Market cap
$13,837 Mln
Revenue (TTM)
$5,079 Mln
P/E Ratio
31.6
P/B Ratio
6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,079.22
|
4,764.15
|
3,876.53
|
3,559.37
|
3,076.31
|
2,848.35
|
|||||
|
Cost of Revenue
|
3,309.92
|
3,241.58
|
2,523.87
|
2,285.54
|
1,980.82
|
1,817.91
|
|||||
|
Gross Profit
|
1,769.30
|
1,522.56
|
1,352.66
|
1,273.83
|
1,095.49
|
1,030.44
|
|||||
|
Operating Expenses
|
1,208.51
|
1,065.16
|
1,028.85
|
888.25
|
750.45
|
650.56
|
|||||
|
Operating Profit (EBIT)
|
560.80
|
457.40
|
323.82
|
385.57
|
345.04
|
379.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
586.38
|
480.37
|
338.67
|
401.10
|
347.53
|
366.70
|
|||||
|
Provision for Tax
|
145.83
|
121.73
|
85.05
|
100.00
|
86.01
|
87.89
|
|||||
|
Profit after Tax (Net Income)
|
440.55
|
358.64
|
253.61
|
301.11
|
261.53
|
278.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
261.53
|
278.81
|
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
|
2,312.47
|
2,193.29
|
1,808.33
|
1,584.96
|
1,361.93
|
1,120.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,759.82
|
2,374.98
|
1,774.81
|
1,571.16
|
1,360.42
|
1,173.28
|
|||||
|
Current Liabilities
|
982.71
|
954.01
|
756.44
|
715.93
|
602.56
|
586.90
|
|||||
|
Total Liabilities
|
6,037.71
|
5,522.27
|
4,339.57
|
3,872.04
|
3,324.91
|
2,880.46
|
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
|
2,993.06
|
3,605.55
|
2,988.21
|
2,668.50
|
2,258.53
|
1,975.72
|
|||||
|
Current Assets
|
2,061.95
|
1,916.72
|
1,351.37
|
1,203.54
|
1,066.38
|
904.74
|
|||||
|
Total Assets
|
6,037.71
|
5,522.27
|
4,339.57
|
3,872.04
|
3,324.91
|
2,880.46
|
|||||
|
Total Debt*
|
1,998.71
|
2,032.19
|
1,981.57
|
1,738.55
|
1,496.75
|
1,298.99
|
|||||
|
Net Current Assets
|
1,079.24
|
962.72
|
594.93
|
487.62
|
463.82
|
317.84
|
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
|
--
|
586.43
|
430.65
|
499.62
|
314.93
|
327.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-186.18
|
-232.94
|
-556.34
|
-3.94
|
-465.60
|
|||||
|
Cash from Financing Activities
|
--
|
-8.27
|
-45.74
|
-95.86
|
-43.64
|
-66.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
267.35
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
8.95
|
7.13
|
9.74
|
9.91
|
12.64
|
|||||
|
ROE (%)
|
20.67
|
17.92
|
14.95
|
20.44
|
21.07
|
27.85
|
|||||
|
ROA (%)
|
7.76
|
7.27
|
6.18
|
8.37
|
8.43
|
10.73
|
|||||
|
EBIT Margin (%)
|
11.54
|
10.08
|
8.74
|
11.27
|
11.30
|
13.00
|
|||||
|
Net Margin (%)
|
8.67
|
7.53
|
6.54
|
8.46
|
8.50
|
9.79
|
|||||
|
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 (%)
|
25.87
|
0.23
|
0.09
|
0.16
|
0.08
|
0.45
|
|||||
|
EBIT Growth (%)
|
65.63
|
41.84
|
-15.57
|
15.41
|
-6.12
|
139.13
|
|||||
|
Net Profit Growth (%)
|
67.32
|
41.41
|
-15.77
|
15.13
|
-6.20
|
126.01
|
|||||
|
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
|
31.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.44
|
1.64
|
2.87
|
2.40
|
2.42
|
2.10
|
|||||
|
Close Price ($)
|
235.66
|
191.64
|
93.78
|
179.46
|
197.13
|
164.00
|
|||||
|
High Price ($)
|
251.53
|
205.22
|
212.01
|
220.19
|
197.15
|
237.86
|
|||||
|
Low Price ($)
|
73.88
|
52.38
|
64.87
|
144.57
|
109.49
|
151.01
|
|||||
|
Market Cap ($ Cr)
|
13,837.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.93
|
1.10
|
1.10
|
1.10
|
1.16
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.14
|
0.15
|
0.15
|
0.15
|
0.15
|
|||||
|
Current Ratio
|
2.10
|
2.01
|
1.79
|
1.68
|
1.77
|
1.54
|
|||||
|
Quick Ratio
|
1.27
|
1.12
|
0.91
|
0.86
|
0.89
|
0.77
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
139.52
|
106.47
|
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 (%)
|
--
|
0.11
|
0.12
|
0.14
|
0.29
|
0.40
|
|||||
|
Asset Turnover
|
0.89
|
0.97
|
0.94
|
0.99
|
0.99
|
1.10
|
|||||
|
Receivable days
|
--
|
0.38
|
0.45
|
0.70
|
1.20
|
1.13
|
|||||
|
Inventory Days
|
--
|
84.85
|
90.02
|
88.88
|
90.61
|
73.97
|
|||||
|
Payable days
|
--
|
35.42
|
37.38
|
38.15
|
38.50
|
33.66
|
|||||
|
Cash Conversion Cycle
|
--
|
49.81
|
53.09
|
51.44
|
53.31
|
41.45
|