Market cap
$8,108 Mln
Revenue (TTM)
$7,296 Mln
P/E Ratio
12.6
P/B Ratio
1.6
Div. Yield
4 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,296.00
|
7,287.00
|
7,210.00
|
8,928.00
|
10,106.00
|
7,447.00
|
|||||
|
Cost of Revenue
|
3,887.00
|
3,654.00
|
3,529.00
|
6,937.00
|
5,973.00
|
2,614.00
|
|||||
|
Gross Profit
|
3,409.00
|
3,633.00
|
3,681.00
|
1,991.00
|
4,133.00
|
4,833.00
|
|||||
|
Operating Expenses
|
2,384.00
|
2,526.00
|
2,911.00
|
3,435.00
|
2,467.00
|
2,483.00
|
|||||
|
Operating Profit (EBIT)
|
1,025.00
|
1,107.00
|
770.00
|
-1,444.00
|
1,666.00
|
2,350.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
50.00
|
-51.00
|
|||||
|
Profit before Tax
|
763.00
|
696.00
|
340.00
|
-1,837.00
|
1,387.00
|
1,989.00
|
|||||
|
Provision for Tax
|
92.00
|
18.00
|
71.00
|
-335.00
|
313.00
|
522.00
|
|||||
|
Profit after Tax (Net Income)
|
671.00
|
678.00
|
269.00
|
-1,502.00
|
1,073.00
|
1,467.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
1.00
|
-1.00
|
-1.00
|
|||||
|
Consolidated Profit
|
-13.00
|
678.00
|
269.00
|
-1,502.00
|
1,073.00
|
1,467.00
|
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
|
5,213.00
|
4,777.00
|
4,345.00
|
4,386.00
|
6,066.00
|
5,522.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
8.00
|
9.00
|
|||||
|
Non-Current Liabilities
|
8,829.00
|
8,695.00
|
8,684.00
|
8,733.00
|
9,057.00
|
8,895.00
|
|||||
|
Current Liabilities
|
1,580.00
|
1,981.00
|
2,060.00
|
2,274.00
|
2,444.00
|
2,297.00
|
|||||
|
Total Liabilities
|
17,211.00
|
15,462.00
|
15,098.00
|
15,401.00
|
17,575.00
|
16,723.00
|
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
|
13,357.00
|
13,696.00
|
13,447.00
|
13,356.00
|
13,773.00
|
13,453.00
|
|||||
|
Current Assets
|
2,274.00
|
1,766.00
|
1,651.00
|
2,045.00
|
3,802.00
|
3,270.00
|
|||||
|
Total Assets
|
17,211.00
|
15,462.00
|
15,098.00
|
15,401.00
|
17,575.00
|
16,723.00
|
|||||
|
Total Debt*
|
6,713.00
|
7,561.00
|
7,143.00
|
7,249.00
|
7,000.00
|
6,816.00
|
|||||
|
Net Current Assets
|
694.00
|
-215.00
|
-409.00
|
-229.00
|
1,358.00
|
973.00
|
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
|
--
|
1,227.00
|
1,182.00
|
1,107.00
|
716.00
|
1,481.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-699.00
|
-792.00
|
-1,077.00
|
-1,012.00
|
-1,113.00
|
|||||
|
Cash from Financing Activities
|
--
|
-406.00
|
-506.00
|
-168.00
|
-51.00
|
166.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-347.00
|
534.00
|
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 ($)
|
3.00
|
3.06
|
1.25
|
-6.97
|
4.98
|
6.79
|
|||||
|
Cash EPS ($)
|
--
|
5.60
|
3.81
|
-4.50
|
7.39
|
9.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.58
|
20.16
|
20.34
|
28.17
|
25.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.54
|
5.49
|
5.13
|
3.32
|
6.86
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.76
|
1.79
|
5.13
|
-0.41
|
3.66
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.69
|
2.33
|
-12.16
|
8.45
|
12.84
|
|||||
|
ROE (%)
|
13.14
|
14.87
|
6.16
|
-28.74
|
18.52
|
30.40
|
|||||
|
ROA (%)
|
3.82
|
4.44
|
1.76
|
-9.11
|
6.26
|
9.55
|
|||||
|
EBIT Margin (%)
|
13.40
|
15.27
|
10.18
|
-16.33
|
16.98
|
30.87
|
|||||
|
Net Margin (%)
|
9.20
|
9.30
|
3.73
|
-16.82
|
10.57
|
19.84
|
|||||
|
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 (%)
|
-0.49
|
0.01
|
-0.19
|
-0.12
|
0.36
|
0.14
|
|||||
|
EBIT Growth (%)
|
17.55
|
51.63
|
150.34
|
-184.97
|
-25.36
|
132.46
|
|||||
|
Net Profit Growth (%)
|
60.53
|
152.04
|
117.91
|
-239.98
|
-26.86
|
175.75
|
|||||
|
EPS Growth (%)
|
57.74
|
1.45
|
1.18
|
-2.40
|
-0.27
|
1.67
|
|||||
|
Book Value Growth (%)
|
7.02
|
--
|
--
|
--
|
--
|
--
|
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
|
12.60
|
10.86
|
20.04
|
-3.30
|
6.49
|
6.28
|
|||||
|
Price / Book Value
|
1.58
|
1.54
|
1.24
|
1.13
|
1.15
|
1.67
|
|||||
|
Dividend Yield (%)
|
3.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.41
|
8.70
|
9.59
|
-12.92
|
6.07
|
5.41
|
|||||
|
Close Price ($)
|
34.54
|
33.26
|
25.02
|
23.00
|
32.33
|
42.62
|
|||||
|
High Price ($)
|
40.98
|
37.42
|
26.15
|
43.19
|
47.04
|
48.55
|
|||||
|
Low Price ($)
|
31.62
|
23.14
|
20.19
|
22.45
|
32.28
|
31.84
|
|||||
|
Market Cap ($ Cr)
|
8,107.91
|
--
|
--
|
--
|
--
|
--
|
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
|
1.28
|
1.58
|
1.64
|
1.65
|
1.15
|
1.23
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.15
|
0.16
|
0.16
|
0.09
|
0.09
|
|||||
|
Current Ratio
|
1.44
|
0.89
|
0.80
|
0.90
|
1.56
|
1.42
|
|||||
|
Quick Ratio
|
1.22
|
0.70
|
0.60
|
0.71
|
1.28
|
1.22
|
|||||
|
Interest Coverage
|
2.75
|
2.71
|
1.86
|
-3.85
|
5.22
|
7.42
|
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 (%)
|
11.47
|
10.84
|
11.11
|
10.61
|
12.65
|
13.74
|
|||||
|
Asset Turnover
|
0.42
|
0.48
|
0.47
|
0.54
|
0.59
|
0.49
|
|||||
|
Receivable days
|
--
|
39.87
|
44.28
|
45.51
|
41.58
|
43.38
|
|||||
|
Inventory Days
|
--
|
39.78
|
43.68
|
28.91
|
34.67
|
49.60
|
|||||
|
Payable days
|
--
|
52.73
|
59.87
|
39.59
|
52.83
|
91.66
|
|||||
|
Cash Conversion Cycle
|
--
|
26.93
|
28.08
|
34.82
|
23.42
|
1.32
|