Market cap
$1,170 Mln
Revenue (TTM)
$2,850 Mln
P/E Ratio
8.9
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,850.19
|
2,957.01
|
3,180.80
|
3,098.24
|
3,226.73
|
2,766.54
|
|||||
|
Cost of Revenue
|
1,600.17
|
1,822.00
|
1,909.71
|
1,883.92
|
2,153.35
|
1,805.98
|
|||||
|
Gross Profit
|
1,250.02
|
1,135.01
|
1,271.08
|
1,214.32
|
1,073.38
|
960.56
|
|||||
|
Operating Expenses
|
1,022.18
|
978.46
|
969.81
|
924.22
|
833.15
|
648.02
|
|||||
|
Operating Profit (EBIT)
|
227.84
|
156.55
|
301.27
|
290.10
|
240.22
|
312.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
27.89
|
9.55
|
|||||
|
Profit before Tax
|
182.99
|
110.67
|
269.86
|
240.60
|
-138.17
|
270.98
|
|||||
|
Provision for Tax
|
47.59
|
43.32
|
76.57
|
65.86
|
-3.79
|
70.88
|
|||||
|
Profit after Tax (Net Income)
|
135.40
|
67.35
|
193.57
|
176.17
|
-133.06
|
200.59
|
|||||
|
Minority Interest
|
--
|
--
|
0.27
|
1.43
|
1.32
|
0.49
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-133.06
|
200.59
|
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
|
1,819.11
|
1,760.32
|
1,679.48
|
1,550.26
|
1,385.45
|
1,519.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.84
|
304.83
|
293.26
|
639.55
|
748.74
|
711.34
|
|||||
|
Current Liabilities
|
--
|
545.67
|
510.49
|
493.63
|
579.07
|
510.81
|
|||||
|
Total Liabilities
|
2,751.85
|
2,610.82
|
2,483.23
|
2,681.16
|
2,712.41
|
2,742.53
|
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
|
--
|
1,141.77
|
1,147.88
|
1,020.85
|
1,059.91
|
1,089.67
|
|||||
|
Current Assets
|
1,084.21
|
1,469.05
|
1,335.35
|
1,660.32
|
1,652.50
|
1,652.86
|
|||||
|
Total Assets
|
3,836.06
|
2,610.82
|
2,483.23
|
2,681.16
|
2,712.41
|
2,742.53
|
|||||
|
Total Debt*
|
7.84
|
284.70
|
277.68
|
652.67
|
672.28
|
562.34
|
|||||
|
Net Current Assets
|
--
|
923.38
|
824.86
|
1,166.69
|
1,073.43
|
1,142.05
|
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
|
--
|
299.14
|
316.40
|
587.58
|
-104.60
|
185.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-36.00
|
-148.15
|
-28.33
|
-217.96
|
-51.51
|
|||||
|
Cash from Financing Activities
|
--
|
-54.29
|
-485.51
|
-244.63
|
51.63
|
-23.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-270.93
|
114.05
|
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 (%)
|
--
|
3.37
|
9.31
|
8.27
|
-6.43
|
10.09
|
|||||
|
ROE (%)
|
7.57
|
3.92
|
11.99
|
12.00
|
-9.16
|
14.04
|
|||||
|
ROA (%)
|
3.76
|
2.64
|
7.50
|
6.53
|
-4.88
|
6.17
|
|||||
|
EBIT Margin (%)
|
6.47
|
3.76
|
9.08
|
9.04
|
-2.53
|
11.59
|
|||||
|
Net Margin (%)
|
4.75
|
2.28
|
6.09
|
5.69
|
-4.09
|
7.23
|
|||||
|
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 (%)
|
-8.74
|
-0.07
|
0.03
|
-0.04
|
0.17
|
0.35
|
|||||
|
EBIT Growth (%)
|
-30.30
|
-61.49
|
3.04
|
443.51
|
-125.44
|
211.51
|
|||||
|
Net Profit Growth (%)
|
-35.50
|
-65.20
|
9.88
|
232.40
|
-166.33
|
751.96
|
|||||
|
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
|
8.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.82
|
-0.87
|
0.30
|
0.47
|
700.62
|
0.25
|
|||||
|
Close Price ($)
|
36.41
|
29.35
|
31.22
|
30.09
|
16.92
|
27.17
|
|||||
|
High Price ($)
|
37.00
|
34.83
|
36.18
|
35.68
|
31.70
|
35.80
|
|||||
|
Low Price ($)
|
23.01
|
20.33
|
20.66
|
13.59
|
11.60
|
24.53
|
|||||
|
Market Cap ($ Cr)
|
1,170.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.17
|
0.42
|
0.49
|
0.37
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
0.03
|
0.05
|
0.14
|
0.03
|
|||||
|
Current Ratio
|
--
|
2.69
|
2.62
|
3.36
|
2.85
|
3.24
|
|||||
|
Quick Ratio
|
--
|
1.85
|
1.68
|
2.31
|
1.63
|
2.23
|
|||||
|
Interest Coverage
|
25.43
|
218.85
|
15.32
|
7.08
|
-1.44
|
6.46
|
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 (%)
|
--
|
18.16
|
19.64
|
18.15
|
20.92
|
21.89
|
|||||
|
Asset Turnover
|
0.79
|
1.16
|
1.23
|
1.15
|
1.18
|
0.85
|
|||||
|
Receivable days
|
--
|
71.75
|
68.16
|
72.93
|
72.47
|
72.50
|
|||||
|
Inventory Days
|
--
|
94.03
|
95.49
|
119.21
|
103.59
|
93.91
|
|||||
|
Payable days
|
--
|
49.33
|
39.27
|
34.13
|
34.47
|
38.03
|
|||||
|
Cash Conversion Cycle
|
--
|
116.45
|
124.37
|
158.02
|
141.60
|
128.37
|