Market cap
$162,309 Mln
Revenue (TTM)
$47,998 Mln
P/E Ratio
14.4
P/B Ratio
3.2
Div. Yield
9.4 %
Income Statement ($ Mln) |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
60,817.00
|
42,931.00
|
44,288.00
|
43,638.00
|
38,285.00
|
30,912.00
|
|||||
|
Cost of Revenue
|
14,647.00
|
13,657.00
|
13,454.00
|
12,703.00
|
5,149.00
|
14,073.00
|
|||||
|
Gross Profit
|
46,170.00
|
29,274.00
|
30,834.00
|
30,935.00
|
33,136.00
|
16,839.00
|
|||||
|
Operating Expenses
|
35,500.00
|
14,487.00
|
14,080.00
|
14,836.00
|
21,718.00
|
13,743.00
|
|||||
|
Operating Profit (EBIT)
|
25,317.00
|
14,787.00
|
16,754.00
|
16,099.00
|
11,418.00
|
3,096.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
24,601.00
|
13,510.00
|
15,049.00
|
14,751.00
|
10,322.00
|
-7,259.00
|
|||||
|
Provision for Tax
|
11,150.00
|
4,774.00
|
5,529.00
|
7,007.00
|
4,100.00
|
-1,052.00
|
|||||
|
Profit after Tax (Net Income)
|
11,304.00
|
7,956.00
|
8,306.00
|
3,705.00
|
5,890.00
|
-6,385.00
|
|||||
|
Minority Interest
|
4,341.00
|
4,310.00
|
4,584.00
|
5,078.00
|
5,468.00
|
5,781.00
|
|||||
|
Consolidated Profit
|
11,304.00
|
7,956.00
|
8,306.00
|
3,705.00
|
5,890.00
|
-6,385.00
|
Liabilities ($ Mln) |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
51,264.00
|
47,936.00
|
47,240.00
|
55,592.00
|
57,258.00
|
54,290.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
36,919.00
|
37,713.00
|
36,698.00
|
37,334.00
|
42,914.00
|
46,542.00
|
|||||
|
Current Liabilities
|
16,403.00
|
14,824.00
|
12,339.00
|
13,989.00
|
11,366.00
|
12,340.00
|
|||||
|
Total Liabilities
|
108,927.00
|
104,783.00
|
100,861.00
|
111,993.00
|
117,006.00
|
118,953.00
|
Assets ($ Mln) |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
82,234.00
|
83,312.00
|
77,488.00
|
76,863.00
|
95,950.00
|
101,239.00
|
|||||
|
Current Assets
|
26,693.00
|
21,471.00
|
23,373.00
|
35,130.00
|
21,056.00
|
17,714.00
|
|||||
|
Total Assets
|
104,586.00
|
100,473.00
|
96,277.00
|
106,915.00
|
117,006.00
|
118,953.00
|
|||||
|
Total Debt*
|
20,983.00
|
27,048.00
|
24,828.00
|
26,805.00
|
30,474.00
|
36,421.00
|
|||||
|
Net Current Assets
|
10,290.00
|
6,647.00
|
11,034.00
|
21,141.00
|
9,690.00
|
--
|
Cashflow ($ Mln) |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
27,234.00
|
15,706.00
|
17,871.00
|
18,461.00
|
16,804.00
|
10,625.00
|
|||||
|
Cash Flow from Investing Activities
|
-7,845.00
|
-7,616.00
|
2,607.00
|
-5,921.00
|
-4,161.00
|
-7,245.00
|
|||||
|
Cash from Financing Activities
|
-17,922.00
|
-9,752.00
|
-20,528.00
|
-10,891.00
|
-9,133.00
|
284.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
15.36
|
10.82
|
10.75
|
4.36
|
6.60
|
-6.84
|
|||||
|
ROE (%)
|
22.79
|
16.72
|
16.15
|
6.57
|
10.56
|
-10.73
|
|||||
|
ROA (%)
|
10.58
|
7.74
|
7.80
|
3.24
|
4.99
|
-5.24
|
|||||
|
EBIT Margin (%)
|
38.46
|
32.79
|
34.77
|
27.85
|
29.96
|
-20.30
|
|||||
|
Net Margin (%)
|
18.59
|
18.53
|
18.75
|
8.49
|
15.38
|
-20.66
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.42
|
-0.03
|
0.01
|
0.14
|
0.24
|
-0.31
|
|||||
|
EBIT Growth (%)
|
66.17
|
-8.59
|
26.70
|
5.97
|
282.76
|
-199.19
|
|||||
|
Net Profit Growth (%)
|
42.08
|
-4.21
|
124.18
|
-37.10
|
192.25
|
-434.29
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.18
|
0.68
|
0.43
|
0.59
|
0.85
|
10.93
|
|||||
|
Close Price ($)
|
59.69
|
41.15
|
51.11
|
44.95
|
30.76
|
25.38
|
|||||
|
High Price ($)
|
68.05
|
51.87
|
51.32
|
47.92
|
37.44
|
40.29
|
|||||
|
Low Price ($)
|
37.88
|
23.64
|
38.04
|
30.57
|
23.96
|
16.36
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.41
|
0.56
|
0.53
|
0.48
|
0.53
|
0.67
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.10
|
0.04
|
0.05
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
1.63
|
1.45
|
1.89
|
2.51
|
1.85
|
1.44
|
|||||
|
Quick Ratio
|
1.36
|
1.17
|
1.58
|
2.24
|
1.53
|
1.16
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 | Jun-15 | Jun-14 | Jun-13 | Jun-12 | Jun-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
10.42
|
8.69
|
8.10
|
7.34
|
7.92
|
12.04
|
|||||
|
Asset Turnover
|
0.57
|
0.42
|
0.42
|
0.38
|
0.32
|
0.25
|
|||||
|
Receivable days
|
30.23
|
31.12
|
27.99
|
26.09
|
32.21
|
51.40
|
|||||
|
Inventory Days
|
106.32
|
106.19
|
103.22
|
106.92
|
251.26
|
99.96
|
|||||
|
Payable days
|
159.52
|
166.94
|
172.31
|
165.73
|
388.02
|
165.82
|
|||||
|
Cash Conversion Cycle
|
-22.97
|
-29.63
|
-41.10
|
-32.73
|
-104.55
|
-14.45
|