Market cap
$5,438 Mln
Revenue (TTM)
$5,160 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,160.10
|
3,316.62
|
3,105.89
|
2,380.07
|
1,362.50
|
1,158.79
|
|||||
|
Cost of Revenue
|
3,541.82
|
2,051.12
|
1,889.68
|
1,560.52
|
841.15
|
696.59
|
|||||
|
Gross Profit
|
1,618.28
|
1,265.50
|
1,216.21
|
819.55
|
521.35
|
462.20
|
|||||
|
Operating Expenses
|
1,686.97
|
851.20
|
814.09
|
780.07
|
372.68
|
325.44
|
|||||
|
Operating Profit (EBIT)
|
-68.69
|
116.28
|
142.42
|
-195.40
|
151.23
|
140.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-355.56
|
281.81
|
352.59
|
-63.93
|
128.81
|
122.19
|
|||||
|
Provision for Tax
|
-96.10
|
47.05
|
55.04
|
3.10
|
21.30
|
34.19
|
|||||
|
Profit after Tax (Net Income)
|
-259.46
|
234.76
|
297.55
|
-67.03
|
107.52
|
88.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-403.67
|
166.53
|
297.55
|
-67.03
|
107.52
|
88.00
|
Liabilities ($ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7,228.97
|
3,616.48
|
3,406.17
|
2,076.80
|
1,133.21
|
1,024.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,403.42
|
2,194.61
|
2,376.89
|
2,485.02
|
550.00
|
500.88
|
|||||
|
Current Liabilities
|
1,078.75
|
1,266.96
|
729.59
|
672.89
|
270.56
|
236.47
|
|||||
|
Total Liabilities
|
13,711.13
|
7,844.85
|
6,512.65
|
5,234.71
|
1,953.77
|
1,761.66
|
Assets ($ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,782.04
|
3,539.65
|
3,485.26
|
3,445.75
|
1,140.86
|
999.82
|
|||||
|
Current Assets
|
3,252.00
|
4,305.19
|
3,027.39
|
1,788.97
|
812.91
|
761.84
|
|||||
|
Total Assets
|
13,711.13
|
7,844.85
|
6,512.65
|
5,234.71
|
1,953.77
|
1,761.66
|
|||||
|
Total Debt*
|
--
|
2,438.21
|
1,526.04
|
2,374.68
|
467.00
|
439.01
|
|||||
|
Net Current Assets
|
2,173.25
|
3,038.23
|
2,297.81
|
1,116.08
|
542.35
|
525.37
|
Cashflow ($ Mln) |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
634.03
|
413.33
|
574.35
|
297.29
|
178.48
|
161.01
|
|||||
|
Cash Flow from Investing Activities
|
-5,928.63
|
-320.08
|
-172.96
|
-1,179.29
|
-223.98
|
-284.95
|
|||||
|
Cash from Financing Activities
|
3,554.02
|
862.95
|
675.73
|
1,173.63
|
4.88
|
96.97
|
|||||
|
Net Cash Inflow / Outflow
|
-1,740.58
|
956.20
|
1,077.12
|
291.63
|
-40.62
|
-24.85
|
Financials Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-3.91
|
4.27
|
6.34
|
-2.22
|
7.02
|
6.45
|
|||||
|
ROE (%)
|
-4.78
|
6.69
|
10.85
|
-4.18
|
9.97
|
9.14
|
|||||
|
ROA (%)
|
-2.41
|
3.27
|
5.07
|
-1.86
|
5.79
|
5.43
|
|||||
|
EBIT Margin (%)
|
-1.33
|
3.51
|
4.59
|
-8.21
|
11.10
|
12.13
|
|||||
|
Net Margin (%)
|
-5.03
|
7.08
|
9.58
|
-2.82
|
7.89
|
7.59
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.56
|
0.07
|
0.30
|
0.75
|
0.18
|
0.19
|
|||||
|
EBIT Growth (%)
|
-159.07
|
-18.35
|
172.89
|
-229.21
|
7.60
|
11.90
|
|||||
|
Net Profit Growth (%)
|
-210.52
|
-21.10
|
543.92
|
-162.34
|
22.18
|
-7.63
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.36
|
-0.16
|
73.84
|
1.08
|
0.87
|
|||||
|
Close Price ($)
|
227.08
|
215.02
|
301.15
|
47.22
|
36.56
|
43.45
|
|||||
|
High Price ($)
|
242.95
|
308.50
|
407.35
|
51.90
|
50.75
|
53.08
|
|||||
|
Low Price ($)
|
30.31
|
55.26
|
43.02
|
19.00
|
29.31
|
33.65
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.67
|
0.45
|
1.14
|
0.41
|
0.43
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.12
|
0.03
|
0.05
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
3.01
|
3.40
|
4.15
|
2.66
|
3.00
|
3.22
|
|||||
|
Quick Ratio
|
1.84
|
2.69
|
3.20
|
1.74
|
1.91
|
2.17
|
|||||
|
Interest Coverage
|
-0.24
|
0.96
|
2.38
|
-2.19
|
6.75
|
7.66
|
Operating Efficiency Ratios |
Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
24.25
|
21.12
|
21.22
|
25.13
|
19.79
|
18.56
|
|||||
|
Asset Turnover
|
0.48
|
0.46
|
0.53
|
0.66
|
0.73
|
0.72
|
|||||
|
Receivable days
|
69.07
|
74.85
|
73.92
|
66.58
|
64.96
|
64.37
|
|||||
|
Inventory Days
|
112.14
|
142.32
|
127.15
|
107.21
|
118.23
|
118.49
|
|||||
|
Payable days
|
72.22
|
64.94
|
54.44
|
43.68
|
42.17
|
40.72
|
|||||
|
Cash Conversion Cycle
|
109.00
|
152.22
|
146.63
|
130.11
|
141.02
|
142.14
|