Market cap
$16,242 Mln
Revenue (TTM)
$12,217 Mln
P/E Ratio
23.1
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,216.54
|
11,566.91
|
10,634.82
|
9,727.47
|
8,702.60
|
8,702.60
|
|||||
|
Cost of Revenue
|
6,771.02
|
6,486.92
|
6,025.27
|
5,584.06
|
5,171.72
|
5,171.72
|
|||||
|
Gross Profit
|
5,445.53
|
5,079.99
|
4,609.55
|
4,143.41
|
3,530.89
|
3,530.89
|
|||||
|
Operating Expenses
|
4,461.22
|
4,235.05
|
3,894.54
|
3,595.38
|
3,147.75
|
3,147.75
|
|||||
|
Operating Profit (EBIT)
|
984.30
|
844.94
|
715.01
|
548.03
|
383.14
|
383.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
940.71
|
816.12
|
674.81
|
465.77
|
307.51
|
307.51
|
|||||
|
Provision for Tax
|
226.53
|
205.97
|
171.18
|
126.12
|
77.39
|
77.39
|
|||||
|
Profit after Tax (Net Income)
|
714.18
|
610.15
|
503.64
|
339.65
|
230.12
|
230.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
230.12
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,002.25
|
1,807.26
|
1,370.50
|
996.93
|
794.91
|
794.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,831.70
|
5,862.59
|
5,127.41
|
4,681.12
|
4,562.74
|
4,562.74
|
|||||
|
Current Liabilities
|
2,209.91
|
2,249.21
|
2,272.51
|
2,028.79
|
1,911.95
|
1,911.95
|
|||||
|
Total Liabilities
|
12,253.76
|
9,919.06
|
8,770.41
|
7,706.84
|
7,269.60
|
7,269.60
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
7,453.61
|
7,147.53
|
6,141.61
|
5,379.82
|
4,985.81
|
4,985.81
|
|||||
|
Current Assets
|
2,590.24
|
2,771.53
|
2,628.80
|
2,327.02
|
2,283.79
|
2,283.79
|
|||||
|
Total Assets
|
12,634.10
|
9,919.06
|
8,770.41
|
7,706.84
|
7,269.60
|
7,269.60
|
|||||
|
Total Debt*
|
5,906.12
|
6,005.14
|
5,371.53
|
4,804.83
|
4,702.11
|
4,702.11
|
|||||
|
Net Current Assets
|
--
|
522.32
|
356.29
|
298.24
|
371.84
|
371.84
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,231.38
|
863.38
|
868.74
|
596.39
|
596.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,055.05
|
-882.25
|
-503.75
|
--
|
-423.14
|
|||||
|
Cash from Financing Activities
|
--
|
61.50
|
88.22
|
-318.84
|
-391.71
|
-391.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
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 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.38
|
8.03
|
6.01
|
4.30
|
4.30
|
|||||
|
ROE (%)
|
37.49
|
38.40
|
42.55
|
37.91
|
29.59
|
29.59
|
|||||
|
ROA (%)
|
5.94
|
6.53
|
6.11
|
4.54
|
3.21
|
3.21
|
|||||
|
EBIT Margin (%)
|
8.31
|
7.67
|
7.00
|
5.59
|
4.30
|
4.30
|
|||||
|
Net Margin (%)
|
5.85
|
5.27
|
4.74
|
3.49
|
2.64
|
2.64
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.89
|
0.09
|
0.09
|
0.12
|
-0.07
|
-0.07
|
|||||
|
EBIT Growth (%)
|
27.59
|
19.19
|
36.78
|
45.51
|
-38.97
|
-38.97
|
|||||
|
Net Profit Growth (%)
|
18.65
|
21.15
|
48.28
|
47.59
|
-43.71
|
-43.71
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
23.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
8.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.80
|
3.66
|
4.01
|
4.56
|
5.94
|
5.94
|
|||||
|
Close Price ($)
|
368.48
|
295.86
|
283.93
|
191.15
|
214.25
|
229.83
|
|||||
|
High Price ($)
|
378.33
|
315.14
|
298.89
|
239.94
|
239.94
|
243.94
|
|||||
|
Low Price ($)
|
240.49
|
212.92
|
174.64
|
115.66
|
106.47
|
106.47
|
|||||
|
Market Cap ($ Cr)
|
16,241.50
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
3.32
|
3.92
|
4.82
|
5.92
|
5.92
|
|||||
|
Short term debt to equity ratio
|
0.23
|
0.27
|
0.42
|
0.43
|
0.52
|
0.52
|
|||||
|
Current Ratio
|
1.17
|
1.23
|
1.16
|
1.15
|
1.19
|
1.19
|
|||||
|
Quick Ratio
|
0.47
|
0.65
|
0.61
|
0.61
|
0.58
|
0.58
|
|||||
|
Interest Coverage
|
13.01
|
12.49
|
10.71
|
6.94
|
5.63
|
5.63
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.05
|
0.91
|
0.83
|
0.76
|
0.82
|
0.82
|
|||||
|
Asset Turnover
|
1.02
|
1.24
|
1.29
|
1.30
|
1.21
|
1.21
|
|||||
|
Receivable days
|
--
|
3.05
|
2.79
|
2.73
|
2.63
|
2.63
|
|||||
|
Inventory Days
|
--
|
72.15
|
70.88
|
74.23
|
77.79
|
77.79
|
|||||
|
Payable days
|
--
|
57.92
|
60.45
|
62.54
|
71.92
|
71.92
|
|||||
|
Cash Conversion Cycle
|
--
|
17.28
|
13.22
|
14.43
|
8.50
|
8.50
|