Market cap
$8,378 Mln
Revenue (TTM)
$157,709 Mln
P/E Ratio
19
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
157,708.90
|
132,378.20
|
99,887.80
|
60,856.10
|
66,036.00
|
42,534.20
|
|||||
|
Cost of Revenue
|
153,583.70
|
129,795.40
|
97,879.50
|
59,244.00
|
65,174.70
|
41,972.40
|
|||||
|
Gross Profit
|
4,125.20
|
2,582.80
|
2,008.30
|
1,612.10
|
861.30
|
561.80
|
|||||
|
Operating Expenses
|
1,484.60
|
530.00
|
241.10
|
-8.90
|
-614.60
|
-588.20
|
|||||
|
Operating Profit (EBIT)
|
2,640.60
|
2,052.80
|
1,767.20
|
1,621.00
|
1,475.90
|
1,150.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
681.00
|
408.80
|
354.10
|
323.00
|
277.20
|
154.10
|
|||||
|
Provision for Tax
|
154.10
|
102.90
|
93.30
|
84.50
|
70.10
|
37.80
|
|||||
|
Profit after Tax (Net Income)
|
526.90
|
305.90
|
260.80
|
238.50
|
207.10
|
116.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
207.10
|
116.30
|
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
|
2,844.00
|
2,377.40
|
1,709.10
|
1,379.10
|
1,070.10
|
881.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33,205.90
|
20,489.20
|
13,798.10
|
9,229.00
|
7,336.80
|
495.00
|
|||||
|
Current Liabilities
|
17,996.10
|
22,401.40
|
11,959.10
|
11,330.60
|
11,452.70
|
1,739.00
|
|||||
|
Total Liabilities
|
72,042.10
|
45,268.00
|
27,466.30
|
21,938.70
|
19,859.60
|
3,309.00
|
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
|
1,105.20
|
10,134.90
|
7,495.60
|
5,601.00
|
4,657.90
|
589.00
|
|||||
|
Current Assets
|
14,741.90
|
35,133.10
|
19,970.70
|
16,337.70
|
15,201.70
|
2,439.00
|
|||||
|
Total Assets
|
52,511.20
|
45,268.00
|
27,466.30
|
21,938.70
|
19,859.60
|
3,309.00
|
|||||
|
Total Debt*
|
20,043.80
|
18,518.60
|
11,316.00
|
6,476.30
|
5,352.30
|
755.60
|
|||||
|
Net Current Assets
|
16,276.70
|
12,731.70
|
8,011.60
|
1,994.40
|
3,007.50
|
3,090.40
|
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
|
--
|
4,388.30
|
506.90
|
160.80
|
-229.50
|
2,122.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-465.50
|
-63.70
|
-53.00
|
-49.50
|
-59.80
|
|||||
|
Cash from Financing Activities
|
--
|
914.80
|
188.00
|
-106.90
|
65.80
|
-35.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
2,027.30
|
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 ($)
|
5.98
|
3.88
|
5.43
|
5.11
|
4.52
|
5.90
|
|||||
|
Cash EPS ($)
|
--
|
5.13
|
6.99
|
6.20
|
5.49
|
8.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.15
|
35.61
|
29.53
|
23.37
|
44.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
55.65
|
10.56
|
3.44
|
-5.01
|
107.73
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
54.82
|
9.20
|
3.06
|
-6.09
|
104.58
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.80
|
2.50
|
3.34
|
5.14
|
2.94
|
|||||
|
ROE (%)
|
19.64
|
14.97
|
16.89
|
19.48
|
21.23
|
14.11
|
|||||
|
ROA (%)
|
1.06
|
0.84
|
1.06
|
1.14
|
1.79
|
1.39
|
|||||
|
EBIT Margin (%)
|
1.67
|
1.43
|
1.54
|
1.94
|
0.69
|
0.58
|
|||||
|
Net Margin (%)
|
0.33
|
0.23
|
0.26
|
0.39
|
0.31
|
0.27
|
|||||
|
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 (%)
|
20.58
|
0.33
|
0.64
|
-0.08
|
0.55
|
-0.21
|
|||||
|
EBIT Growth (%)
|
47.97
|
22.87
|
30.01
|
158.57
|
86.69
|
-21.15
|
|||||
|
Net Profit Growth (%)
|
77.47
|
17.29
|
9.35
|
15.16
|
78.07
|
-31.43
|
|||||
|
EPS Growth (%)
|
30.65
|
-0.29
|
0.06
|
0.13
|
-0.23
|
0.52
|
|||||
|
Book Value Growth (%)
|
-13.49
|
--
|
--
|
--
|
--
|
--
|
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
|
18.98
|
26.01
|
15.07
|
18.98
|
18.34
|
11.17
|
|||||
|
Price / Book Value
|
2.84
|
3.35
|
2.30
|
3.28
|
3.55
|
1.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.62
|
12.51
|
8.67
|
5.54
|
15.39
|
4.45
|
|||||
|
Close Price ($)
|
79.00
|
44.85
|
24.26
|
19.14
|
16.38
|
13.02
|
|||||
|
High Price ($)
|
94.64
|
46.82
|
25.16
|
21.01
|
19.38
|
13.92
|
|||||
|
Low Price ($)
|
30.12
|
23.65
|
11.78
|
14.70
|
10.33
|
9.73
|
|||||
|
Market Cap ($ Cr)
|
8,378.04
|
--
|
--
|
--
|
--
|
--
|
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
|
7.85
|
7.79
|
6.62
|
4.70
|
5.00
|
0.86
|
|||||
|
Short term debt to equity ratio
|
6.33
|
0.33
|
0.20
|
0.25
|
0.45
|
0.28
|
|||||
|
Current Ratio
|
0.82
|
1.57
|
1.67
|
1.44
|
1.33
|
1.40
|
|||||
|
Quick Ratio
|
0.75
|
1.53
|
1.61
|
1.39
|
1.28
|
1.15
|
|||||
|
Interest Coverage
|
1.36
|
1.28
|
1.30
|
1.38
|
2.54
|
2.70
|
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 (%)
|
8.11
|
10.78
|
8.32
|
13.40
|
11.25
|
6.43
|
|||||
|
Asset Turnover
|
3.18
|
3.64
|
4.04
|
2.91
|
5.70
|
5.07
|
|||||
|
Receivable days
|
--
|
31.16
|
30.12
|
46.78
|
28.11
|
13.58
|
|||||
|
Inventory Days
|
--
|
2.25
|
2.27
|
3.24
|
2.69
|
3.17
|
|||||
|
Payable days
|
--
|
44.32
|
39.89
|
64.12
|
29.08
|
26.31
|
|||||
|
Cash Conversion Cycle
|
--
|
-10.91
|
-7.49
|
-14.10
|
1.72
|
-9.56
|