Market cap
$18,456 Mln
Revenue (TTM)
$55,694 Mln
P/E Ratio
32
P/B Ratio
1
Div. Yield
1 %
Income Statement ($ Mln) |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
55,694.00
|
54,441.00
|
53,309.00
|
52,881.00
|
53,282.00
|
47,049.00
|
|||||
|
Cost of Revenue
|
52,265.00
|
50,879.00
|
49,682.00
|
50,250.00
|
46,614.00
|
40,523.00
|
|||||
|
Gross Profit
|
3,429.00
|
3,562.00
|
3,627.00
|
2,631.00
|
6,668.00
|
6,526.00
|
|||||
|
Operating Expenses
|
2,043.00
|
2,121.00
|
2,218.00
|
3,026.00
|
2,258.00
|
2,130.00
|
|||||
|
Operating Profit (EBIT)
|
1,386.00
|
1,441.00
|
1,409.00
|
-395.00
|
4,410.00
|
4,396.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
104.00
|
73.00
|
|||||
|
Profit before Tax
|
820.00
|
769.00
|
1,092.00
|
-678.00
|
4,149.00
|
4,041.00
|
|||||
|
Provision for Tax
|
222.00
|
262.00
|
270.00
|
-29.00
|
900.00
|
981.00
|
|||||
|
Profit after Tax (Net Income)
|
574.00
|
474.00
|
800.00
|
-648.00
|
3,238.00
|
3,047.00
|
|||||
|
Minority Interest
|
-24.00
|
-33.00
|
-22.00
|
1.00
|
11.00
|
13.00
|
|||||
|
Consolidated Profit
|
132.00
|
474.00
|
800.00
|
-648.00
|
3,238.00
|
3,047.00
|
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
|
18,079.00
|
18,085.00
|
18,390.00
|
18,133.00
|
19,702.00
|
17,723.00
|
|||||
|
Minority Interest
|
-24.00
|
--
|
--
|
--
|
109.00
|
131.00
|
|||||
|
Non-Current Liabilities
|
10,826.00
|
12,042.00
|
13,799.00
|
11,497.00
|
11,697.00
|
12,130.00
|
|||||
|
Current Liabilities
|
6,601.00
|
6,389.00
|
4,787.00
|
6,499.00
|
5,313.00
|
6,325.00
|
|||||
|
Total Liabilities
|
42,213.00
|
36,658.00
|
37,100.00
|
36,251.00
|
36,821.00
|
36,309.00
|
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
|
26,150.00
|
26,742.00
|
27,349.00
|
27,529.00
|
27,191.00
|
26,487.00
|
|||||
|
Current Assets
|
9,462.00
|
9,916.00
|
9,751.00
|
8,722.00
|
9,630.00
|
9,822.00
|
|||||
|
Total Assets
|
42,213.00
|
36,658.00
|
37,100.00
|
36,251.00
|
36,821.00
|
36,309.00
|
|||||
|
Total Debt*
|
8,006.00
|
8,830.00
|
9,787.00
|
9,506.00
|
8,321.00
|
9,348.00
|
|||||
|
Net Current Assets
|
2,861.00
|
3,527.00
|
4,964.00
|
2,223.00
|
4,317.00
|
3,497.00
|
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
|
--
|
2,155.00
|
2,590.00
|
1,752.00
|
2,687.00
|
3,840.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-665.00
|
-888.00
|
-2,299.00
|
-1,935.00
|
58.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,977.00
|
-581.00
|
88.00
|
-2,323.00
|
-2,731.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,571.00
|
1,171.00
|
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 ($)
|
1.64
|
1.36
|
2.24
|
-1.86
|
8.97
|
8.33
|
|||||
|
Cash EPS ($)
|
1.64
|
5.27
|
6.16
|
1.98
|
12.30
|
11.64
|
|||||
|
Adjusted Book Value ($)
|
51.39
|
51.97
|
51.51
|
52.07
|
54.58
|
48.42
|
|||||
|
Dividend per Share ($)
|
0.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.19
|
7.25
|
5.03
|
7.44
|
10.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.38
|
4.08
|
-0.54
|
2.22
|
7.19
|
Profitability Ratios |
TTM | Sep-25 | Sep-24 | Sep-23 | Sep-22 | Sep-21 | Sep-20 | Sep-19 | Sep-18 | Sep-17 | Sep-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.72
|
2.87
|
-2.33
|
11.75
|
11.36
|
|||||
|
ROE (%)
|
3.05
|
2.60
|
4.38
|
-3.43
|
17.30
|
18.48
|
|||||
|
ROA (%)
|
1.36
|
1.29
|
2.18
|
-1.77
|
8.86
|
8.61
|
|||||
|
EBIT Margin (%)
|
2.18
|
2.24
|
2.95
|
-0.61
|
8.47
|
9.50
|
|||||
|
Net Margin (%)
|
1.03
|
0.87
|
1.50
|
-1.23
|
6.07
|
6.47
|
|||||
|
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 (%)
|
2.86
|
0.02
|
0.01
|
-0.01
|
0.13
|
0.09
|
|||||
|
EBIT Growth (%)
|
-26.32
|
-22.57
|
587.00
|
-107.16
|
1.01
|
41.92
|
|||||
|
Net Profit Growth (%)
|
-27.15
|
-40.75
|
223.46
|
-120.01
|
6.27
|
47.84
|
|||||
|
EPS Growth (%)
|
-25.66
|
-0.39
|
2.20
|
-1.21
|
0.08
|
0.47
|
|||||
|
Book Value Growth (%)
|
-1.98
|
--
|
--
|
--
|
--
|
--
|
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
|
31.99
|
39.87
|
26.58
|
-27.13
|
7.35
|
9.48
|
|||||
|
Price / Book Value
|
1.01
|
1.04
|
1.16
|
0.97
|
1.21
|
1.63
|
|||||
|
Dividend Yield (%)
|
0.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.75
|
10.27
|
9.86
|
26.08
|
5.44
|
6.30
|
|||||
|
Close Price ($)
|
57.25
|
54.30
|
59.56
|
50.49
|
65.93
|
78.94
|
|||||
|
High Price ($)
|
69.48
|
65.95
|
66.88
|
69.07
|
100.72
|
82.45
|
|||||
|
Low Price ($)
|
50.56
|
51.85
|
44.94
|
47.11
|
65.85
|
55.82
|
|||||
|
Market Cap ($ Cr)
|
18,455.51
|
--
|
--
|
--
|
--
|
--
|
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
|
0.36
|
0.49
|
0.53
|
0.52
|
0.42
|
0.53
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.05
|
0.00
|
0.10
|
0.02
|
0.06
|
|||||
|
Current Ratio
|
1.43
|
1.55
|
2.04
|
1.34
|
1.81
|
1.55
|
|||||
|
Quick Ratio
|
0.55
|
0.66
|
0.95
|
0.52
|
0.77
|
0.86
|
|||||
|
Interest Coverage
|
3.02
|
2.71
|
3.27
|
-0.91
|
12.37
|
10.44
|
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 (%)
|
4.41
|
4.64
|
4.51
|
4.68
|
4.84
|
5.10
|
|||||
|
Asset Turnover
|
1.32
|
1.48
|
1.45
|
1.45
|
1.46
|
1.33
|
|||||
|
Receivable days
|
--
|
16.54
|
16.72
|
17.45
|
17.06
|
16.89
|
|||||
|
Inventory Days
|
--
|
39.04
|
38.68
|
39.40
|
38.77
|
37.14
|
|||||
|
Payable days
|
--
|
17.96
|
18.36
|
18.45
|
18.45
|
18.48
|
|||||
|
Cash Conversion Cycle
|
--
|
37.62
|
37.04
|
38.40
|
37.38
|
35.55
|