Market cap
$2,960 Mln
Revenue (TTM)
$3,426 Mln
P/E Ratio
32.8
P/B Ratio
56.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,425.91
|
3,439.54
|
3,180.75
|
3,029.13
|
3,029.13
|
3,590.48
|
|||||
|
Cost of Revenue
|
1,934.23
|
1,923.78
|
1,765.82
|
1,640.11
|
1,640.11
|
1,778.49
|
|||||
|
Gross Profit
|
1,491.68
|
1,515.76
|
1,414.93
|
1,389.02
|
1,389.02
|
1,811.99
|
|||||
|
Operating Expenses
|
1,123.13
|
1,128.49
|
1,047.18
|
1,022.95
|
1,025.84
|
1,089.83
|
|||||
|
Operating Profit (EBIT)
|
369.97
|
387.27
|
367.76
|
366.07
|
363.18
|
722.16
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
143.27
|
166.94
|
77.21
|
166.70
|
155.82
|
439.34
|
|||||
|
Provision for Tax
|
39.78
|
42.15
|
4.80
|
28.26
|
28.26
|
-91.36
|
|||||
|
Profit after Tax (Net Income)
|
103.05
|
124.79
|
72.41
|
127.56
|
127.56
|
528.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
116.75
|
124.79
|
72.41
|
--
|
127.56
|
528.64
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
56.93
|
60.60
|
-163.59
|
-297.39
|
-297.39
|
784.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,878.78
|
3,844.50
|
3,813.15
|
3,568.42
|
3,568.42
|
3,638.66
|
|||||
|
Current Liabilities
|
996.86
|
930.61
|
905.13
|
872.87
|
872.87
|
885.97
|
|||||
|
Total Liabilities
|
5,944.53
|
4,835.71
|
4,554.69
|
4,143.90
|
4,143.90
|
5,309.29
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3,823.80
|
3,728.05
|
3,293.52
|
3,042.00
|
3,069.85
|
2,796.63
|
|||||
|
Current Assets
|
1,123.88
|
1,107.66
|
1,261.17
|
1,101.90
|
1,074.05
|
2,512.66
|
|||||
|
Total Assets
|
5,944.53
|
4,835.71
|
4,554.69
|
4,143.90
|
4,143.90
|
5,309.29
|
|||||
|
Total Debt*
|
3,846.78
|
3,969.32
|
3,937.89
|
3,716.37
|
3,716.37
|
3,625.96
|
|||||
|
Net Current Assets
|
127.02
|
177.06
|
386.21
|
229.03
|
229.03
|
1,626.69
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
452.24
|
17.10
|
202.21
|
202.21
|
403.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-223.69
|
-240.41
|
--
|
-307.43
|
-171.07
|
|||||
|
Cash from Financing Activities
|
--
|
-219.40
|
130.59
|
-1,283.03
|
-1,283.03
|
-902.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.20
|
2.01
|
3.26
|
3.26
|
11.79
|
|||||
|
ROE (%)
|
341.95
|
-242.33
|
-31.42
|
52.36
|
52.36
|
54.08
|
|||||
|
ROA (%)
|
1.79
|
2.66
|
1.66
|
2.70
|
2.70
|
9.74
|
|||||
|
EBIT Margin (%)
|
10.74
|
11.41
|
10.16
|
13.36
|
13.36
|
16.46
|
|||||
|
Net Margin (%)
|
3.01
|
3.63
|
2.28
|
4.21
|
4.21
|
14.72
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.08
|
0.05
|
-0.16
|
-0.16
|
-0.04
|
|||||
|
EBIT Growth (%)
|
--
|
21.43
|
-20.14
|
-31.55
|
-31.55
|
-34.12
|
|||||
|
Net Profit Growth (%)
|
--
|
72.33
|
-43.23
|
-75.87
|
-75.87
|
-23.22
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
32.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
56.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.82
|
7.26
|
8.62
|
6.86
|
6.86
|
2.73
|
|||||
|
Close Price ($)
|
131.96
|
198.83
|
419.11
|
274.40
|
253.48
|
299.03
|
|||||
|
High Price ($)
|
257.00
|
432.88
|
457.26
|
406.38
|
406.38
|
412.72
|
|||||
|
Low Price ($)
|
106.30
|
123.03
|
212.43
|
207.26
|
207.26
|
207.37
|
|||||
|
Market Cap ($ Cr)
|
2,960.25
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
42.06
|
65.50
|
-24.07
|
-12.50
|
-12.50
|
4.62
|
|||||
|
Short term debt to equity ratio
|
--
|
2.58
|
-0.90
|
-0.56
|
-0.56
|
0.27
|
|||||
|
Current Ratio
|
1.13
|
1.19
|
1.39
|
1.26
|
1.23
|
2.84
|
|||||
|
Quick Ratio
|
0.32
|
0.31
|
0.24
|
0.40
|
0.34
|
1.93
|
|||||
|
Interest Coverage
|
1.64
|
1.74
|
1.38
|
1.70
|
1.70
|
5.22
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Feb-24 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.26
|
3.52
|
3.60
|
3.09
|
3.09
|
2.67
|
|||||
|
Asset Turnover
|
0.60
|
0.73
|
0.73
|
0.64
|
0.64
|
0.66
|
|||||
|
Receivable days
|
--
|
12.50
|
11.94
|
11.42
|
11.42
|
9.02
|
|||||
|
Inventory Days
|
--
|
176.44
|
185.56
|
173.26
|
176.20
|
157.74
|
|||||
|
Payable days
|
--
|
42.05
|
45.26
|
39.91
|
39.91
|
41.91
|
|||||
|
Cash Conversion Cycle
|
--
|
146.88
|
152.24
|
144.76
|
147.70
|
124.85
|