Market cap
$2,508 Mln
Revenue (TTM)
$1,388 Mln
P/E Ratio
10.7
P/B Ratio
0.9
Div. Yield
3.1 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,388.45
|
1,410.07
|
1,432.71
|
742.61
|
733.38
|
652.60
|
|||||
|
Cost of Revenue
|
627.46
|
692.96
|
728.38
|
394.22
|
74.77
|
87.00
|
|||||
|
Gross Profit
|
761.67
|
717.73
|
704.33
|
742.61
|
658.61
|
565.60
|
|||||
|
Operating Expenses
|
432.91
|
427.46
|
448.27
|
-417.54
|
358.58
|
332.46
|
|||||
|
Operating Profit (EBIT)
|
328.08
|
289.64
|
256.06
|
325.08
|
300.04
|
233.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
328.08
|
289.64
|
256.06
|
325.08
|
300.04
|
233.14
|
|||||
|
Provision for Tax
|
71.61
|
63.57
|
56.02
|
67.65
|
63.71
|
49.52
|
|||||
|
Profit after Tax (Net Income)
|
256.47
|
226.07
|
200.04
|
257.43
|
236.33
|
183.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
257.43
|
221.71
|
173.58
|
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
|
3,022.57
|
3,039.58
|
3,000.30
|
2,426.43
|
2,274.26
|
2,126.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24,574.40
|
475.45
|
3,686.06
|
3,702.55
|
2,178.36
|
1,767.02
|
|||||
|
Current Liabilities
|
110.62
|
23,184.68
|
21,373.97
|
16,345.70
|
16,319.51
|
15,757.49
|
|||||
|
Total Liabilities
|
27,707.59
|
26,699.70
|
28,060.33
|
22,474.68
|
20,772.13
|
19,650.57
|
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
|
26,821.38
|
23,215.88
|
22,884.44
|
19,403.45
|
17,973.26
|
15,366.99
|
|||||
|
Current Assets
|
775.59
|
3,483.82
|
5,175.89
|
3,071.23
|
2,798.87
|
4,283.58
|
|||||
|
Total Assets
|
28,372.56
|
26,699.70
|
28,060.33
|
22,474.68
|
20,772.13
|
19,650.57
|
|||||
|
Total Debt*
|
3,315.70
|
1,817.25
|
3,318.31
|
3,650.00
|
2,125.00
|
1,720.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
236.95
|
439.23
|
213.96
|
268.47
|
314.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-318.41
|
3,287.22
|
-1,377.92
|
-2,493.16
|
-579.75
|
|||||
|
Cash from Financing Activities
|
--
|
-1,642.33
|
-2,326.00
|
1,460.64
|
817.86
|
653.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,406.84
|
387.83
|
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 ($)
|
3.37
|
2.88
|
2.46
|
3.98
|
3.61
|
2.73
|
|||||
|
Cash EPS ($)
|
--
|
3.00
|
4.11
|
4.48
|
4.59
|
3.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
38.69
|
36.88
|
37.48
|
34.76
|
31.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.02
|
5.40
|
3.31
|
4.10
|
4.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.65
|
5.10
|
3.07
|
3.92
|
4.24
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.05
|
3.23
|
4.91
|
5.73
|
4.29
|
|||||
|
ROE (%)
|
8.48
|
7.49
|
7.37
|
10.95
|
10.74
|
8.87
|
|||||
|
ROA (%)
|
0.86
|
0.83
|
0.79
|
1.19
|
1.17
|
0.96
|
|||||
|
EBIT Margin (%)
|
17.55
|
20.54
|
17.87
|
43.77
|
40.91
|
35.72
|
|||||
|
Net Margin (%)
|
18.47
|
16.03
|
13.96
|
34.66
|
32.22
|
28.14
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-4.62
|
-0.02
|
0.93
|
0.01
|
0.12
|
-0.08
|
|||||
|
EBIT Growth (%)
|
-16.73
|
13.12
|
-21.23
|
8.35
|
28.70
|
6.37
|
|||||
|
Net Profit Growth (%)
|
13.18
|
13.01
|
-22.29
|
8.93
|
28.71
|
5.87
|
|||||
|
EPS Growth (%)
|
20.15
|
0.17
|
-0.38
|
0.10
|
0.32
|
0.19
|
|||||
|
Book Value Growth (%)
|
8.21
|
--
|
--
|
--
|
--
|
--
|
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
|
10.69
|
10.53
|
14.17
|
6.44
|
8.30
|
12.56
|
|||||
|
Price / Book Value
|
0.92
|
0.78
|
0.94
|
0.68
|
0.86
|
1.09
|
|||||
|
Dividend Yield (%)
|
3.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.09
|
3.07
|
7.18
|
3.71
|
-0.76
|
|||||
|
Close Price ($)
|
38.37
|
30.29
|
34.85
|
25.62
|
29.98
|
34.31
|
|||||
|
High Price ($)
|
38.40
|
38.62
|
37.50
|
39.17
|
38.06
|
35.04
|
|||||
|
Low Price ($)
|
26.31
|
23.75
|
23.36
|
23.90
|
29.46
|
20.45
|
|||||
|
Market Cap ($ Cr)
|
2,507.51
|
--
|
--
|
--
|
--
|
--
|
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
|
1.10
|
0.60
|
1.11
|
1.50
|
0.93
|
0.81
|
|||||
|
Short term debt to equity ratio
|
--
|
0.57
|
0.00
|
1.51
|
0.89
|
0.62
|
|||||
|
Current Ratio
|
7.01
|
0.15
|
0.24
|
0.19
|
0.17
|
0.27
|
|||||
|
Quick Ratio
|
7.01
|
--
|
--
|
0.25
|
-0.77
|
0.41
|
|||||
|
Interest Coverage
|
1.54
|
0.42
|
0.36
|
0.92
|
4.18
|
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 (%)
|
7.14
|
14.99
|
15.50
|
12.86
|
8.71
|
8.35
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.06
|
0.03
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
56.14
|
40.48
|
39.19
|
29.48
|
31.91
|
|||||
|
Inventory Days
|
--
|
--
|
-544.33
|
6,581.36
|
32,076.13
|
-8,244.19
|
|||||
|
Payable days
|
--
|
--
|
8,058.57
|
14,870.45
|
77,113.53
|
33,151.20
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-8,562.42
|
-8,249.90
|
-45,007.92
|
-41,363.48
|