Market cap
$5,505 Mln
Revenue (TTM)
$2,191 Mln
P/E Ratio
11.3
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,190.54
|
1,929.47
|
1,767.61
|
1,264.19
|
757.91
|
711.97
|
|||||
|
Cost of Revenue
|
811.15
|
743.44
|
726.68
|
398.27
|
76.32
|
102.87
|
|||||
|
Gross Profit
|
1,379.39
|
1,186.03
|
1,040.93
|
865.93
|
681.59
|
609.10
|
|||||
|
Operating Expenses
|
732.72
|
572.63
|
405.45
|
434.18
|
341.63
|
303.36
|
|||||
|
Operating Profit (EBIT)
|
646.67
|
613.40
|
635.48
|
431.74
|
339.96
|
305.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
646.67
|
613.40
|
635.48
|
431.74
|
339.96
|
305.74
|
|||||
|
Provision for Tax
|
156.30
|
180.49
|
185.47
|
124.58
|
99.24
|
90.04
|
|||||
|
Profit after Tax (Net Income)
|
490.37
|
432.91
|
450.01
|
307.17
|
240.72
|
215.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
432.91
|
450.01
|
307.17
|
240.72
|
215.52
|
Liabilities ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,166.42
|
2,680.68
|
2,290.60
|
1,917.16
|
1,642.97
|
1,400.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
-194.73
|
922.25
|
874.39
|
451.78
|
1,272.62
|
574.86
|
|||||
|
Current Liabilities
|
515.94
|
21,180.15
|
19,690.34
|
696.59
|
14,485.58
|
744.99
|
|||||
|
Total Liabilities
|
29,961.87
|
24,783.08
|
22,855.33
|
20,348.47
|
17,455.61
|
14,265.57
|
Assets ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
29,798.41
|
22,408.91
|
20,446.74
|
410.70
|
15,518.64
|
323.20
|
|||||
|
Current Assets
|
163.46
|
2,374.17
|
2,408.60
|
2,839.45
|
1,882.52
|
1,272.77
|
|||||
|
Total Assets
|
29,961.87
|
24,783.08
|
22,855.33
|
20,348.47
|
17,455.61
|
14,265.57
|
|||||
|
Total Debt*
|
1,073.60
|
372.67
|
415.68
|
567.79
|
562.74
|
1,195.89
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
100.39
|
490.33
|
305.48
|
187.96
|
216.62
|
412.58
|
|||||
|
Cash Flow from Investing Activities
|
-64.84
|
-1,841.07
|
-2,589.28
|
-2,390.35
|
-2,783.02
|
-866.77
|
|||||
|
Cash from Financing Activities
|
-22.99
|
1,341.31
|
2,087.49
|
3,009.78
|
3,103.32
|
-458.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
807.39
|
536.92
|
-912.74
|
Financials Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
8.49
|
7.52
|
7.74
|
5.14
|
3.99
|
3.56
|
|||||
|
Cash EPS ($)
|
9.89
|
8.03
|
8.20
|
5.54
|
4.58
|
4.14
|
|||||
|
Adjusted Book Value ($)
|
54.84
|
46.57
|
39.38
|
32.11
|
27.24
|
23.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
1.74
|
8.52
|
5.25
|
3.15
|
3.59
|
6.81
|
|||||
|
Free Cash Flow per Share ($)
|
4.50
|
7.58
|
4.63
|
2.64
|
3.24
|
6.64
|
Profitability Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
13.45
|
15.03
|
17.34
|
13.10
|
10.02
|
10.02
|
|||||
|
ROE (%)
|
16.77
|
17.42
|
21.39
|
17.26
|
15.82
|
16.39
|
|||||
|
ROA (%)
|
1.79
|
1.82
|
2.08
|
1.63
|
1.52
|
1.53
|
|||||
|
EBIT Margin (%)
|
29.52
|
31.79
|
35.95
|
34.15
|
44.85
|
42.94
|
|||||
|
Net Margin (%)
|
22.39
|
22.44
|
25.46
|
24.30
|
31.76
|
30.30
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.14
|
0.09
|
0.40
|
0.67
|
0.06
|
-0.01
|
|||||
|
EBIT Growth (%)
|
5.42
|
-3.48
|
47.19
|
27.00
|
11.19
|
16.41
|
|||||
|
Net Profit Growth (%)
|
13.27
|
-3.80
|
46.50
|
27.60
|
11.59
|
17.59
|
|||||
|
EPS Growth (%)
|
0.13
|
-0.03
|
0.50
|
0.29
|
0.12
|
0.17
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
11.47
|
10.11
|
7.39
|
7.67
|
8.98
|
13.02
|
|||||
|
Price / Book Value
|
1.78
|
1.63
|
1.45
|
1.23
|
1.32
|
2.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.46
|
4.28
|
2.44
|
1.00
|
3.46
|
9.23
|
|||||
|
Close Price ($)
|
97.39
|
76.04
|
57.15
|
39.44
|
35.85
|
46.39
|
|||||
|
High Price ($)
|
101.92
|
88.46
|
63.00
|
51.46
|
62.44
|
54.36
|
|||||
|
Low Price ($)
|
74.89
|
54.46
|
32.05
|
33.15
|
34.11
|
18.97
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.34
|
0.14
|
0.18
|
0.30
|
0.34
|
0.85
|
|||||
|
Short term debt to equity ratio
|
0.03
|
--
|
0.01
|
0.11
|
0.02
|
0.70
|
|||||
|
Current Ratio
|
0.32
|
0.11
|
0.12
|
4.08
|
0.13
|
1.71
|
|||||
|
Quick Ratio
|
--
|
--
|
0.24
|
8.24
|
0.29
|
4.44
|
|||||
|
Interest Coverage
|
0.91
|
0.89
|
0.92
|
1.15
|
6.47
|
3.86
|
Operating Efficiency Ratios |
Jun-26 | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
21.83
|
19.40
|
16.26
|
29.59
|
55.07
|
51.94
|
|||||
|
Asset Turnover
|
0.08
|
0.08
|
0.08
|
0.07
|
0.05
|
0.05
|
|||||
|
Receivable days
|
71.08
|
62.63
|
68.35
|
114.34
|
189.69
|
151.36
|
|||||
|
Inventory Days
|
--
|
-1,090.69
|
-1,286.57
|
-2,424.55
|
-10,585.02
|
-7,873.57
|
|||||
|
Payable days
|
161.29
|
160.10
|
250.74
|
554.04
|
3,007.00
|
1,939.67
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,188.15
|
-1,468.97
|
-2,864.26
|
-13,402.32
|
-9,661.88
|