| Metric | Q1 FY20 | Q2 FY20 | Q3 FY20 | Q4 FY20 | Q1 FY21 | Q2 FY21 | Q3 FY21 | Q4 FY21 | Trend |
|---|---|---|---|---|---|---|---|---|---|
| EarningsRevenue | $299 | $253 | $263 | $314 | $350 +17.1% | $330 +30.4% | $336 +27.8% | $349 +11.1% | Strengthening |
| Operating Profit | $64 | $70 | $64 | $83 | $95 +48.4% | $89 +27.1% | $91 +42.2% | $93 +12.0% | Strengthening |
| Net Profit | $11 | $11 | $3 | $33 | $46 +318.2% | $44 +300.0% | $47 +1466.7% | $48 +45.5% | Strengthening |
| EPS | $0.89 | $0.93 | $0.27 | $2.68 | $3.68 +313.5% | $3.49 +275.3% | $3.76 +1292.6% | $3.85 +43.7% | Strengthening |
| Other Income | $5 | $2 | $4 | $3 | $3 -40.0% | $3 +50.0% | $6 +50.0% | $7 +133.3% | Strengthening |
| Interest | $25 | $23 | $21 | $18 | $17 -32.0% | $16 -30.4% | $16 -23.8% | $16 -11.1% | Weakening |
| Depreciation | $34 | $33 | $33 | $33 | $32 -5.9% | $32 -3.0% | $33 +0.0% | $33 +0.0% | Stable |
| Profit before Tax | $10 | $15 | $14 | $35 | $48 +380.0% | $44 +193.3% | $48 +242.9% | $51 +45.7% | Strengthening |
| MarginsOPM | 22.0% | 28.0% | 25.0% | 26.0% | 27.0% +22.7% | 27.0% -3.6% | 27.0% +8.0% | 27.0% +3.8% | Stable |
| Tax | -9.0% | 26.0% | 76.0% | 6.0% | 4.0% | 0.0% -100.0% | 2.0% -97.4% | 6.0% +0.0% | Weakening |
| ReturnsROIC | 0.5% | 0.5% | 0.1% | 1.5% | 2.1% +318.2% | 2.0% +300.0% | 2.1% +1466.7% | 2.2% +45.5% | Strengthening |
| Ratio | FY14 | FY15 | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | YoY | 3-yr |
|---|---|---|---|---|---|---|---|---|---|---|
| Returns | 13% | 17% | 10% | 8% | 9% | 7% | 9% | 9% | 0.0 pp | Stable |
| Working capital | 41 | 35 | 40 | 42 | 50 | 108 | 37 | 40 | +3 d | Improving |
| 41 | 35 | 40 | 42 | 50 | 108 | 37 | 40 | +3 d | Improving | |
| -32 | -6 | 13 | 7 | -22 | -46 | -41 | -55 | −14 d | Improving | |
| Payout | 56% | 41% | 62% | 102% | 92% | 13% | 47% | 53% | +6.0 pp |
Margins, returns, leverage and efficiency are computed from the filed statements (year-end balances). Working-capital days and payout are as published by Screener — receivables and inventory sit inside other assets in our statements. 3-yr compares the latest year with three years earlier; small moves read as stable.