Market cap
$96,191 Mln
Revenue (TTM)
$35,182 Mln
P/E Ratio
51.8
P/B Ratio
12.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
35,182.00
|
28,893.00
|
20,777.00
|
15,107.00
|
10,780.00
|
7,069.00
|
|||||
|
Cost of Revenue
|
20,168.00
|
16,035.00
|
11,200.00
|
7,517.00
|
5,582.00
|
4,064.00
|
|||||
|
Gross Profit
|
15,014.00
|
12,858.00
|
9,577.00
|
7,590.00
|
5,198.00
|
3,005.00
|
|||||
|
Operating Expenses
|
12,107.00
|
9,657.00
|
6,946.00
|
5,383.00
|
4,129.00
|
2,564.00
|
|||||
|
Operating Profit (EBIT)
|
2,907.00
|
3,201.00
|
2,631.00
|
2,207.00
|
1,069.00
|
441.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
67.00
|
28.63
|
|||||
|
Profit before Tax
|
2,210.00
|
2,842.00
|
2,432.00
|
1,556.00
|
780.00
|
232.00
|
|||||
|
Provision for Tax
|
312.00
|
845.00
|
521.00
|
569.00
|
298.00
|
149.00
|
|||||
|
Profit after Tax (Net Income)
|
1,863.00
|
1,997.00
|
1,911.00
|
987.00
|
482.00
|
83.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
482.00
|
83.30
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7,834.00
|
6,748.00
|
4,351.00
|
3,071.00
|
1,827.00
|
1,531.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,150.00
|
7,286.00
|
4,242.00
|
3,278.00
|
3,347.00
|
2,733.00
|
|||||
|
Current Liabilities
|
36,372.00
|
28,633.00
|
16,603.00
|
11,263.00
|
8,562.00
|
5,837.00
|
|||||
|
Total Liabilities
|
87,728.00
|
42,667.00
|
25,196.00
|
17,612.00
|
13,736.00
|
10,101.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10,574.00
|
9,094.00
|
5,054.00
|
3,352.00
|
2,783.00
|
1,926.00
|
|||||
|
Current Assets
|
40,782.00
|
33,573.00
|
20,142.00
|
14,260.00
|
10,953.00
|
8,175.00
|
|||||
|
Total Assets
|
87,728.00
|
42,667.00
|
25,196.00
|
17,612.00
|
13,736.00
|
10,101.00
|
|||||
|
Total Debt*
|
13,176.00
|
11,392.00
|
6,850.00
|
5,333.00
|
5,414.00
|
3,982.00
|
|||||
|
Net Current Assets
|
4,410.00
|
4,940.00
|
3,539.00
|
2,997.00
|
2,391.00
|
2,338.28
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
12,116.00
|
7,918.00
|
5,140.00
|
2,940.00
|
965.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6,179.00
|
-8,287.00
|
-3,450.00
|
-3,871.00
|
-1,596.53
|
|||||
|
Cash from Financing Activities
|
--
|
2,904.00
|
1,959.00
|
-267.00
|
916.00
|
1,924.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-15.00
|
1,293.49
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
36.75
|
39.39
|
37.69
|
19.47
|
9.40
|
1.67
|
|||||
|
Cash EPS ($)
|
36.62
|
55.53
|
49.86
|
29.55
|
17.26
|
5.76
|
|||||
|
Adjusted Book Value ($)
|
154.53
|
133.10
|
85.82
|
60.57
|
35.63
|
30.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
238.99
|
156.18
|
101.39
|
57.34
|
19.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
212.50
|
139.22
|
91.35
|
48.46
|
7.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.61
|
19.50
|
12.62
|
7.56
|
1.87
|
|||||
|
ROE (%)
|
25.55
|
35.99
|
51.50
|
40.30
|
28.71
|
5.22
|
|||||
|
ROA (%)
|
2.62
|
5.89
|
8.93
|
6.30
|
4.04
|
1.00
|
|||||
|
EBIT Margin (%)
|
4.95
|
10.35
|
12.50
|
11.43
|
8.49
|
6.65
|
|||||
|
Net Margin (%)
|
5.30
|
6.91
|
9.20
|
6.53
|
4.44
|
1.17
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
46.01
|
0.39
|
0.38
|
0.40
|
0.52
|
0.78
|
|||||
|
EBIT Growth (%)
|
-39.26
|
15.13
|
50.38
|
88.74
|
94.68
|
150.00
|
|||||
|
Net Profit Growth (%)
|
-9.25
|
4.50
|
93.62
|
104.77
|
480.72
|
8,400.00
|
|||||
|
EPS Growth (%)
|
-9.25
|
0.05
|
0.94
|
1.07
|
4.64
|
84.03
|
|||||
|
Book Value Growth (%)
|
37.13
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
51.81
|
51.14
|
45.11
|
80.72
|
90.02
|
809.09
|
|||||
|
Price / Book Value
|
12.34
|
15.13
|
19.81
|
25.94
|
23.75
|
43.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
27.43
|
30.11
|
27.79
|
36.10
|
34.73
|
101.40
|
|||||
|
Close Price ($)
|
1,697.39
|
2,014.26
|
1,700.44
|
1,571.54
|
846.24
|
1,348.40
|
|||||
|
High Price ($)
|
2,645.22
|
2,645.22
|
2,161.73
|
1,660.00
|
1,365.97
|
2,020.00
|
|||||
|
Low Price ($)
|
1,495.00
|
1,707.31
|
1,324.99
|
815.86
|
600.69
|
1,018.73
|
|||||
|
Market Cap ($ Cr)
|
96,190.59
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.52
|
1.69
|
1.57
|
1.74
|
2.96
|
2.60
|
|||||
|
Short term debt to equity ratio
|
0.89
|
0.75
|
0.71
|
0.80
|
1.24
|
0.90
|
|||||
|
Current Ratio
|
1.12
|
1.17
|
1.21
|
1.27
|
1.28
|
1.40
|
|||||
|
Quick Ratio
|
1.10
|
1.15
|
1.20
|
1.24
|
1.26
|
1.36
|
|||||
|
Interest Coverage
|
12.05
|
20.20
|
16.97
|
9.81
|
3.36
|
2.06
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
56.40
|
25.13
|
50.42
|
43.40
|
46.15
|
47.22
|
|||||
|
Asset Turnover
|
0.49
|
0.85
|
0.97
|
0.96
|
0.90
|
0.85
|
|||||
|
Receivable days
|
--
|
112.11
|
149.71
|
139.41
|
140.83
|
121.84
|
|||||
|
Inventory Days
|
--
|
9.86
|
8.71
|
9.48
|
13.25
|
16.68
|
|||||
|
Payable days
|
--
|
87.67
|
86.63
|
85.28
|
79.47
|
79.27
|
|||||
|
Cash Conversion Cycle
|
--
|
34.30
|
71.78
|
63.61
|
74.61
|
59.25
|