Market cap
$856 Mln
Revenue (TTM)
$1,105,713 Mln
P/E Ratio
6.3
P/B Ratio
0.9
Div. Yield
5.3 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,105,713.00
|
914,157.00
|
711,373.00
|
707,412.00
|
767,704.00
|
149,930.00
|
|||||
|
Cost of Revenue
|
637,903.00
|
553,460.00
|
419,820.00
|
599,928.00
|
427,606.00
|
121,687.00
|
|||||
|
Gross Profit
|
467,810.00
|
360,697.00
|
291,553.00
|
386,346.00
|
340,098.00
|
28,243.00
|
|||||
|
Operating Expenses
|
-126,820.00
|
139,752.00
|
427,789.00
|
515,182.00
|
-6,129.00
|
-6,841.00
|
|||||
|
Operating Profit (EBIT)
|
594,630.00
|
220,945.00
|
-136,236.00
|
-128,836.00
|
346,227.00
|
35,084.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
472,343.00
|
295,411.00
|
32,108.00
|
20,278.00
|
520,419.00
|
41,345.00
|
|||||
|
Provision for Tax
|
101,529.00
|
71,045.00
|
-61,872.00
|
-270,180.00
|
15,833.00
|
98,772.00
|
|||||
|
Profit after Tax (Net Income)
|
185,661.00
|
96,148.00
|
78,460.00
|
162,990.00
|
297,052.00
|
-44,433.00
|
|||||
|
Minority Interest
|
-92,602.00
|
--
|
-15,520.00
|
-34,309.00
|
-25,912.00
|
11,933.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
42,224.00
|
37,088.00
|
-12,569.00
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,307,042.00
|
970,586.00
|
696,243.00
|
778,999.00
|
177,431.00
|
53,205.00
|
|||||
|
Minority Interest
|
-92,602.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,560,867.00
|
1,873,251.00
|
1,251,596.00
|
1,453,834.00
|
376,961.00
|
267,049.00
|
|||||
|
Current Liabilities
|
1,131,838.00
|
1,001,779.00
|
657,605.00
|
724,553.00
|
318,149.00
|
115,488.00
|
|||||
|
Total Liabilities
|
7,639,334.00
|
5,088,822.00
|
3,473,111.00
|
3,972,964.00
|
1,140,909.00
|
556,183.00
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
4,886,496.00
|
3,842,127.00
|
2,766,711.00
|
3,174,406.00
|
897,329.00
|
441,426.00
|
|||||
|
Current Assets
|
1,621,000.00
|
1,246,695.00
|
706,400.00
|
798,558.00
|
243,580.00
|
114,757.00
|
|||||
|
Total Assets
|
7,639,334.00
|
5,088,822.00
|
3,473,111.00
|
3,972,964.00
|
1,140,909.00
|
556,183.00
|
|||||
|
Total Debt*
|
1,943,766.00
|
1,463,418.00
|
902,313.00
|
1,061,517.00
|
325,047.00
|
204,695.00
|
|||||
|
Net Current Assets
|
489,162.00
|
--
|
48,795.00
|
19,921.00
|
-34,591.00
|
-446.00
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
99.16
|
68,610.00
|
35,974.00
|
174,664.00
|
8,886.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-108.47
|
129,064.00
|
14,916.00
|
103,270.00
|
73,657.00
|
|||||
|
Cash from Financing Activities
|
--
|
160.87
|
-310,520.00
|
-90,743.00
|
-296,477.00
|
-54,165.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2,920.92
|
1,595.06
|
111.77
|
253.91
|
4,274.13
|
-824.95
|
|||||
|
Cash EPS ($)
|
--
|
1,595.06
|
126.83
|
258.09
|
4,343.01
|
-760.86
|
|||||
|
Adjusted Book Value ($)
|
--
|
16,101.67
|
991.80
|
1,213.53
|
2,552.96
|
987.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.65
|
97.74
|
56.04
|
2,513.15
|
164.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.91
|
-16.99
|
27.12
|
2,036.37
|
125.86
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.77
|
4.56
|
13.91
|
78.13
|
-9.29
|
|||||
|
ROE (%)
|
7.78
|
11.54
|
10.64
|
34.08
|
257.59
|
-97.66
|
|||||
|
ROA (%)
|
2.81
|
2.25
|
2.11
|
6.37
|
35.01
|
-5.60
|
|||||
|
EBIT Margin (%)
|
25.80
|
16.63
|
13.07
|
14.66
|
1.71
|
59.97
|
|||||
|
Net Margin (%)
|
16.79
|
10.52
|
11.03
|
23.04
|
38.69
|
-29.64
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
17.34
|
0.29
|
0.01
|
-0.08
|
4.12
|
0.82
|
|||||
|
EBIT Growth (%)
|
-27.49
|
63.44
|
-10.34
|
690.78
|
-85.41
|
-9.36
|
|||||
|
Net Profit Growth (%)
|
488.01
|
22.54
|
-51.86
|
-45.13
|
768.54
|
-559.11
|
|||||
|
EPS Growth (%)
|
163.06
|
13.27
|
-0.56
|
-0.94
|
6.18
|
-5.26
|
|||||
|
Book Value Growth (%)
|
44.51
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
6.32
|
0.01
|
0.07
|
0.03
|
0.00
|
-0.01
|
|||||
|
Price / Book Value
|
0.95
|
0.00
|
0.01
|
0.01
|
0.00
|
0.01
|
|||||
|
Dividend Yield (%)
|
5.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.18
|
6.07
|
6.25
|
6.67
|
9.08
|
1.70
|
|||||
|
Close Price ($)
|
12.72
|
10.50
|
8.02
|
7.54
|
4.81
|
5.71
|
|||||
|
High Price ($)
|
14.21
|
13.88
|
10.49
|
9.36
|
9.35
|
7.21
|
|||||
|
Low Price ($)
|
8.19
|
6.40
|
6.01
|
3.99
|
4.08
|
2.48
|
|||||
|
Market Cap ($ Cr)
|
856.07
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.98
|
1.51
|
1.30
|
1.36
|
1.83
|
3.85
|
|||||
|
Short term debt to equity ratio
|
0.42
|
0.58
|
0.52
|
0.52
|
1.19
|
1.45
|
|||||
|
Current Ratio
|
1.43
|
1.24
|
1.07
|
1.10
|
0.77
|
0.99
|
|||||
|
Quick Ratio
|
1.05
|
0.93
|
0.81
|
0.86
|
0.61
|
0.74
|
|||||
|
Interest Coverage
|
4.26
|
2.77
|
546.23
|
776.30
|
0.12
|
1.85
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Jun-23 | Jun-22 | Jun-21 | Jun-20 | Jun-19 | Jun-18 | Jun-17 | Jun-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
47.10
|
48.44
|
37.11
|
41.47
|
9.37
|
25.03
|
|||||
|
Asset Turnover
|
0.17
|
0.21
|
0.19
|
0.28
|
0.90
|
0.19
|
|||||
|
Receivable days
|
--
|
141.20
|
143.08
|
94.31
|
26.04
|
126.26
|
|||||
|
Inventory Days
|
--
|
162.93
|
152.16
|
68.07
|
33.11
|
69.81
|
|||||
|
Payable days
|
--
|
82.09
|
230.82
|
106.17
|
42.19
|
128.95
|
|||||
|
Cash Conversion Cycle
|
--
|
222.04
|
64.43
|
56.21
|
16.96
|
67.12
|