Market cap
$4,961 Mln
Revenue (TTM)
$9,514 Mln
P/E Ratio
18.3
P/B Ratio
2.9
Div. Yield
14 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,513.92
|
9,605.21
|
9,504.69
|
9,915.68
|
10,459.67
|
11,089.36
|
|||||
|
Cost of Revenue
|
4,314.88
|
4,343.49
|
4,418.98
|
4,798.87
|
5,028.65
|
5,292.93
|
|||||
|
Gross Profit
|
5,199.04
|
5,261.72
|
5,085.71
|
5,116.81
|
5,431.02
|
5,796.43
|
|||||
|
Operating Expenses
|
4,618.94
|
4,654.43
|
4,781.94
|
5,260.75
|
4,860.94
|
4,797.70
|
|||||
|
Operating Profit (EBIT)
|
580.11
|
607.29
|
303.77
|
-143.94
|
570.09
|
998.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
360.92
|
341.22
|
145.16
|
-284.92
|
-233.69
|
737.79
|
|||||
|
Provision for Tax
|
86.74
|
86.30
|
75.84
|
733.56
|
735.20
|
-17.94
|
|||||
|
Profit after Tax (Net Income)
|
274.18
|
254.92
|
-189.72
|
-968.88
|
-968.88
|
118.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
490.61
|
--
|
-189.72
|
-968.88
|
--
|
118.58
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,764.62
|
1,849.88
|
1,487.36
|
1,658.37
|
1,658.37
|
2,910.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,751.34
|
5,259.13
|
5,192.32
|
6,497.62
|
6,497.62
|
7,534.01
|
|||||
|
Current Liabilities
|
2,948.42
|
2,181.17
|
2,697.85
|
3,456.98
|
3,456.98
|
3,545.77
|
|||||
|
Total Liabilities
|
12,412.80
|
9,290.18
|
9,377.54
|
11,612.96
|
11,612.96
|
13,990.49
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,261.81
|
5,280.66
|
5,591.44
|
7,386.02
|
7,386.02
|
8,837.78
|
|||||
|
Current Assets
|
4,202.57
|
4,009.51
|
3,786.10
|
4,226.95
|
4,226.95
|
5,152.71
|
|||||
|
Total Assets
|
12,412.80
|
9,290.18
|
9,377.54
|
11,612.96
|
11,612.96
|
13,990.49
|
|||||
|
Total Debt*
|
4,953.68
|
4,983.35
|
5,366.07
|
7,433.25
|
7,433.25
|
8,150.97
|
|||||
|
Net Current Assets
|
1,254.15
|
1,828.34
|
1,088.25
|
769.97
|
769.97
|
1,606.94
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
671.27
|
465.24
|
1,014.58
|
1,014.01
|
-655.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
407.10
|
1,428.09
|
-172.26
|
--
|
-188.05
|
|||||
|
Cash from Financing Activities
|
--
|
-737.78
|
-2,146.03
|
-959.62
|
-959.62
|
463.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.69
|
0.65
|
-0.49
|
-2.49
|
-2.50
|
0.31
|
|||||
|
Cash EPS ($)
|
--
|
1.37
|
0.18
|
-1.67
|
-1.67
|
0.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.73
|
3.82
|
4.27
|
4.27
|
7.50
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.72
|
1.19
|
2.61
|
2.61
|
-1.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.29
|
0.87
|
2.07
|
2.07
|
-2.36
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.73
|
-2.38
|
-10.66
|
-9.78
|
1.09
|
|||||
|
ROE (%)
|
15.45
|
15.28
|
-12.06
|
-58.42
|
-42.41
|
4.07
|
|||||
|
ROA (%)
|
2.11
|
2.73
|
-1.81
|
-8.34
|
-7.57
|
0.85
|
|||||
|
EBIT Margin (%)
|
5.41
|
5.29
|
4.95
|
4.79
|
5.45
|
8.03
|
|||||
|
Net Margin (%)
|
2.88
|
2.65
|
-2.00
|
-9.77
|
-9.26
|
1.07
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.19
|
0.01
|
-0.04
|
-0.11
|
-0.10
|
-0.06
|
|||||
|
EBIT Growth (%)
|
-0.24
|
7.91
|
-0.83
|
-46.68
|
-68.29
|
-47.25
|
|||||
|
Net Profit Growth (%)
|
680.41
|
234.37
|
80.42
|
-917.04
|
-917.04
|
-91.45
|
|||||
|
EPS Growth (%)
|
644.54
|
2.34
|
0.80
|
-9.16
|
-9.17
|
-0.91
|
|||||
|
Book Value Growth (%)
|
35.82
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
18.29
|
26.08
|
-31.87
|
-6.15
|
-7.53
|
74.97
|
|||||
|
Price / Book Value
|
2.88
|
3.59
|
4.07
|
3.59
|
4.40
|
3.05
|
|||||
|
Dividend Yield (%)
|
14.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.87
|
13.69
|
15.05
|
16.08
|
15.80
|
14.21
|
|||||
|
Close Price ($)
|
16.68
|
16.99
|
15.52
|
15.34
|
18.80
|
22.91
|
|||||
|
High Price ($)
|
22.27
|
21.92
|
29.02
|
23.58
|
32.13
|
58.88
|
|||||
|
Low Price ($)
|
11.11
|
9.41
|
11.00
|
12.85
|
12.85
|
20.03
|
|||||
|
Market Cap ($ Cr)
|
4,961.36
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.70
|
2.69
|
3.61
|
4.48
|
4.48
|
2.80
|
|||||
|
Short term debt to equity ratio
|
0.47
|
0.19
|
0.58
|
0.95
|
0.95
|
0.44
|
|||||
|
Current Ratio
|
1.43
|
1.84
|
1.40
|
1.22
|
1.22
|
1.45
|
|||||
|
Quick Ratio
|
0.78
|
1.21
|
0.80
|
0.56
|
0.71
|
0.81
|
|||||
|
Interest Coverage
|
3.35
|
3.05
|
2.70
|
2.55
|
2.33
|
5.84
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.77
|
14.87
|
13.91
|
16.26
|
12.20
|
14.52
|
|||||
|
Asset Turnover
|
0.73
|
1.03
|
0.91
|
0.85
|
0.82
|
0.79
|
|||||
|
Receivable days
|
--
|
52.28
|
56.38
|
53.21
|
50.40
|
53.04
|
|||||
|
Inventory Days
|
--
|
126.07
|
162.00
|
154.47
|
147.42
|
158.22
|
|||||
|
Payable days
|
--
|
67.94
|
66.40
|
62.19
|
63.68
|
64.61
|
|||||
|
Cash Conversion Cycle
|
--
|
110.40
|
151.97
|
145.49
|
134.14
|
146.64
|