Market cap
$13,055 Mln
Revenue (TTM)
$3,556 Mln
P/E Ratio
179
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,555.60
|
3,247.00
|
2,736.20
|
2,455.00
|
2,182.40
|
1,944.14
|
|||||
|
Cost of Revenue
|
836.20
|
804.00
|
558.50
|
491.50
|
414.00
|
357.20
|
|||||
|
Gross Profit
|
2,719.40
|
2,443.00
|
2,177.70
|
1,963.50
|
1,768.40
|
1,586.90
|
|||||
|
Operating Expenses
|
2,642.50
|
2,515.00
|
2,173.00
|
1,681.20
|
1,317.40
|
1,154.60
|
|||||
|
Operating Profit (EBIT)
|
77.40
|
-72.00
|
4.70
|
282.30
|
451.00
|
432.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.38
|
3.25
|
|||||
|
Profit before Tax
|
101.20
|
30.00
|
210.10
|
501.30
|
486.46
|
403.97
|
|||||
|
Provision for Tax
|
27.10
|
23.00
|
71.40
|
126.60
|
117.00
|
111.40
|
|||||
|
Profit after Tax (Net Income)
|
74.10
|
7.00
|
138.70
|
374.70
|
369.50
|
292.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
369.45
|
292.56
|
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
|
7,932.00
|
8,334.00
|
7,553.50
|
7,338.60
|
6,870.12
|
5,711.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,447.00
|
1,421.00
|
1,151.00
|
1,125.30
|
1,159.73
|
1,206.51
|
|||||
|
Current Liabilities
|
747.00
|
746.00
|
552.30
|
455.80
|
372.62
|
338.69
|
|||||
|
Total Liabilities
|
10,886.00
|
10,538.00
|
9,256.80
|
8,919.70
|
8,402.47
|
7,256.87
|
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
|
8,485.00
|
8,419.00
|
4,306.60
|
3,443.60
|
3,216.60
|
3,268.75
|
|||||
|
Current Assets
|
1,654.00
|
2,119.00
|
4,950.20
|
5,476.10
|
5,185.87
|
3,988.13
|
|||||
|
Total Assets
|
10,886.00
|
10,538.00
|
9,256.80
|
8,919.70
|
8,402.47
|
7,256.87
|
|||||
|
Total Debt*
|
1,155.00
|
1,144.00
|
1,042.40
|
1,110.40
|
1,105.58
|
1,113.58
|
|||||
|
Net Current Assets
|
907.00
|
1,373.00
|
4,397.90
|
5,020.30
|
4,813.25
|
3,649.44
|
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
|
--
|
430.00
|
392.60
|
489.50
|
478.70
|
469.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,816.00
|
-912.90
|
-238.60
|
-69.10
|
-381.34
|
|||||
|
Cash from Financing Activities
|
--
|
-559.00
|
-13.70
|
-3.70
|
733.98
|
-15.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,143.54
|
72.71
|
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 ($)
|
0.18
|
0.02
|
0.34
|
0.92
|
0.91
|
0.74
|
|||||
|
Cash EPS ($)
|
--
|
0.64
|
0.70
|
1.18
|
1.25
|
1.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
19.86
|
18.50
|
18.01
|
16.92
|
14.48
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.02
|
0.96
|
1.20
|
1.18
|
1.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.10
|
-0.60
|
1.14
|
1.03
|
1.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.08
|
1.63
|
4.56
|
4.99
|
4.39
|
|||||
|
ROE (%)
|
0.91
|
0.09
|
1.86
|
5.27
|
5.87
|
5.28
|
|||||
|
ROA (%)
|
0.67
|
0.07
|
1.53
|
4.33
|
4.72
|
4.13
|
|||||
|
EBIT Margin (%)
|
2.79
|
0.92
|
8.68
|
21.70
|
22.29
|
22.41
|
|||||
|
Net Margin (%)
|
2.08
|
0.22
|
5.07
|
15.26
|
16.90
|
15.03
|
|||||
|
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 (%)
|
21.96
|
0.19
|
0.11
|
0.12
|
0.12
|
0.17
|
|||||
|
EBIT Growth (%)
|
-50.70
|
-87.37
|
-55.42
|
9.51
|
11.68
|
50.62
|
|||||
|
Net Profit Growth (%)
|
-28.89
|
-94.95
|
-62.98
|
1.41
|
26.28
|
28.83
|
|||||
|
EPS Growth (%)
|
-28.72
|
-0.95
|
-0.63
|
0.01
|
0.23
|
0.29
|
|||||
|
Book Value Growth (%)
|
-3.24
|
--
|
--
|
--
|
--
|
--
|
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
|
179.00
|
4,030.56
|
210.80
|
95.04
|
84.93
|
106.56
|
|||||
|
Price / Book Value
|
1.60
|
3.39
|
3.87
|
4.85
|
4.57
|
5.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
32.07
|
101.56
|
66.59
|
49.21
|
44.08
|
49.49
|
|||||
|
Close Price ($)
|
28.32
|
67.24
|
71.59
|
87.39
|
77.28
|
79.03
|
|||||
|
High Price ($)
|
97.43
|
97.43
|
100.38
|
92.36
|
85.37
|
101.05
|
|||||
|
Low Price ($)
|
28.18
|
62.00
|
68.26
|
65.12
|
49.00
|
74.31
|
|||||
|
Market Cap ($ Cr)
|
13,055.47
|
--
|
--
|
--
|
--
|
--
|
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
|
0.13
|
0.14
|
0.14
|
0.15
|
0.16
|
0.19
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
2.21
|
2.84
|
8.96
|
12.01
|
13.92
|
11.78
|
|||||
|
Quick Ratio
|
2.21
|
--
|
--
|
12.16
|
13.92
|
11.74
|
|||||
|
Interest Coverage
|
8.08
|
1.58
|
8.67
|
16.96
|
15.14
|
13.78
|
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 (%)
|
7.62
|
7.98
|
6.87
|
7.98
|
7.05
|
6.42
|
|||||
|
Asset Turnover
|
0.32
|
0.33
|
0.30
|
0.28
|
0.28
|
0.27
|
|||||
|
Receivable days
|
--
|
25.14
|
25.61
|
26.01
|
23.32
|
21.49
|
|||||
|
Inventory Days
|
--
|
--
|
-42.12
|
-23.93
|
5.90
|
14.56
|
|||||
|
Payable days
|
--
|
20.22
|
22.92
|
19.16
|
22.37
|
19.42
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-39.43
|
-17.07
|
6.86
|
16.64
|