Market cap
$55,037 Mln
Revenue (TTM)
$7,790 Mln
P/E Ratio
35.1
P/B Ratio
16.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,790.00
|
7,206.00
|
6,131.00
|
5,497.00
|
5,005.00
|
4,386.00
|
|||||
|
Cost of Revenue
|
682.00
|
650.00
|
578.00
|
511.00
|
480.00
|
418.00
|
|||||
|
Gross Profit
|
7,108.00
|
6,556.00
|
5,553.00
|
4,986.00
|
4,525.00
|
3,968.00
|
|||||
|
Operating Expenses
|
4,950.00
|
4,762.00
|
4,184.00
|
3,858.00
|
3,536.00
|
3,350.00
|
|||||
|
Operating Profit (EBIT)
|
2,146.00
|
1,794.00
|
1,369.00
|
1,128.00
|
989.00
|
618.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,105.00
|
1,603.00
|
1,384.00
|
1,136.00
|
946.00
|
565.00
|
|||||
|
Provision for Tax
|
463.00
|
479.00
|
272.00
|
230.00
|
123.00
|
68.00
|
|||||
|
Profit after Tax (Net Income)
|
1,642.00
|
1,124.00
|
1,112.00
|
906.00
|
823.00
|
497.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
823.00
|
497.00
|
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
|
3,383.00
|
3,045.00
|
2,621.00
|
1,855.00
|
1,145.00
|
849.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,972.00
|
3,614.00
|
3,061.00
|
3,706.00
|
4,293.00
|
3,748.30
|
|||||
|
Current Liabilities
|
6,628.00
|
5,808.00
|
5,151.00
|
4,351.00
|
4,000.00
|
4,009.00
|
|||||
|
Total Liabilities
|
19,611.00
|
12,467.00
|
10,833.00
|
9,912.00
|
9,438.00
|
8,606.80
|
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
|
7,313.00
|
7,525.00
|
7,351.00
|
6,333.00
|
6,097.00
|
5,843.00
|
|||||
|
Current Assets
|
5,670.00
|
4,942.00
|
3,482.00
|
3,579.00
|
3,341.00
|
2,764.00
|
|||||
|
Total Assets
|
18,653.00
|
12,467.00
|
10,833.00
|
9,912.00
|
9,438.00
|
8,606.80
|
|||||
|
Total Debt*
|
3,705.00
|
2,734.00
|
2,559.00
|
2,626.00
|
2,666.00
|
3,060.00
|
|||||
|
Net Current Assets
|
--
|
-866.00
|
-1,669.00
|
-772.00
|
-659.00
|
-1,245.60
|
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
|
--
|
2,452.00
|
1,607.00
|
1,313.00
|
2,071.00
|
1,531.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-451.00
|
-903.00
|
-502.00
|
-143.00
|
-1,594.60
|
|||||
|
Cash from Financing Activities
|
--
|
-1,361.00
|
-987.00
|
-852.00
|
-1,487.00
|
-168.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
441.00
|
-231.90
|
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 (%)
|
--
|
20.51
|
23.02
|
21.85
|
21.32
|
14.24
|
|||||
|
ROE (%)
|
51.09
|
39.68
|
49.69
|
60.40
|
82.54
|
54.78
|
|||||
|
ROA (%)
|
9.64
|
9.65
|
10.72
|
9.36
|
9.12
|
6.26
|
|||||
|
EBIT Margin (%)
|
27.77
|
22.25
|
22.57
|
20.67
|
20.32
|
14.62
|
|||||
|
Net Margin (%)
|
21.08
|
15.60
|
18.14
|
16.48
|
16.44
|
11.33
|
|||||
|
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 (%)
|
17.94
|
0.18
|
0.12
|
0.10
|
0.14
|
0.16
|
|||||
|
EBIT Growth (%)
|
52.86
|
15.82
|
21.83
|
11.70
|
58.61
|
7.22
|
|||||
|
Net Profit Growth (%)
|
44.57
|
1.08
|
22.74
|
10.09
|
65.59
|
-58.86
|
|||||
|
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
|
35.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
16.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.86
|
0.08
|
0.43
|
0.30
|
0.51
|
1.64
|
|||||
|
Close Price ($)
|
234.20
|
252.87
|
311.34
|
253.81
|
215.16
|
249.79
|
|||||
|
High Price ($)
|
329.09
|
329.09
|
326.55
|
257.63
|
252.34
|
344.39
|
|||||
|
Low Price ($)
|
185.51
|
232.67
|
195.32
|
188.38
|
163.20
|
226.40
|
|||||
|
Market Cap ($ Cr)
|
55,037.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.90
|
0.98
|
1.42
|
2.33
|
3.60
|
|||||
|
Short term debt to equity ratio
|
0.46
|
0.02
|
0.14
|
0.04
|
0.07
|
0.51
|
|||||
|
Current Ratio
|
0.86
|
0.85
|
0.68
|
0.82
|
0.84
|
0.69
|
|||||
|
Quick Ratio
|
0.86
|
--
|
--
|
0.72
|
--
|
--
|
|||||
|
Interest Coverage
|
264.13
|
--
|
--
|
142.00
|
14.32
|
8.41
|
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 (%)
|
8.78
|
19.97
|
16.44
|
15.94
|
19.20
|
16.32
|
|||||
|
Asset Turnover
|
0.46
|
0.62
|
0.59
|
0.57
|
0.55
|
0.55
|
|||||
|
Receivable days
|
--
|
62.02
|
56.12
|
61.03
|
61.19
|
56.59
|
|||||
|
Inventory Days
|
--
|
--
|
275.52
|
311.64
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
186.56
|
108.06
|
72.19
|
84.84
|
106.39
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
223.58
|
300.48
|
--
|
-49.80
|