Market cap
$61,484 Mln
Revenue (TTM)
$30,523 Mln
P/E Ratio
11.5
P/B Ratio
1
Div. Yield
4.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
30,523.00
|
30,438.00
|
24,253.00
|
29,950.00
|
22,294.00
|
23,064.00
|
|||||
|
Cost of Revenue
|
10,983.00
|
11,501.00
|
12,845.00
|
12,037.00
|
3,098.00
|
-45.00
|
|||||
|
Gross Profit
|
19,540.00
|
18,937.00
|
11,408.00
|
17,913.00
|
19,196.00
|
23,109.00
|
|||||
|
Operating Expenses
|
12,734.00
|
12,588.00
|
12,009.00
|
18,678.00
|
12,167.00
|
15,116.00
|
|||||
|
Operating Profit (EBIT)
|
6,806.00
|
6,349.00
|
-601.00
|
-765.00
|
7,029.00
|
7,993.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6,806.00
|
6,349.00
|
-601.00
|
-765.00
|
7,029.00
|
7,993.00
|
|||||
|
Provision for Tax
|
966.00
|
1,042.00
|
-556.00
|
738.00
|
1,250.00
|
1,556.00
|
|||||
|
Profit after Tax (Net Income)
|
5,840.00
|
5,307.00
|
4,818.00
|
-1,091.00
|
6,260.00
|
6,440.00
|
|||||
|
Minority Interest
|
--
|
--
|
-22.00
|
-44.00
|
-7.00
|
3.00
|
|||||
|
Consolidated Profit
|
2,637.00
|
4,974.00
|
4,469.00
|
-1,452.00
|
5,927.00
|
6,033.00
|
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
|
64,095.00
|
65,189.00
|
63,679.00
|
59,101.00
|
60,514.00
|
69,271.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
465,043.00
|
54,112.00
|
49,664.00
|
57,028.00
|
59,352.00
|
50,508.00
|
|||||
|
Current Liabilities
|
26,885.00
|
428,237.00
|
417,833.00
|
419,068.00
|
435,366.00
|
421,462.00
|
|||||
|
Total Liabilities
|
582,908.00
|
547,538.00
|
531,176.00
|
535,349.00
|
555,255.00
|
541,241.00
|
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
|
551,316.00
|
176,723.00
|
472,516.00
|
425,690.00
|
449,099.00
|
356,327.00
|
|||||
|
Current Assets
|
4,707.00
|
370,815.00
|
58,660.00
|
109,659.00
|
106,156.00
|
184,914.00
|
|||||
|
Total Assets
|
560,730.00
|
547,538.00
|
531,176.00
|
535,349.00
|
555,255.00
|
541,241.00
|
|||||
|
Total Debt*
|
69,861.00
|
69,802.00
|
62,265.00
|
62,121.00
|
65,074.00
|
40,887.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
5,739.00
|
2,164.00
|
8,631.00
|
11,081.00
|
7,892.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-17,763.00
|
18,598.00
|
22,858.00
|
-29,972.00
|
-32,056.00
|
|||||
|
Cash from Financing Activities
|
--
|
8,633.00
|
-11,638.00
|
-22,266.00
|
20,017.00
|
25,591.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,427.00
|
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 ($)
|
4.59
|
4.13
|
3.61
|
-0.82
|
4.68
|
4.80
|
|||||
|
Cash EPS ($)
|
4.36
|
4.78
|
4.35
|
0.09
|
5.25
|
5.36
|
|||||
|
Adjusted Book Value ($)
|
48.04
|
50.73
|
47.75
|
44.31
|
45.25
|
51.58
|
|||||
|
Dividend per Share ($)
|
4.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.47
|
1.62
|
6.47
|
8.29
|
5.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.47
|
1.62
|
6.47
|
7.86
|
5.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.07
|
3.90
|
-0.88
|
5.31
|
5.69
|
|||||
|
ROE (%)
|
9.03
|
8.24
|
7.85
|
-1.82
|
9.65
|
9.19
|
|||||
|
ROA (%)
|
1.00
|
0.98
|
0.90
|
-0.20
|
1.14
|
1.23
|
|||||
|
EBIT Margin (%)
|
16.35
|
20.86
|
-2.48
|
-2.55
|
31.53
|
34.66
|
|||||
|
Net Margin (%)
|
19.13
|
17.44
|
19.87
|
-3.64
|
28.08
|
27.92
|
|||||
|
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 (%)
|
0.35
|
0.26
|
-0.19
|
0.34
|
-0.03
|
-0.06
|
|||||
|
EBIT Growth (%)
|
-20.93
|
1,156.41
|
21.44
|
-110.88
|
-12.06
|
46.04
|
|||||
|
Net Profit Growth (%)
|
11.90
|
10.15
|
541.61
|
-117.43
|
-2.80
|
43.69
|
|||||
|
EPS Growth (%)
|
16.83
|
0.14
|
5.42
|
-1.17
|
-0.02
|
0.46
|
|||||
|
Book Value Growth (%)
|
4.11
|
--
|
--
|
--
|
--
|
--
|
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
|
11.54
|
11.92
|
12.01
|
-45.13
|
9.19
|
12.21
|
|||||
|
Price / Book Value
|
1.04
|
0.97
|
0.91
|
0.83
|
0.95
|
1.14
|
|||||
|
Dividend Yield (%)
|
4.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
12.43
|
200.52
|
30.59
|
3.50
|
-5.75
|
|||||
|
Close Price ($)
|
49.82
|
49.21
|
43.38
|
36.92
|
43.03
|
58.55
|
|||||
|
High Price ($)
|
55.75
|
50.86
|
49.06
|
51.26
|
68.95
|
65.42
|
|||||
|
Low Price ($)
|
40.79
|
33.56
|
34.23
|
25.56
|
40.01
|
46.71
|
|||||
|
Market Cap ($ Cr)
|
61,484.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.07
|
0.98
|
1.05
|
1.08
|
0.59
|
|||||
|
Short term debt to equity ratio
|
0.42
|
0.43
|
0.43
|
0.39
|
0.36
|
0.07
|
|||||
|
Current Ratio
|
0.18
|
0.87
|
0.14
|
0.26
|
0.24
|
0.44
|
|||||
|
Quick Ratio
|
0.18
|
--
|
--
|
0.28
|
0.27
|
0.53
|
|||||
|
Interest Coverage
|
1.70
|
0.63
|
-0.05
|
-0.08
|
3.03
|
10.41
|
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 (%)
|
--
|
1,069.22
|
54.74
|
36.66
|
52.80
|
44.85
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
2,032.31
|
182.65
|
138.73
|
181.17
|
156.75
|
|||||
|
Inventory Days
|
--
|
--
|
-224.47
|
-298.37
|
-3,044.32
|
300,795.55
|
|||||
|
Payable days
|
--
|
--
|
--
|
12,547.07
|
48,926.94
|
-3,236,784.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-12,706.71
|
-51,790.09
|
3,537,736.92
|