Market cap
$877 Mln
Revenue (TTM)
$3,144 Mln
P/E Ratio
14.5
P/B Ratio
1.7
Div. Yield
6.7 %
Income Statement ($ Mln) |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,144.42
|
2,995.27
|
2,776.53
|
2,687.35
|
2,687.35
|
2,591.63
|
|||||
|
Cost of Revenue
|
1,810.14
|
1,694.28
|
1,553.95
|
1,538.60
|
1,538.60
|
1,422.13
|
|||||
|
Gross Profit
|
1,334.28
|
1,300.99
|
1,222.58
|
1,148.75
|
1,148.75
|
1,169.51
|
|||||
|
Operating Expenses
|
1,218.89
|
1,127.18
|
959.30
|
893.30
|
893.30
|
861.58
|
|||||
|
Operating Profit (EBIT)
|
115.38
|
173.81
|
263.28
|
159.31
|
159.31
|
222.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
91.11
|
80.47
|
236.14
|
198.05
|
198.05
|
253.73
|
|||||
|
Provision for Tax
|
0.41
|
9.70
|
25.42
|
36.50
|
36.50
|
73.68
|
|||||
|
Profit after Tax (Net Income)
|
80.06
|
60.42
|
198.20
|
149.61
|
149.61
|
171.36
|
|||||
|
Minority Interest
|
-10.34
|
-10.36
|
-12.52
|
-11.93
|
-11.93
|
-8.69
|
|||||
|
Consolidated Profit
|
72.67
|
52.75
|
215.52
|
153.10
|
153.10
|
171.36
|
Liabilities ($ Mln) |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
508.50
|
505.01
|
684.94
|
534.11
|
534.11
|
622.66
|
|||||
|
Minority Interest
|
-10.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,608.22
|
1,384.57
|
1,063.15
|
1,080.49
|
1,080.49
|
1,074.61
|
|||||
|
Current Liabilities
|
831.91
|
831.33
|
791.56
|
763.05
|
763.05
|
817.87
|
|||||
|
Total Liabilities
|
3,838.40
|
2,766.68
|
2,590.02
|
2,425.45
|
2,425.45
|
2,555.63
|
Assets ($ Mln) |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,360.48
|
1,517.31
|
1,364.55
|
1,213.74
|
1,213.74
|
1,271.53
|
|||||
|
Current Assets
|
1,254.28
|
1,249.37
|
1,225.47
|
1,211.71
|
1,211.71
|
1,284.09
|
|||||
|
Total Assets
|
3,739.47
|
2,766.68
|
2,590.02
|
2,425.45
|
2,425.45
|
2,555.63
|
|||||
|
Total Debt*
|
2,444.50
|
1,420.87
|
1,162.60
|
1,133.66
|
1,303.85
|
1,153.22
|
|||||
|
Net Current Assets
|
521.30
|
418.04
|
433.92
|
448.65
|
448.65
|
466.22
|
Cashflow ($ Mln) |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
121.68
|
330.38
|
169.19
|
169.19
|
131.64
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-113.16
|
-75.15
|
-89.87
|
-89.87
|
-62.28
|
|||||
|
Cash from Financing Activities
|
--
|
-165.51
|
-168.84
|
-217.19
|
-217.19
|
-97.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.20
|
11.28
|
8.69
|
8.28
|
9.60
|
|||||
|
ROE (%)
|
14.06
|
10.16
|
32.52
|
25.87
|
25.87
|
29.39
|
|||||
|
ROA (%)
|
2.17
|
2.26
|
7.90
|
6.01
|
6.01
|
6.83
|
|||||
|
EBIT Margin (%)
|
3.90
|
3.68
|
9.27
|
5.93
|
9.49
|
8.60
|
|||||
|
Net Margin (%)
|
2.55
|
2.02
|
7.14
|
5.57
|
5.57
|
6.61
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.44
|
0.08
|
0.03
|
0.04
|
0.04
|
0.38
|
|||||
|
EBIT Growth (%)
|
-17.19
|
-57.12
|
0.93
|
-28.51
|
-17.12
|
571.43
|
|||||
|
Net Profit Growth (%)
|
-14.90
|
-69.51
|
32.48
|
-12.69
|
-12.69
|
312.24
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
14.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
6.67
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.20
|
6.91
|
2.52
|
3.89
|
3.25
|
2.64
|
|||||
|
Close Price ($)
|
16.98
|
12.91
|
22.34
|
21.04
|
23.17
|
21.90
|
|||||
|
High Price ($)
|
18.07
|
33.50
|
24.84
|
24.66
|
24.66
|
31.12
|
|||||
|
Low Price ($)
|
8.48
|
12.42
|
17.21
|
14.27
|
14.27
|
19.56
|
|||||
|
Market Cap ($ Cr)
|
876.67
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.27
|
2.81
|
1.70
|
2.12
|
2.44
|
1.85
|
|||||
|
Short term debt to equity ratio
|
0.41
|
0.43
|
0.36
|
0.39
|
0.71
|
0.38
|
|||||
|
Current Ratio
|
1.51
|
1.50
|
1.55
|
1.59
|
1.59
|
1.57
|
|||||
|
Quick Ratio
|
0.68
|
0.83
|
0.96
|
0.92
|
0.92
|
1.00
|
|||||
|
Interest Coverage
|
3.90
|
3.67
|
11.79
|
12.08
|
19.33
|
9.68
|
Operating Efficiency Ratios |
TTM | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.97
|
13.06
|
11.34
|
12.72
|
12.72
|
12.69
|
|||||
|
Asset Turnover
|
0.85
|
1.12
|
1.11
|
1.08
|
1.08
|
1.03
|
|||||
|
Receivable days
|
--
|
43.04
|
43.19
|
45.59
|
45.59
|
45.31
|
|||||
|
Inventory Days
|
--
|
110.91
|
114.84
|
115.51
|
115.51
|
109.34
|
|||||
|
Payable days
|
--
|
63.76
|
66.08
|
73.03
|
73.03
|
80.42
|
|||||
|
Cash Conversion Cycle
|
--
|
90.19
|
91.96
|
88.07
|
88.07
|
74.23
|