Market cap
$820,398 Mln
Revenue (TTM)
$735,840 Mln
P/E Ratio
37.2
P/B Ratio
8.3
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
735,840.00
|
713,163.00
|
680,985.00
|
648,125.00
|
611,289.00
|
572,754.00
|
|||||
|
Cost of Revenue
|
550,183.00
|
535,395.00
|
511,753.00
|
490,142.00
|
463,721.00
|
429,000.00
|
|||||
|
Gross Profit
|
185,657.00
|
177,768.00
|
169,232.00
|
157,983.00
|
147,568.00
|
143,754.00
|
|||||
|
Operating Expenses
|
153,377.00
|
147,943.00
|
139,884.00
|
130,971.00
|
127,140.00
|
117,812.00
|
|||||
|
Operating Profit (EBIT)
|
32,280.00
|
29,825.00
|
29,348.00
|
27,012.00
|
20,428.00
|
25,942.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1,538.00
|
-5,410.00
|
|||||
|
Profit before Tax
|
29,316.00
|
29,469.00
|
26,309.00
|
21,848.00
|
17,016.00
|
18,696.00
|
|||||
|
Provision for Tax
|
6,817.00
|
7,199.00
|
6,152.00
|
5,578.00
|
5,724.00
|
4,756.00
|
|||||
|
Profit after Tax (Net Income)
|
22,076.00
|
21,893.00
|
19,436.00
|
15,511.00
|
11,680.00
|
13,673.00
|
|||||
|
Minority Interest
|
-260.00
|
-377.00
|
-721.00
|
-759.00
|
388.00
|
-267.00
|
|||||
|
Consolidated Profit
|
6,143.00
|
--
|
19,436.00
|
15,511.00
|
11,680.00
|
13,673.00
|
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
|
98,238.00
|
99,617.00
|
91,013.00
|
90,571.00
|
83,991.00
|
91,891.00
|
|||||
|
Minority Interest
|
-260.00
|
--
|
--
|
--
|
7,061.00
|
8,638.00
|
|||||
|
Non-Current Liabilities
|
73,485.00
|
71,019.00
|
66,547.00
|
69,413.00
|
67,008.00
|
65,590.00
|
|||||
|
Current Liabilities
|
115,630.00
|
107,469.00
|
96,584.00
|
92,415.00
|
92,458.00
|
87,379.00
|
|||||
|
Total Liabilities
|
409,544.00
|
284,668.00
|
260,823.00
|
252,399.00
|
243,457.00
|
244,860.00
|
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
|
205,211.00
|
199,794.00
|
181,365.00
|
175,522.00
|
167,542.00
|
163,790.00
|
|||||
|
Current Assets
|
88,703.00
|
84,874.00
|
79,458.00
|
76,877.00
|
75,915.00
|
81,070.00
|
|||||
|
Total Assets
|
382,617.00
|
284,668.00
|
260,823.00
|
252,399.00
|
243,457.00
|
244,860.00
|
|||||
|
Total Debt*
|
73,755.00
|
67,095.00
|
60,114.00
|
60,443.00
|
58,923.00
|
57,323.00
|
|||||
|
Net Current Assets
|
--
|
-22,595.00
|
-17,126.00
|
-15,538.00
|
-16,543.00
|
-6,309.00
|
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
|
--
|
41,565.00
|
36,443.00
|
35,726.00
|
29,101.00
|
24,181.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-26,350.00
|
-21,379.00
|
-21,287.00
|
-17,722.00
|
-6,015.00
|
|||||
|
Cash from Financing Activities
|
--
|
-13,553.00
|
-14,822.00
|
-13,414.00
|
-17,039.00
|
-22,828.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5,920.00
|
-4,662.00
|
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 (%)
|
--
|
13.78
|
12.87
|
10.55
|
8.00
|
9.12
|
|||||
|
ROE (%)
|
22.05
|
22.97
|
21.41
|
17.77
|
13.28
|
15.24
|
|||||
|
ROA (%)
|
5.83
|
8.03
|
7.57
|
6.26
|
4.78
|
5.50
|
|||||
|
EBIT Margin (%)
|
3.18
|
4.52
|
4.26
|
3.78
|
3.13
|
3.61
|
|||||
|
Net Margin (%)
|
3.00
|
3.07
|
2.85
|
2.39
|
1.92
|
2.41
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
6.16
|
0.05
|
0.05
|
0.06
|
0.07
|
0.02
|
|||||
|
EBIT Growth (%)
|
-24.81
|
11.13
|
18.37
|
28.14
|
-7.47
|
-9.57
|
|||||
|
Net Profit Growth (%)
|
23.15
|
12.64
|
25.30
|
32.80
|
-14.58
|
1.21
|
|||||
|
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
|
37.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
8.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.94
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.80
|
1.21
|
1.22
|
1.39
|
1.66
|
1.36
|
|||||
|
Close Price ($)
|
111.20
|
119.14
|
98.16
|
55.08
|
47.96
|
46.60
|
|||||
|
High Price ($)
|
135.16
|
120.87
|
99.00
|
56.65
|
53.59
|
50.86
|
|||||
|
Low Price ($)
|
95.42
|
79.85
|
19.48
|
45.36
|
39.09
|
42.09
|
|||||
|
Market Cap ($ Cr)
|
820,398.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.67
|
0.66
|
0.67
|
0.70
|
0.62
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.13
|
0.09
|
0.06
|
0.08
|
0.06
|
|||||
|
Current Ratio
|
0.77
|
0.79
|
0.82
|
0.83
|
0.82
|
0.93
|
|||||
|
Quick Ratio
|
0.23
|
0.24
|
0.24
|
0.24
|
0.21
|
0.28
|
|||||
|
Interest Coverage
|
13.45
|
11.53
|
10.64
|
9.14
|
9.00
|
10.38
|
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 (%)
|
1.51
|
1.57
|
1.46
|
1.36
|
1.30
|
1.45
|
|||||
|
Asset Turnover
|
1.94
|
2.61
|
2.65
|
2.61
|
2.50
|
2.30
|
|||||
|
Receivable days
|
--
|
5.42
|
5.03
|
4.71
|
4.84
|
4.72
|
|||||
|
Inventory Days
|
--
|
39.32
|
39.73
|
41.53
|
44.54
|
43.19
|
|||||
|
Payable days
|
--
|
41.52
|
41.21
|
41.29
|
43.03
|
44.44
|
|||||
|
Cash Conversion Cycle
|
--
|
3.22
|
3.55
|
4.96
|
6.35
|
3.47
|