Market cap
$170,312 Mln
Revenue (TTM)
$63,624 Mln
P/E Ratio
42.7
P/B Ratio
2
Div. Yield
5.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
63,624.00
|
62,579.00
|
63,627.00
|
59,554.00
|
101,175.00
|
81,288.00
|
|||||
|
Cost of Revenue
|
16,940.00
|
16,067.00
|
17,851.00
|
24,954.00
|
34,344.00
|
30,821.00
|
|||||
|
Gross Profit
|
46,684.00
|
46,512.00
|
45,776.00
|
34,600.00
|
66,831.00
|
50,467.00
|
|||||
|
Operating Expenses
|
31,520.00
|
29,105.00
|
30,838.00
|
30,183.00
|
28,714.00
|
30,232.00
|
|||||
|
Operating Profit (EBIT)
|
15,164.00
|
17,407.00
|
14,938.00
|
4,417.00
|
38,117.00
|
20,235.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-217.00
|
4,878.00
|
|||||
|
Profit before Tax
|
4,260.00
|
7,520.00
|
8,023.00
|
1,058.00
|
34,729.00
|
24,311.00
|
|||||
|
Provision for Tax
|
186.00
|
-266.00
|
-28.00
|
-1,115.00
|
3,328.00
|
1,852.00
|
|||||
|
Profit after Tax (Net Income)
|
4,033.00
|
7,771.00
|
8,031.00
|
2,119.00
|
31,372.00
|
21,979.00
|
|||||
|
Minority Interest
|
-36.00
|
-41.00
|
-31.00
|
-39.00
|
-35.00
|
-45.00
|
|||||
|
Consolidated Profit
|
-1,648.00
|
7,771.00
|
8,031.00
|
2,119.00
|
31,372.00
|
21,979.00
|
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
|
89,001.00
|
86,476.00
|
88,203.00
|
89,288.00
|
95,917.00
|
77,463.00
|
|||||
|
Minority Interest
|
-36.00
|
299.00
|
294.00
|
274.00
|
256.00
|
262.00
|
|||||
|
Non-Current Liabilities
|
83,517.00
|
84,401.00
|
81,904.00
|
89,419.00
|
59,151.00
|
61,343.00
|
|||||
|
Current Liabilities
|
31,726.00
|
36,984.00
|
42,995.00
|
47,794.00
|
42,138.00
|
42,671.00
|
|||||
|
Total Liabilities
|
236,269.00
|
208,160.00
|
213,396.00
|
226,501.00
|
197,206.00
|
181,477.00
|
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
|
159,536.00
|
165,262.00
|
163,038.00
|
183,168.00
|
145,944.00
|
121,782.00
|
|||||
|
Current Assets
|
45,008.00
|
42,898.00
|
50,358.00
|
43,333.00
|
51,259.00
|
59,693.00
|
|||||
|
Total Assets
|
236,269.00
|
208,160.00
|
213,396.00
|
226,501.00
|
197,206.00
|
181,477.00
|
|||||
|
Total Debt*
|
62,671.00
|
67,416.00
|
66,993.00
|
75,041.00
|
35,829.00
|
38,436.00
|
|||||
|
Net Current Assets
|
13,283.00
|
5,914.00
|
7,363.00
|
-4,461.00
|
9,121.00
|
17,022.00
|
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
|
--
|
11,705.00
|
12,744.00
|
8,700.00
|
29,267.00
|
32,580.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,351.00
|
2,652.00
|
-32,278.00
|
-15,783.00
|
-22,546.00
|
|||||
|
Cash from Financing Activities
|
--
|
-10,304.00
|
-17,140.00
|
26,066.00
|
-14,834.00
|
-9,816.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,350.00
|
218.00
|
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 ($)
|
0.70
|
1.37
|
1.41
|
0.38
|
5.46
|
3.81
|
|||||
|
Cash EPS ($)
|
--
|
2.53
|
2.64
|
1.49
|
6.09
|
4.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.21
|
15.47
|
15.81
|
16.70
|
13.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.06
|
2.23
|
1.54
|
5.10
|
5.65
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.60
|
1.72
|
0.85
|
4.53
|
5.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.03
|
5.03
|
1.43
|
25.34
|
20.05
|
|||||
|
ROE (%)
|
4.46
|
8.90
|
9.05
|
2.29
|
36.19
|
31.19
|
|||||
|
ROA (%)
|
1.67
|
3.69
|
3.65
|
1.00
|
16.57
|
13.09
|
|||||
|
EBIT Margin (%)
|
10.95
|
16.29
|
17.47
|
5.49
|
35.55
|
31.50
|
|||||
|
Net Margin (%)
|
6.34
|
12.42
|
12.62
|
3.56
|
31.07
|
25.51
|
|||||
|
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 (%)
|
1.33
|
-0.02
|
0.07
|
-0.41
|
0.24
|
0.95
|
|||||
|
EBIT Growth (%)
|
-41.21
|
-8.30
|
240.19
|
-90.92
|
40.49
|
201.73
|
|||||
|
Net Profit Growth (%)
|
-59.16
|
-3.24
|
279.00
|
-93.25
|
42.74
|
139.97
|
|||||
|
EPS Growth (%)
|
-59.38
|
-0.03
|
2.75
|
-0.93
|
0.43
|
1.36
|
|||||
|
Book Value Growth (%)
|
-4.71
|
--
|
--
|
--
|
--
|
--
|
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
|
42.69
|
18.22
|
18.84
|
76.72
|
9.38
|
15.50
|
|||||
|
Price / Book Value
|
1.97
|
1.64
|
1.72
|
1.82
|
3.07
|
4.40
|
|||||
|
Dividend Yield (%)
|
5.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.62
|
11.64
|
10.91
|
23.54
|
7.49
|
11.30
|
|||||
|
Close Price ($)
|
28.52
|
24.90
|
26.53
|
28.79
|
51.24
|
59.05
|
|||||
|
High Price ($)
|
29.21
|
27.69
|
31.54
|
51.60
|
59.80
|
61.71
|
|||||
|
Low Price ($)
|
23.62
|
20.92
|
24.48
|
25.76
|
41.45
|
33.36
|
|||||
|
Market Cap ($ Cr)
|
170,311.63
|
--
|
--
|
--
|
--
|
--
|
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
|
0.67
|
0.78
|
0.76
|
0.84
|
0.37
|
0.50
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.04
|
0.08
|
0.12
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.42
|
1.16
|
1.17
|
0.91
|
1.22
|
1.40
|
|||||
|
Quick Ratio
|
1.10
|
0.87
|
0.92
|
0.69
|
1.00
|
1.19
|
|||||
|
Interest Coverage
|
2.57
|
3.82
|
3.60
|
1.48
|
29.05
|
19.83
|
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 (%)
|
22.31
|
25.31
|
23.22
|
18.77
|
14.36
|
19.37
|
|||||
|
Asset Turnover
|
0.26
|
0.30
|
0.29
|
0.28
|
0.53
|
0.48
|
|||||
|
Receivable days
|
--
|
89.35
|
74.49
|
78.83
|
54.65
|
60.52
|
|||||
|
Inventory Days
|
--
|
244.44
|
215.25
|
140.29
|
95.93
|
101.35
|
|||||
|
Payable days
|
--
|
123.59
|
126.28
|
98.94
|
65.87
|
58.58
|
|||||
|
Cash Conversion Cycle
|
--
|
210.20
|
163.47
|
120.19
|
84.71
|
103.29
|