Market cap
$4,669,700 Mln
Revenue (TTM)
$466,823 Mln
P/E Ratio
37.6
P/B Ratio
44.1
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
466,823.00
|
416,161.00
|
391,035.00
|
383,285.00
|
394,328.00
|
365,817.00
|
|||||
|
Cost of Revenue
|
239,700.00
|
220,960.00
|
210,352.00
|
214,137.00
|
223,546.00
|
212,981.00
|
|||||
|
Gross Profit
|
227,123.00
|
195,201.00
|
180,683.00
|
169,148.00
|
170,782.00
|
152,836.00
|
|||||
|
Operating Expenses
|
72,264.00
|
62,151.00
|
57,467.00
|
54,847.00
|
51,573.00
|
43,887.00
|
|||||
|
Operating Profit (EBIT)
|
154,859.00
|
133,050.00
|
123,216.00
|
114,301.00
|
119,437.00
|
108,949.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
-382.00
|
334.00
|
258.00
|
|||||
|
Profit before Tax
|
155,906.00
|
132,729.00
|
123,485.00
|
113,736.00
|
119,103.00
|
109,207.00
|
|||||
|
Provision for Tax
|
26,976.00
|
20,719.00
|
29,749.00
|
16,741.00
|
19,300.00
|
14,527.00
|
|||||
|
Profit after Tax (Net Income)
|
128,930.00
|
112,010.00
|
93,736.00
|
96,995.00
|
99,803.00
|
94,680.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
69,563.00
|
112,010.00
|
93,736.00
|
96,995.00
|
99,803.00
|
94,680.00
|
Liabilities ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
107,520.00
|
73,733.00
|
56,950.00
|
62,146.00
|
50,672.00
|
63,090.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
126,420.00
|
119,877.00
|
131,638.00
|
145,129.00
|
148,101.00
|
162,431.00
|
|||||
|
Current Liabilities
|
149,326.00
|
165,631.00
|
176,392.00
|
145,308.00
|
153,982.00
|
125,481.00
|
|||||
|
Total Liabilities
|
532,592.00
|
359,241.00
|
364,980.00
|
352,583.00
|
352,755.00
|
351,002.00
|
Assets ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
233,448.00
|
211,284.00
|
211,993.00
|
209,017.00
|
217,350.00
|
216,166.00
|
|||||
|
Current Assets
|
149,818.00
|
147,957.00
|
152,987.00
|
143,566.00
|
135,405.00
|
134,836.00
|
|||||
|
Total Assets
|
532,592.00
|
359,241.00
|
364,980.00
|
352,583.00
|
352,755.00
|
351,002.00
|
|||||
|
Total Debt*
|
84,307.00
|
112,377.00
|
119,059.00
|
111,947.00
|
120,881.00
|
124,719.00
|
|||||
|
Net Current Assets
|
492.00
|
-17,674.00
|
-23,405.00
|
-1,742.00
|
-18,577.00
|
9,355.00
|
Cashflow ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
111,482.00
|
118,254.00
|
110,543.00
|
122,151.00
|
104,038.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
15,195.00
|
2,935.00
|
3,705.00
|
-22,354.00
|
-14,545.00
|
|||||
|
Cash from Financing Activities
|
--
|
-120,686.00
|
-121,983.00
|
-108,488.00
|
-110,749.00
|
-93,353.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
5,760.00
|
-10,952.00
|
-3,860.00
|
Financials Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
8.70
|
7.46
|
6.08
|
6.19
|
6.19
|
5.69
|
|||||
|
Cash EPS ($)
|
8.51
|
8.24
|
6.83
|
6.92
|
6.88
|
6.37
|
|||||
|
Adjusted Book Value ($)
|
7.36
|
4.91
|
3.70
|
3.97
|
3.14
|
3.79
|
|||||
|
Dividend per Share ($)
|
0.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.43
|
7.67
|
7.05
|
7.58
|
6.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.58
|
7.06
|
6.35
|
6.91
|
5.59
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
61.86
|
53.55
|
56.12
|
55.54
|
51.80
|
|||||
|
ROE (%)
|
131.76
|
171.42
|
157.41
|
171.95
|
175.46
|
147.44
|
|||||
|
ROA (%)
|
25.65
|
30.93
|
26.13
|
27.50
|
28.36
|
28.06
|
|||||
|
EBIT Margin (%)
|
33.21
|
31.89
|
31.51
|
29.82
|
30.29
|
30.58
|
|||||
|
Net Margin (%)
|
27.62
|
26.92
|
23.97
|
25.33
|
25.29
|
25.86
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
14.24
|
0.06
|
0.02
|
-0.03
|
0.08
|
0.33
|
|||||
|
EBIT Growth (%)
|
19.68
|
7.72
|
7.80
|
-4.30
|
6.78
|
59.87
|
|||||
|
Net Profit Growth (%)
|
29.87
|
19.50
|
-3.36
|
-2.81
|
5.41
|
64.92
|
|||||
|
EPS Growth (%)
|
32.39
|
0.23
|
-0.02
|
0.00
|
0.09
|
0.71
|
|||||
|
Book Value Growth (%)
|
65.52
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
37.60
|
34.11
|
38.30
|
27.66
|
22.32
|
24.86
|
|||||
|
Price / Book Value
|
44.11
|
51.82
|
63.04
|
43.18
|
43.96
|
37.31
|
|||||
|
Dividend Yield (%)
|
0.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.37
|
26.85
|
27.06
|
21.73
|
17.62
|
19.62
|
|||||
|
Close Price ($)
|
289.36
|
254.63
|
233.00
|
171.21
|
138.20
|
141.50
|
|||||
|
High Price ($)
|
317.40
|
260.09
|
237.23
|
198.23
|
182.94
|
157.26
|
|||||
|
Low Price ($)
|
201.50
|
169.21
|
164.08
|
124.17
|
129.04
|
107.32
|
|||||
|
Market Cap ($ Cr)
|
4,669,700.05
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.66
|
1.52
|
2.09
|
1.80
|
2.39
|
1.98
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.30
|
0.40
|
0.25
|
0.42
|
0.25
|
|||||
|
Current Ratio
|
1.00
|
0.89
|
0.87
|
0.99
|
0.88
|
1.07
|
|||||
|
Quick Ratio
|
0.93
|
0.86
|
0.83
|
0.94
|
0.85
|
1.02
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
29.06
|
40.75
|
42.29
|
Operating Efficiency Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.62
|
17.53
|
16.94
|
7.70
|
7.15
|
7.18
|
|||||
|
Asset Turnover
|
0.93
|
1.15
|
1.09
|
1.09
|
1.12
|
1.08
|
|||||
|
Receivable days
|
--
|
61.09
|
44.72
|
27.49
|
25.22
|
21.17
|
|||||
|
Inventory Days
|
--
|
10.75
|
11.82
|
9.62
|
9.42
|
9.12
|
|||||
|
Payable days
|
--
|
114.74
|
114.23
|
108.08
|
97.12
|
83.23
|
|||||
|
Cash Conversion Cycle
|
--
|
-42.90
|
-57.69
|
-70.97
|
-62.48
|
-52.93
|