Market cap
$76,755 Mln
Revenue (TTM)
$94,720 Mln
P/E Ratio
17.1
P/B Ratio
2.4
Div. Yield
1.8 %
Income Statement ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
94,720.00
|
87,926.00
|
87,693.00
|
90,155.00
|
93,512.00
|
83,794.00
|
|||||
|
Cost of Revenue
|
74,098.00
|
68,931.00
|
68,741.00
|
70,989.00
|
73,345.00
|
66,005.00
|
|||||
|
Gross Profit
|
20,622.00
|
18,995.00
|
18,952.00
|
19,166.00
|
20,167.00
|
17,789.00
|
|||||
|
Operating Expenses
|
13,999.00
|
12,913.00
|
12,597.00
|
13,828.00
|
13,644.00
|
11,771.00
|
|||||
|
Operating Profit (EBIT)
|
6,623.00
|
6,082.00
|
6,355.00
|
5,338.00
|
6,523.00
|
6,018.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
1,145.00
|
-660.00
|
1,610.00
|
|||||
|
Profit before Tax
|
5,793.00
|
5,441.00
|
5,836.00
|
5,363.00
|
4,896.00
|
6,674.00
|
|||||
|
Provision for Tax
|
1,360.00
|
1,349.00
|
1,505.00
|
1,391.00
|
1,070.00
|
1,443.00
|
|||||
|
Profit after Tax (Net Income)
|
4,433.00
|
4,092.00
|
4,331.00
|
3,972.00
|
3,826.00
|
5,231.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
4,087.00
|
4,325.00
|
3,972.00
|
3,826.00
|
5,231.00
|
Liabilities ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
31,647.00
|
28,074.00
|
27,582.00
|
26,088.00
|
24,939.00
|
24,168.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
48,378.00
|
44,142.00
|
46,070.00
|
47,469.00
|
46,781.00
|
44,949.00
|
|||||
|
Current Liabilities
|
18,912.00
|
15,411.00
|
13,355.00
|
13,586.00
|
14,274.00
|
13,660.00
|
|||||
|
Total Liabilities
|
98,937.00
|
87,627.00
|
87,007.00
|
87,110.00
|
85,994.00
|
82,777.00
|
Assets ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
71,034.00
|
69,241.00
|
68,800.00
|
68,533.00
|
65,629.00
|
62,197.00
|
|||||
|
Current Assets
|
27,903.00
|
18,386.00
|
18,207.00
|
18,577.00
|
20,365.00
|
20,580.00
|
|||||
|
Total Assets
|
98,937.00
|
87,627.00
|
87,007.00
|
87,143.00
|
85,994.00
|
82,777.00
|
|||||
|
Total Debt*
|
42,943.00
|
37,416.00
|
37,719.00
|
38,332.00
|
37,194.00
|
36,462.00
|
|||||
|
Net Current Assets
|
8,991.00
|
2,975.00
|
4,852.00
|
5,024.00
|
6,091.00
|
6,920.00
|
Cashflow ($ Mln) |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
8,925.00
|
7,036.00
|
8,312.00
|
8,815.00
|
9,832.00
|
10,135.00
|
|||||
|
Cash Flow from Investing Activities
|
-3,911.00
|
-4,092.00
|
-5,200.00
|
-6,174.00
|
-6,816.00
|
-6,010.00
|
|||||
|
Cash from Financing Activities
|
2,749.00
|
-4,019.00
|
-3,426.00
|
-2,597.00
|
-3,019.00
|
-2,090.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
77.00
|
-3.00
|
2,035.00
|
Financials Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
6.33
|
6.26
|
6.68
|
6.28
|
6.23
|
9.09
|
|||||
|
ROE (%)
|
14.85
|
14.70
|
16.14
|
15.57
|
15.58
|
24.64
|
|||||
|
ROA (%)
|
4.75
|
4.69
|
4.97
|
4.59
|
4.53
|
6.69
|
|||||
|
EBIT Margin (%)
|
7.14
|
7.09
|
7.50
|
6.72
|
5.97
|
8.91
|
|||||
|
Net Margin (%)
|
4.68
|
4.65
|
4.94
|
4.35
|
4.12
|
6.13
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.08
|
0.00
|
-0.03
|
-0.04
|
0.12
|
0.21
|
|||||
|
EBIT Growth (%)
|
8.56
|
-5.33
|
8.65
|
8.45
|
-25.20
|
218.97
|
|||||
|
Net Profit Growth (%)
|
8.33
|
-5.52
|
9.04
|
3.82
|
-26.86
|
306.77
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.66
|
3.03
|
2.84
|
3.05
|
3.17
|
0.46
|
|||||
|
Close Price ($)
|
411.75
|
218.10
|
253.96
|
217.98
|
224.58
|
314.81
|
|||||
|
High Price ($)
|
413.87
|
313.84
|
291.27
|
248.76
|
318.54
|
319.90
|
|||||
|
Low Price ($)
|
214.82
|
194.30
|
213.81
|
141.92
|
192.82
|
126.44
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.36
|
1.33
|
1.37
|
1.47
|
1.49
|
1.51
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.14
|
0.09
|
0.10
|
0.10
|
0.10
|
|||||
|
Current Ratio
|
1.48
|
1.19
|
1.36
|
1.37
|
1.43
|
1.51
|
|||||
|
Quick Ratio
|
1.44
|
1.15
|
1.32
|
1.32
|
1.38
|
1.46
|
|||||
|
Interest Coverage
|
12.69
|
7.90
|
8.83
|
8.73
|
8.11
|
9.42
|
Operating Efficiency Ratios |
May-26 | May-25 | May-24 | May-23 | May-22 | May-21 | May-20 | May-19 | May-18 | May-17 | May-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.38
|
12.93
|
11.50
|
11.30
|
12.69
|
14.40
|
|||||
|
Asset Turnover
|
1.02
|
1.01
|
1.01
|
1.04
|
1.11
|
1.07
|
|||||
|
Receivable days
|
46.35
|
44.56
|
42.22
|
44.67
|
46.74
|
48.32
|
|||||
|
Inventory Days
|
3.13
|
3.22
|
3.24
|
3.19
|
3.05
|
3.21
|
|||||
|
Payable days
|
19.76
|
18.23
|
18.70
|
20.27
|
19.60
|
19.67
|
|||||
|
Cash Conversion Cycle
|
29.72
|
29.55
|
26.76
|
27.59
|
30.19
|
31.86
|