Market cap
$15,596 Mln
Revenue (TTM)
$5,908 Mln
P/E Ratio
508.3
P/B Ratio
2
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,907.90
|
5,142.73
|
5,377.53
|
9,617.20
|
7,320.10
|
3,327.96
|
|||||
|
Cost of Revenue
|
4,496.29
|
4,471.11
|
5,317.29
|
8,416.19
|
4,234.52
|
2,319.49
|
|||||
|
Gross Profit
|
1,411.61
|
671.62
|
60.24
|
1,201.01
|
3,085.59
|
1,008.47
|
|||||
|
Operating Expenses
|
707.37
|
577.83
|
696.25
|
959.89
|
584.13
|
475.81
|
|||||
|
Operating Profit (EBIT)
|
704.25
|
93.79
|
-636.01
|
241.12
|
2,501.46
|
532.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
858.63
|
-507.57
|
|||||
|
Profit before Tax
|
272.91
|
-308.33
|
-1,048.39
|
2,100.82
|
3,205.72
|
229.39
|
|||||
|
Provision for Tax
|
90.71
|
156.88
|
87.09
|
430.28
|
390.59
|
29.45
|
|||||
|
Profit after Tax (Net Income)
|
224.18
|
-510.63
|
-1,179.45
|
1,573.48
|
2,689.82
|
123.67
|
|||||
|
Minority Interest
|
-54.31
|
-45.42
|
-43.97
|
-112.02
|
125.32
|
-76.27
|
|||||
|
Consolidated Profit
|
-658.25
|
-677.38
|
-1,316.10
|
1,573.48
|
2,689.82
|
123.67
|
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
|
10,275.17
|
9,533.37
|
9,961.52
|
9,412.18
|
7,982.63
|
5,625.27
|
|||||
|
Minority Interest
|
-54.31
|
--
|
--
|
--
|
208.22
|
180.34
|
|||||
|
Non-Current Liabilities
|
3,520.98
|
4,794.71
|
4,443.50
|
5,045.09
|
4,524.66
|
3,294.18
|
|||||
|
Current Liabilities
|
1,891.10
|
1,798.04
|
1,966.46
|
3,560.46
|
2,741.02
|
1,874.34
|
|||||
|
Total Liabilities
|
17,837.04
|
16,374.21
|
16,609.65
|
18,270.65
|
15,456.52
|
10,974.12
|
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
|
11,960.89
|
12,366.07
|
12,767.39
|
13,053.73
|
10,269.61
|
8,980.44
|
|||||
|
Current Assets
|
3,944.20
|
4,008.14
|
3,842.26
|
5,216.92
|
5,186.92
|
1,993.68
|
|||||
|
Total Assets
|
17,796.20
|
16,374.21
|
16,609.65
|
18,270.65
|
15,456.52
|
10,974.12
|
|||||
|
Total Debt*
|
1,985.81
|
3,296.65
|
3,615.68
|
4,280.44
|
3,316.37
|
2,521.24
|
|||||
|
Net Current Assets
|
2,053.10
|
2,210.10
|
1,875.80
|
1,656.46
|
2,445.90
|
133.65
|
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
|
--
|
1,282.27
|
687.88
|
1,326.58
|
1,907.85
|
344.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-146.01
|
-1,584.77
|
-2,564.57
|
-1,422.65
|
-666.59
|
|||||
|
Cash from Financing Activities
|
--
|
-834.19
|
1,241.74
|
623.91
|
611.89
|
50.21
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,097.09
|
-272.12
|
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 ($)
|
1.33
|
-4.34
|
-10.02
|
13.41
|
22.81
|
1.06
|
|||||
|
Cash EPS ($)
|
--
|
1.26
|
-5.02
|
16.57
|
25.36
|
3.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
81.00
|
84.62
|
80.20
|
67.69
|
48.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.89
|
5.84
|
11.30
|
16.18
|
2.94
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.88
|
-8.43
|
-7.06
|
5.48
|
-5.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.87
|
-8.65
|
12.59
|
27.67
|
1.54
|
|||||
|
ROE (%)
|
1.72
|
-5.24
|
-12.18
|
18.09
|
39.53
|
2.50
|
|||||
|
ROA (%)
|
1.21
|
-3.10
|
-6.76
|
9.33
|
20.35
|
1.15
|
|||||
|
EBIT Margin (%)
|
7.40
|
-1.96
|
-16.42
|
23.05
|
45.47
|
8.74
|
|||||
|
Net Margin (%)
|
3.79
|
-9.93
|
-21.93
|
16.36
|
32.89
|
4.38
|
|||||
|
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 (%)
|
18.32
|
-0.04
|
-0.44
|
0.31
|
1.20
|
0.06
|
|||||
|
EBIT Growth (%)
|
179.80
|
88.60
|
-139.82
|
-33.40
|
1,044.42
|
-44.67
|
|||||
|
Net Profit Growth (%)
|
117.55
|
56.71
|
-174.96
|
-41.50
|
2,074.96
|
-67.09
|
|||||
|
EPS Growth (%)
|
116.81
|
0.57
|
-1.75
|
-0.41
|
20.58
|
-0.70
|
|||||
|
Book Value Growth (%)
|
-13.32
|
--
|
--
|
--
|
--
|
--
|
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
|
508.31
|
-32.60
|
-8.59
|
10.78
|
9.51
|
221.16
|
|||||
|
Price / Book Value
|
1.99
|
1.75
|
1.02
|
1.80
|
3.20
|
4.86
|
|||||
|
Dividend Yield (%)
|
1.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.73
|
32.73
|
-43.03
|
7.69
|
7.55
|
52.37
|
|||||
|
Close Price ($)
|
135.03
|
141.44
|
86.08
|
144.48
|
216.86
|
233.77
|
|||||
|
High Price ($)
|
221.00
|
152.08
|
149.61
|
293.01
|
334.55
|
291.48
|
|||||
|
Low Price ($)
|
60.64
|
49.43
|
71.97
|
112.00
|
169.93
|
133.82
|
|||||
|
Market Cap ($ Cr)
|
15,595.55
|
--
|
--
|
--
|
--
|
--
|
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
|
0.18
|
0.35
|
0.36
|
0.45
|
0.42
|
0.45
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.04
|
0.07
|
0.00
|
0.07
|
|||||
|
Current Ratio
|
2.09
|
2.23
|
1.95
|
1.47
|
1.89
|
1.06
|
|||||
|
Quick Ratio
|
1.35
|
1.57
|
1.19
|
0.86
|
1.13
|
0.64
|
|||||
|
Interest Coverage
|
2.58
|
-0.48
|
-5.33
|
19.10
|
27.07
|
4.73
|
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 (%)
|
12.32
|
14.87
|
19.82
|
19.08
|
19.79
|
21.04
|
|||||
|
Asset Turnover
|
0.32
|
0.31
|
0.31
|
0.57
|
0.55
|
0.31
|
|||||
|
Receivable days
|
--
|
65.00
|
98.51
|
62.36
|
53.61
|
67.55
|
|||||
|
Inventory Days
|
--
|
109.54
|
125.84
|
91.95
|
123.98
|
121.95
|
|||||
|
Payable days
|
--
|
75.87
|
104.13
|
89.84
|
116.44
|
89.07
|
|||||
|
Cash Conversion Cycle
|
--
|
98.67
|
120.21
|
64.47
|
61.14
|
100.43
|