Market cap
$160,954 Mln
Revenue (TTM)
$55,227 Mln
P/E Ratio
17.3
P/B Ratio
5.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
55,227.00
|
52,017.00
|
43,978.00
|
37,281.00
|
31,877.00
|
17,455.00
|
|||||
|
Cost of Revenue
|
31,863.00
|
31,338.00
|
26,651.00
|
22,457.00
|
19,659.00
|
9,351.00
|
|||||
|
Gross Profit
|
23,364.00
|
20,679.00
|
17,327.00
|
14,824.00
|
12,218.00
|
8,104.00
|
|||||
|
Operating Expenses
|
16,476.00
|
15,114.00
|
14,528.00
|
13,714.00
|
14,050.00
|
21,289.00
|
|||||
|
Operating Profit (EBIT)
|
6,888.00
|
5,565.00
|
2,799.00
|
1,110.00
|
-1,832.00
|
-3,834.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-6,922.00
|
3,255.00
|
|||||
|
Profit before Tax
|
6,615.00
|
5,747.00
|
4,087.00
|
2,369.00
|
-9,319.00
|
-1,025.00
|
|||||
|
Provision for Tax
|
-3,052.00
|
-4,346.00
|
-5,758.00
|
213.00
|
-181.00
|
-492.00
|
|||||
|
Profit after Tax (Net Income)
|
9,579.00
|
10,053.00
|
9,856.00
|
1,887.00
|
-9,141.00
|
-496.00
|
|||||
|
Minority Interest
|
-88.00
|
-40.00
|
11.00
|
-269.00
|
3.00
|
74.00
|
|||||
|
Consolidated Profit
|
6,922.00
|
10,053.00
|
9,856.00
|
1,887.00
|
-9,141.00
|
-496.00
|
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
|
27,316.00
|
27,041.00
|
21,558.00
|
11,249.00
|
7,340.00
|
15,349.00
|
|||||
|
Minority Interest
|
-88.00
|
--
|
--
|
--
|
734.00
|
687.00
|
|||||
|
Non-Current Liabilities
|
22,531.00
|
21,399.00
|
17,292.00
|
16,563.00
|
14,752.00
|
14,401.00
|
|||||
|
Current Liabilities
|
14,871.00
|
12,320.00
|
11,476.00
|
9,454.00
|
8,853.00
|
9,024.00
|
|||||
|
Total Liabilities
|
80,672.00
|
61,802.00
|
51,244.00
|
38,699.00
|
32,109.00
|
38,774.00
|
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
|
53,272.00
|
47,809.00
|
38,999.00
|
27,402.00
|
22,860.00
|
29,955.00
|
|||||
|
Current Assets
|
12,529.00
|
13,993.00
|
12,245.00
|
11,297.00
|
9,249.00
|
8,819.00
|
|||||
|
Total Assets
|
80,672.00
|
61,802.00
|
51,244.00
|
38,699.00
|
32,109.00
|
38,774.00
|
|||||
|
Total Debt*
|
14,731.00
|
12,080.00
|
11,436.00
|
11,830.00
|
11,717.00
|
11,105.00
|
|||||
|
Net Current Assets
|
-2,342.00
|
1,673.00
|
769.00
|
1,843.00
|
396.00
|
-205.00
|
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
|
--
|
10,099.00
|
7,137.00
|
3,585.00
|
642.00
|
-445.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3,673.00
|
-4,028.00
|
-3,226.00
|
-1,637.00
|
-1,201.00
|
|||||
|
Cash from Financing Activities
|
--
|
-5,604.00
|
-1,236.00
|
-95.00
|
15.00
|
1,780.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-980.00
|
134.00
|
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 ($)
|
4.55
|
4.77
|
4.60
|
0.89
|
-4.44
|
-0.25
|
|||||
|
Cash EPS ($)
|
--
|
5.13
|
4.95
|
1.28
|
-3.98
|
0.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.84
|
10.07
|
5.30
|
3.56
|
7.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.80
|
3.33
|
1.69
|
0.31
|
-0.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.64
|
3.22
|
1.58
|
0.19
|
-0.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
27.88
|
35.15
|
8.96
|
-40.17
|
-2.02
|
|||||
|
ROE (%)
|
34.92
|
41.37
|
60.08
|
20.30
|
-80.58
|
-3.59
|
|||||
|
ROA (%)
|
12.83
|
17.79
|
21.92
|
5.33
|
-25.79
|
-1.38
|
|||||
|
EBIT Margin (%)
|
13.12
|
12.00
|
10.57
|
7.92
|
-27.80
|
-21.97
|
|||||
|
Net Margin (%)
|
17.34
|
19.33
|
22.41
|
5.06
|
-36.63
|
-2.39
|
|||||
|
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 (%)
|
16.68
|
0.18
|
0.18
|
0.17
|
0.83
|
0.57
|
|||||
|
EBIT Growth (%)
|
2.93
|
34.25
|
57.35
|
133.34
|
-131.12
|
40.91
|
|||||
|
Net Profit Growth (%)
|
-24.84
|
2.00
|
422.31
|
120.64
|
-1,742.94
|
92.66
|
|||||
|
EPS Growth (%)
|
-22.83
|
0.04
|
4.18
|
1.20
|
-16.94
|
0.93
|
|||||
|
Book Value Growth (%)
|
25.24
|
--
|
--
|
--
|
--
|
--
|
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
|
17.28
|
17.12
|
13.11
|
69.24
|
-5.57
|
-169.55
|
|||||
|
Price / Book Value
|
5.87
|
6.36
|
5.99
|
11.61
|
6.94
|
5.48
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.44
|
25.27
|
24.71
|
36.08
|
-7.29
|
249.23
|
|||||
|
Close Price ($)
|
72.16
|
81.71
|
60.32
|
61.57
|
24.73
|
41.93
|
|||||
|
High Price ($)
|
101.99
|
101.99
|
87.00
|
63.53
|
45.90
|
64.05
|
|||||
|
Low Price ($)
|
67.19
|
60.63
|
54.84
|
24.24
|
19.90
|
34.88
|
|||||
|
Market Cap ($ Cr)
|
160,953.75
|
--
|
--
|
--
|
--
|
--
|
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
|
0.39
|
0.45
|
0.53
|
1.05
|
1.60
|
0.72
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.01
|
0.07
|
0.04
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
0.84
|
1.14
|
1.07
|
1.19
|
1.04
|
0.98
|
|||||
|
Quick Ratio
|
0.84
|
--
|
--
|
--
|
0.97
|
0.80
|
|||||
|
Interest Coverage
|
15.32
|
14.18
|
8.89
|
4.67
|
-15.68
|
-7.94
|
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 (%)
|
7.78
|
7.36
|
8.67
|
11.05
|
10.95
|
17.14
|
|||||
|
Asset Turnover
|
0.74
|
0.92
|
0.98
|
1.05
|
0.90
|
0.48
|
|||||
|
Receivable days
|
--
|
26.83
|
32.96
|
37.28
|
37.13
|
47.39
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
11.06
|
21.58
|
47.07
|
|||||
|
Payable days
|
--
|
10.90
|
11.29
|
12.34
|
14.75
|
21.39
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
35.99
|
43.96
|
73.07
|