Market cap
$10,696 Mln
Revenue (TTM)
$12,763 Mln
P/E Ratio
35.7
P/B Ratio
4.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,763.37
|
8,128.38
|
7,568.33
|
8,935.05
|
7,919.62
|
6,738.36
|
|||||
|
Cost of Revenue
|
11,613.94
|
7,412.03
|
6,927.90
|
8,191.84
|
7,297.42
|
6,211.92
|
|||||
|
Gross Profit
|
1,149.43
|
716.36
|
640.43
|
743.21
|
622.21
|
526.44
|
|||||
|
Operating Expenses
|
500.22
|
361.79
|
304.94
|
287.55
|
272.73
|
270.51
|
|||||
|
Operating Profit (EBIT)
|
649.21
|
354.57
|
335.49
|
455.66
|
349.48
|
255.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-24.69
|
45.26
|
|||||
|
Profit before Tax
|
457.81
|
339.43
|
317.54
|
412.81
|
302.32
|
281.64
|
|||||
|
Provision for Tax
|
130.96
|
73.17
|
79.78
|
85.29
|
61.94
|
32.10
|
|||||
|
Profit after Tax (Net Income)
|
308.13
|
245.89
|
222.54
|
309.97
|
240.38
|
249.55
|
|||||
|
Minority Interest
|
-18.72
|
-20.37
|
-15.22
|
-17.54
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
256.12
|
269.00
|
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
|
2,559.55
|
2,353.91
|
2,196.62
|
2,168.95
|
1,819.54
|
1,878.63
|
|||||
|
Minority Interest
|
-18.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,583.23
|
497.00
|
520.66
|
522.01
|
544.57
|
565.10
|
|||||
|
Current Liabilities
|
4,396.88
|
2,822.02
|
1,940.68
|
2,033.33
|
2,471.43
|
1,762.99
|
|||||
|
Total Liabilities
|
14,136.61
|
5,858.17
|
4,822.85
|
4,873.97
|
4,835.53
|
4,206.72
|
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
|
1,911.32
|
992.72
|
952.42
|
994.40
|
944.92
|
925.05
|
|||||
|
Current Assets
|
7,828.41
|
4,865.46
|
3,870.43
|
3,879.57
|
3,890.62
|
3,281.66
|
|||||
|
Total Assets
|
14,136.61
|
5,858.17
|
4,822.85
|
4,873.97
|
4,835.53
|
4,206.72
|
|||||
|
Total Debt*
|
2,432.90
|
394.24
|
384.11
|
421.28
|
412.00
|
386.13
|
|||||
|
Net Current Assets
|
3,431.53
|
2,043.44
|
1,929.75
|
1,846.24
|
1,471.89
|
1,518.68
|
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
|
--
|
620.66
|
340.22
|
235.17
|
330.85
|
338.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-108.21
|
-114.40
|
-192.46
|
-132.21
|
-91.33
|
|||||
|
Cash from Financing Activities
|
--
|
-173.84
|
-269.71
|
94.51
|
-314.30
|
-77.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-115.66
|
169.50
|
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 ($)
|
5.59
|
4.51
|
3.96
|
5.24
|
4.02
|
3.72
|
|||||
|
Cash EPS ($)
|
--
|
6.70
|
6.13
|
7.24
|
5.83
|
5.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
43.20
|
39.06
|
36.65
|
30.40
|
27.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.39
|
6.05
|
3.97
|
5.53
|
5.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.69
|
4.07
|
0.74
|
3.21
|
3.96
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.23
|
8.61
|
12.86
|
10.69
|
11.62
|
|||||
|
ROE (%)
|
11.50
|
10.81
|
10.20
|
15.54
|
13.00
|
14.23
|
|||||
|
ROA (%)
|
2.85
|
4.60
|
4.59
|
6.38
|
5.32
|
6.25
|
|||||
|
EBIT Margin (%)
|
2.57
|
4.23
|
4.58
|
5.03
|
4.10
|
4.47
|
|||||
|
Net Margin (%)
|
2.41
|
3.03
|
2.94
|
3.47
|
3.04
|
3.68
|
|||||
|
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 (%)
|
58.56
|
0.07
|
-0.15
|
0.13
|
0.18
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-12.06
|
-0.86
|
-22.80
|
38.27
|
7.84
|
36.21
|
|||||
|
Net Profit Growth (%)
|
22.22
|
10.50
|
-28.21
|
28.95
|
-3.67
|
87.39
|
|||||
|
EPS Growth (%)
|
19.61
|
0.14
|
-0.24
|
0.30
|
0.08
|
0.92
|
|||||
|
Book Value Growth (%)
|
10.30
|
--
|
--
|
--
|
--
|
--
|
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
|
35.70
|
25.51
|
17.30
|
10.36
|
11.47
|
10.37
|
|||||
|
Price / Book Value
|
4.18
|
2.66
|
1.75
|
1.48
|
1.52
|
1.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.38
|
12.31
|
7.69
|
5.22
|
6.09
|
5.66
|
|||||
|
Close Price ($)
|
253.08
|
115.11
|
68.45
|
54.28
|
46.08
|
38.54
|
|||||
|
High Price ($)
|
288.68
|
125.76
|
76.84
|
69.28
|
52.14
|
43.36
|
|||||
|
Low Price ($)
|
95.49
|
63.67
|
43.41
|
45.83
|
35.36
|
23.80
|
|||||
|
Market Cap ($ Cr)
|
10,695.89
|
--
|
--
|
--
|
--
|
--
|
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
|
0.76
|
0.17
|
0.17
|
0.19
|
0.23
|
0.21
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.78
|
1.72
|
1.99
|
1.91
|
1.57
|
1.86
|
|||||
|
Quick Ratio
|
1.06
|
1.02
|
1.25
|
1.18
|
0.89
|
1.27
|
|||||
|
Interest Coverage
|
5.85
|
80.01
|
11.88
|
12.38
|
14.45
|
15.41
|
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 (%)
|
19.66
|
22.47
|
22.75
|
18.76
|
20.39
|
22.87
|
|||||
|
Asset Turnover
|
1.18
|
1.52
|
1.56
|
1.84
|
1.75
|
1.69
|
|||||
|
Receivable days
|
--
|
79.71
|
82.00
|
67.27
|
72.77
|
80.79
|
|||||
|
Inventory Days
|
--
|
84.56
|
77.00
|
70.48
|
68.09
|
55.79
|
|||||
|
Payable days
|
--
|
74.43
|
80.53
|
81.47
|
87.74
|
78.64
|
|||||
|
Cash Conversion Cycle
|
--
|
89.84
|
78.47
|
56.28
|
53.11
|
57.95
|