Market cap
$6,454 Mln
Revenue (TTM)
$6,474 Mln
P/E Ratio
11.8
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,474.38
|
6,165.38
|
5,550.67
|
5,153.24
|
4,795.24
|
4,548.76
|
|||||
|
Cost of Revenue
|
4,045.75
|
3,947.62
|
3,624.00
|
3,425.96
|
3,368.03
|
3,054.81
|
|||||
|
Gross Profit
|
2,428.63
|
2,217.75
|
1,926.67
|
1,727.28
|
1,427.22
|
1,493.95
|
|||||
|
Operating Expenses
|
1,695.21
|
1,612.12
|
1,452.91
|
1,339.21
|
1,200.59
|
1,085.38
|
|||||
|
Operating Profit (EBIT)
|
733.43
|
605.63
|
473.76
|
388.07
|
226.62
|
408.57
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-4.03
|
-2.83
|
|||||
|
Profit before Tax
|
720.16
|
596.90
|
500.17
|
381.61
|
221.28
|
404.63
|
|||||
|
Provision for Tax
|
151.09
|
131.98
|
97.71
|
93.93
|
61.58
|
94.02
|
|||||
|
Profit after Tax (Net Income)
|
569.06
|
464.92
|
402.46
|
287.67
|
159.70
|
310.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
159.70
|
310.62
|
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
|
2,854.22
|
2,815.29
|
2,471.50
|
2,112.54
|
1,792.68
|
1,745.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,114.65
|
1,074.23
|
972.30
|
1,004.46
|
999.86
|
1,064.13
|
|||||
|
Current Liabilities
|
1,154.12
|
1,118.09
|
1,075.68
|
994.21
|
890.37
|
981.47
|
|||||
|
Total Liabilities
|
6,277.11
|
5,007.61
|
4,519.48
|
4,111.21
|
3,682.91
|
3,791.35
|
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
|
3,298.59
|
3,321.51
|
3,026.68
|
2,828.71
|
2,445.19
|
2,505.60
|
|||||
|
Current Assets
|
1,824.40
|
1,686.10
|
1,492.80
|
1,282.50
|
1,237.72
|
1,285.75
|
|||||
|
Total Assets
|
6,277.11
|
5,007.61
|
4,519.48
|
4,111.21
|
3,682.91
|
3,791.35
|
|||||
|
Total Debt*
|
1,213.37
|
1,225.57
|
1,098.36
|
1,078.50
|
1,117.37
|
1,187.40
|
|||||
|
Net Current Assets
|
670.28
|
568.01
|
417.12
|
288.30
|
347.35
|
304.27
|
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
|
--
|
575.19
|
502.83
|
509.41
|
142.73
|
359.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-311.65
|
-308.77
|
-521.65
|
-32.01
|
-487.66
|
|||||
|
Cash from Financing Activities
|
--
|
-191.37
|
-77.11
|
-12.13
|
-118.40
|
-60.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-7.68
|
-189.06
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
6.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
30.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
12.22
|
11.91
|
9.43
|
5.47
|
10.82
|
|||||
|
ROE (%)
|
20.07
|
17.59
|
17.56
|
14.73
|
9.03
|
19.27
|
|||||
|
ROA (%)
|
9.42
|
9.76
|
9.33
|
7.38
|
4.27
|
8.47
|
|||||
|
EBIT Margin (%)
|
6.51
|
9.68
|
9.12
|
7.55
|
4.64
|
8.92
|
|||||
|
Net Margin (%)
|
8.79
|
7.54
|
7.25
|
5.58
|
3.33
|
6.83
|
|||||
|
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 (%)
|
11.01
|
0.11
|
0.08
|
0.07
|
0.05
|
0.32
|
|||||
|
EBIT Growth (%)
|
-31.42
|
17.91
|
30.05
|
74.88
|
-45.14
|
5,764.92
|
|||||
|
Net Profit Growth (%)
|
5.17
|
15.52
|
39.90
|
80.14
|
-48.59
|
25,030.74
|
|||||
|
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
|
11.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.95
|
0.73
|
0.78
|
1.25
|
2.26
|
1.45
|
|||||
|
Close Price ($)
|
74.18
|
70.85
|
55.42
|
38.00
|
27.39
|
28.72
|
|||||
|
High Price ($)
|
84.35
|
84.35
|
60.90
|
40.95
|
30.52
|
42.10
|
|||||
|
Low Price ($)
|
59.54
|
41.89
|
33.86
|
24.73
|
17.81
|
26.05
|
|||||
|
Market Cap ($ Cr)
|
6,454.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.44
|
0.44
|
0.51
|
0.62
|
0.68
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.09
|
0.11
|
0.13
|
0.14
|
|||||
|
Current Ratio
|
1.58
|
1.51
|
1.39
|
1.29
|
1.39
|
1.31
|
|||||
|
Quick Ratio
|
0.91
|
0.88
|
0.81
|
0.74
|
0.73
|
0.73
|
|||||
|
Interest Coverage
|
--
|
121.42
|
83.41
|
50.81
|
169.27
|
367.51
|
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 (%)
|
1.59
|
1.55
|
1.33
|
1.30
|
1.47
|
1.40
|
|||||
|
Asset Turnover
|
1.07
|
1.29
|
1.29
|
1.32
|
1.28
|
1.24
|
|||||
|
Receivable days
|
--
|
5.03
|
4.64
|
4.87
|
5.11
|
6.17
|
|||||
|
Inventory Days
|
--
|
61.16
|
59.03
|
60.65
|
62.75
|
57.35
|
|||||
|
Payable days
|
--
|
28.85
|
27.67
|
27.24
|
30.47
|
32.38
|
|||||
|
Cash Conversion Cycle
|
--
|
37.34
|
36.00
|
38.28
|
37.39
|
31.14
|