--
|
--
|
--
|
--
|
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
|
0.03
|
0.17
|
0.17
|
0.13
|
0.13
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
2.34
|
2.72
|
2.59
|
2.46
|
2.45
|
3.49
|
|||||
|
Quick Ratio
|
1.47
|
1.73
|
1.59
|
1.48
|
1.45
|
2.75
|
|||||
|
Interest Coverage
|
29.46
|
58.89
|
66.14
|
23.42
|
61.25
|
10,576.14
|
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 (%)
|
13.81
|
11.63
|
12.02
|
12.71
|
15.08
|
14.24
|
|||||
|
Asset Turnover
|
0.96
|
1.15
|
1.19
|
1.24
|
1.15
|
1.02
|
|||||
|
Receivable days
|
--
|
43.06
|
44.92
|
47.60
|
49.09
|
46.20
|
|||||
|
Inventory Days
|
--
|
57.13
|
57.82
|
59.03
|
54.85
|
50.12
|
|||||
|
Payable days
|
--
|
28.16
|
30.20
|
33.36
|
37.02
|
36.70
|
|||||
|
Cash Conversion Cycle
|
--
|
72.03
|
72.54
|
73.28
|
66.92
|
59.62
|