Market cap
$12,809 Mln
Revenue (TTM)
$3,551 Mln
P/E Ratio
16.7
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,550.80
|
3,629.90
|
3,823.00
|
5,272.80
|
5,927.20
|
6,010.70
|
|||||
|
Cost of Revenue
|
2,205.30
|
2,453.20
|
2,709.10
|
3,978.60
|
4,555.10
|
4,662.90
|
|||||
|
Gross Profit
|
1,345.50
|
1,176.70
|
1,113.90
|
1,294.20
|
1,372.10
|
1,347.80
|
|||||
|
Operating Expenses
|
855.80
|
890.80
|
1,140.10
|
1,328.70
|
1,683.70
|
1,716.30
|
|||||
|
Operating Profit (EBIT)
|
489.70
|
285.90
|
-26.20
|
-34.50
|
-311.60
|
-368.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,087.70
|
384.00
|
137.20
|
13.10
|
-302.10
|
-395.40
|
|||||
|
Provision for Tax
|
194.40
|
-34.40
|
5.90
|
6.40
|
11.00
|
-14.10
|
|||||
|
Profit after Tax (Net Income)
|
893.30
|
418.40
|
131.30
|
6.70
|
-313.10
|
-381.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
205.00
|
418.40
|
131.30
|
6.70
|
-313.10
|
-381.30
|
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
|
6,141.40
|
5,444.40
|
4,929.80
|
1,338.60
|
1,322.30
|
1,602.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,323.70
|
4,350.60
|
280.20
|
435.90
|
452.00
|
542.10
|
|||||
|
Current Liabilities
|
679.70
|
654.50
|
665.40
|
934.50
|
1,339.10
|
1,354.70
|
|||||
|
Total Liabilities
|
11,824.50
|
10,449.50
|
5,875.40
|
2,709.00
|
3,113.40
|
3,499.30
|
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
|
5,219.20
|
437.90
|
520.40
|
734.80
|
789.70
|
900.50
|
|||||
|
Current Assets
|
5,925.60
|
10,011.60
|
5,355.00
|
1,974.20
|
2,323.70
|
2,598.80
|
|||||
|
Total Assets
|
11,824.50
|
10,449.50
|
5,875.40
|
2,709.00
|
3,113.40
|
3,499.30
|
|||||
|
Total Debt*
|
4,333.20
|
4,361.90
|
410.70
|
602.80
|
616.60
|
649.00
|
|||||
|
Net Current Assets
|
5,245.90
|
9,357.10
|
4,689.60
|
1,039.70
|
984.60
|
1,244.10
|
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
|
--
|
614.80
|
145.70
|
-203.70
|
108.20
|
-434.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3,232.30
|
265.10
|
-33.20
|
-222.70
|
-64.80
|
|||||
|
Cash from Financing Activities
|
--
|
4,146.20
|
3,443.00
|
-11.60
|
-7.90
|
1,200.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
1.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
13.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
5.52
|
3.61
|
0.35
|
-14.94
|
-20.42
|
|||||
|
ROE (%)
|
15.42
|
8.07
|
4.19
|
0.50
|
-21.41
|
-37.40
|
|||||
|
ROA (%)
|
7.77
|
5.13
|
3.06
|
0.23
|
-9.47
|
-12.77
|
|||||
|
EBIT Margin (%)
|
29.73
|
10.58
|
-0.43
|
-0.56
|
-5.21
|
-6.02
|
|||||
|
Net Margin (%)
|
25.16
|
11.53
|
3.43
|
0.13
|
-5.28
|
-6.34
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-7.71
|
-0.05
|
-0.27
|
-0.11
|
-0.01
|
0.18
|
|||||
|
EBIT Growth (%)
|
627.50
|
2,427.27
|
44.44
|
90.39
|
14.62
|
-42.05
|
|||||
|
Net Profit Growth (%)
|
146.70
|
218.66
|
1,859.70
|
102.14
|
17.89
|
-77.10
|
|||||
|
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
|
16.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.48
|
-11.53
|
-194.83
|
-22.51
|
3.13
|
2.19
|
|||||
|
Close Price ($)
|
21.72
|
23.88
|
26.90
|
14.23
|
21.87
|
27.23
|
|||||
|
High Price ($)
|
28.10
|
35.80
|
64.83
|
27.65
|
49.85
|
87.13
|
|||||
|
Low Price ($)
|
19.93
|
19.93
|
9.95
|
11.83
|
15.41
|
9.63
|
|||||
|
Market Cap ($ Cr)
|
12,809.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.68
|
0.80
|
0.08
|
0.45
|
0.47
|
0.40
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.03
|
0.15
|
0.16
|
0.13
|
|||||
|
Current Ratio
|
8.72
|
15.30
|
8.05
|
2.11
|
1.74
|
1.92
|
|||||
|
Quick Ratio
|
8.07
|
14.68
|
7.33
|
1.44
|
1.23
|
1.24
|
|||||
|
Interest Coverage
|
--
|
349.09
|
-18.33
|
-14.85
|
-75.34
|
-13.45
|
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 (%)
|
2.69
|
1.24
|
1.59
|
1.73
|
2.60
|
2.35
|
|||||
|
Asset Turnover
|
0.31
|
0.44
|
0.89
|
1.81
|
1.79
|
2.01
|
|||||
|
Receivable days
|
--
|
5.33
|
7.26
|
8.48
|
9.09
|
7.49
|
|||||
|
Inventory Days
|
--
|
65.77
|
75.01
|
60.38
|
64.06
|
59.43
|
|||||
|
Payable days
|
--
|
22.01
|
31.86
|
39.26
|
40.18
|
31.83
|
|||||
|
Cash Conversion Cycle
|
--
|
49.09
|
50.41
|
29.60
|
32.97
|
35.09
|