Market cap
$8,248 Mln
Revenue (TTM)
$1,672 Mln
P/E Ratio
26.5
P/B Ratio
4.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,672.33
|
1,610.57
|
1,429.66
|
1,308.07
|
1,058.58
|
892.25
|
|||||
|
Cost of Revenue
|
284.93
|
274.13
|
246.94
|
195.92
|
180.05
|
168.87
|
|||||
|
Gross Profit
|
1,387.40
|
1,336.44
|
1,182.72
|
1,112.15
|
878.53
|
723.38
|
|||||
|
Operating Expenses
|
1,283.81
|
1,275.49
|
1,345.29
|
1,276.87
|
1,226.81
|
1,224.33
|
|||||
|
Operating Profit (EBIT)
|
103.59
|
60.96
|
-162.57
|
-164.72
|
-348.28
|
-500.95
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
30.72
|
-9.94
|
|||||
|
Profit before Tax
|
161.32
|
100.63
|
-78.10
|
-75.82
|
-317.56
|
-510.88
|
|||||
|
Provision for Tax
|
-166.09
|
-181.70
|
-4.41
|
14.07
|
10.79
|
14.70
|
|||||
|
Profit after Tax (Net Income)
|
327.41
|
282.33
|
-73.69
|
-89.88
|
-328.35
|
-525.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-328.35
|
-525.59
|
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
|
1,902.97
|
2,082.59
|
1,845.76
|
2,016.11
|
1,920.16
|
1,921.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
170.07
|
191.19
|
220.59
|
226.95
|
188.60
|
123.03
|
|||||
|
Current Liabilities
|
831.67
|
905.42
|
798.92
|
711.69
|
626.45
|
527.50
|
|||||
|
Total Liabilities
|
3,736.37
|
3,179.20
|
2,865.27
|
2,954.76
|
2,735.21
|
2,572.45
|
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
|
1,072.96
|
935.26
|
526.71
|
374.35
|
390.80
|
295.15
|
|||||
|
Current Assets
|
1,831.74
|
2,243.95
|
2,338.56
|
2,580.41
|
2,344.41
|
2,277.30
|
|||||
|
Total Assets
|
3,649.74
|
3,179.20
|
2,865.27
|
2,954.76
|
2,735.21
|
2,572.45
|
|||||
|
Total Debt*
|
83.00
|
81.25
|
77.82
|
67.07
|
63.44
|
51.40
|
|||||
|
Net Current Assets
|
1,086.70
|
1,338.52
|
1,539.64
|
1,868.72
|
1,717.96
|
1,749.80
|
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
|
--
|
371.21
|
320.57
|
299.08
|
-9.98
|
-54.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22.47
|
-45.50
|
-439.57
|
-289.14
|
-35.44
|
|||||
|
Cash from Financing Activities
|
--
|
-372.38
|
-450.52
|
-196.90
|
-60.67
|
1,469.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-359.79
|
1,379.27
|
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 (%)
|
--
|
13.81
|
-3.68
|
-4.42
|
-16.60
|
-43.59
|
|||||
|
ROE (%)
|
17.11
|
14.37
|
-3.82
|
-4.57
|
-17.09
|
-44.92
|
|||||
|
ROA (%)
|
9.34
|
9.34
|
-2.53
|
-3.16
|
-12.37
|
-30.57
|
|||||
|
EBIT Margin (%)
|
8.31
|
6.25
|
-5.46
|
-5.80
|
-30.00
|
-57.26
|
|||||
|
Net Margin (%)
|
19.58
|
17.53
|
-5.15
|
-6.87
|
-30.14
|
-59.57
|
|||||
|
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 (%)
|
15.24
|
0.13
|
0.09
|
0.24
|
0.19
|
0.47
|
|||||
|
EBIT Growth (%)
|
290.65
|
228.85
|
-3.01
|
76.13
|
37.84
|
-363.08
|
|||||
|
Net Profit Growth (%)
|
584.96
|
483.11
|
18.01
|
72.63
|
37.53
|
-468.86
|
|||||
|
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
|
26.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
56.80
|
-11.83
|
25.50
|
34.07
|
5.67
|
3.66
|
|||||
|
Close Price ($)
|
10.30
|
12.59
|
14.22
|
22.98
|
15.36
|
36.53
|
|||||
|
High Price ($)
|
19.84
|
19.84
|
27.87
|
26.53
|
39.00
|
90.00
|
|||||
|
Low Price ($)
|
9.28
|
9.38
|
10.37
|
12.38
|
10.40
|
31.47
|
|||||
|
Market Cap ($ Cr)
|
8,248.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.20
|
2.48
|
2.93
|
3.63
|
3.74
|
4.32
|
|||||
|
Quick Ratio
|
2.20
|
--
|
--
|
3.63
|
3.66
|
4.30
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-11.36
|
-143.87
|
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 (%)
|
24.94
|
36.06
|
37.93
|
40.04
|
42.22
|
37.76
|
|||||
|
Asset Turnover
|
0.48
|
0.53
|
0.49
|
0.46
|
0.40
|
0.52
|
|||||
|
Receivable days
|
--
|
127.34
|
136.18
|
135.53
|
135.23
|
113.51
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
46.50
|
60.82
|
10.90
|
|||||
|
Payable days
|
--
|
28.87
|
27.09
|
11.50
|
20.70
|
19.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
109.09
|
170.53
|
175.35
|
104.73
|