Market cap
$-- Mln
Revenue (TTM)
$540 Mln
P/E Ratio
0
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
540.00
|
5,917.00
|
3,996.43
|
3,318.08
|
2,601.02
|
1,940.86
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
540.00
|
5,917.00
|
3,996.43
|
3,318.08
|
--
|
--
|
|||||
|
Operating Expenses
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
3,648.00
|
2,594.00
|
1,741.28
|
1,775.35
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,172.00
|
2,724.00
|
1,741.88
|
1,610.40
|
1,362.91
|
874.64
|
|||||
|
Provision for Tax
|
563.00
|
651.00
|
447.59
|
425.69
|
351.56
|
355.46
|
|||||
|
Profit after Tax (Net Income)
|
1,672.00
|
1,833.00
|
1,208.37
|
1,136.86
|
973.84
|
490.51
|
|||||
|
Minority Interest
|
63.00
|
-240.00
|
-85.93
|
-47.86
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
16,004.00
|
16,236.00
|
8,219.70
|
6,470.31
|
5,116.21
|
4,179.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
181,520.00
|
2,958.00
|
20.55
|
17.43
|
696.47
|
695.49
|
|||||
|
Current Liabilities
|
13,978.00
|
121.00
|
20.55
|
17.43
|
312.00
|
703.73
|
|||||
|
Total Liabilities
|
211,793.00
|
211,478.00
|
115,511.01
|
71,004.90
|
56,927.98
|
51,214.47
|
Assets ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
121,294.00
|
129,077.00
|
49,896.70
|
29,618.18
|
--
|
--
|
|||||
|
Current Assets
|
42,954.00
|
82,401.00
|
51,793.03
|
22,541.94
|
--
|
--
|
|||||
|
Total Assets
|
211,793.00
|
211,478.00
|
115,511.01
|
71,004.90
|
56,779.35
|
51,074.85
|
|||||
|
Total Debt*
|
19,348.00
|
3,079.00
|
1,123.74
|
584.26
|
1,008.46
|
1,399.22
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2,864.00
|
1,812.00
|
1,445.49
|
1,164.13
|
933.56
|
580.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-9.00
|
85,468.00
|
40,653.21
|
11,418.00
|
4,515.28
|
5,700.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
28.12
|
30.74
|
23.03
|
21.88
|
18.14
|
9.17
|
|||||
|
Cash EPS ($)
|
31.86
|
33.28
|
24.95
|
23.47
|
18.14
|
9.17
|
|||||
|
Adjusted Book Value ($)
|
269.18
|
272.31
|
156.67
|
124.53
|
95.30
|
78.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
48.17
|
30.39
|
27.55
|
22.40
|
17.39
|
10.84
|
|||||
|
Free Cash Flow per Share ($)
|
44.55
|
28.50
|
25.88
|
21.14
|
16.54
|
9.89
|
Profitability Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
6.12
|
12.79
|
14.74
|
17.25
|
16.64
|
9.32
|
|||||
|
ROE (%)
|
10.37
|
14.99
|
16.45
|
19.62
|
20.95
|
12.54
|
|||||
|
ROA (%)
|
0.79
|
1.12
|
1.30
|
1.78
|
1.80
|
1.02
|
|||||
|
EBIT Margin (%)
|
675.56
|
43.84
|
43.57
|
53.51
|
53.88
|
45.89
|
|||||
|
Net Margin (%)
|
309.63
|
30.98
|
30.24
|
34.26
|
37.44
|
25.27
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.91
|
0.48
|
0.20
|
0.28
|
0.34
|
0.23
|
|||||
|
EBIT Growth (%)
|
40.63
|
48.97
|
-1.92
|
26.69
|
57.32
|
31.79
|
|||||
|
Net Profit Growth (%)
|
-8.78
|
51.69
|
6.29
|
16.74
|
98.54
|
28.17
|
|||||
|
EPS Growth (%)
|
-0.09
|
0.33
|
0.05
|
0.21
|
0.98
|
0.26
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
8.18
|
22.06
|
16.84
|
11.47
|
10.47
|
25.50
|
|||||
|
Price / Book Value
|
0.85
|
2.49
|
2.48
|
2.02
|
1.99
|
2.99
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.77
|
0.61
|
-14.72
|
-3.86
|
-0.02
|
0.12
|
|||||
|
Close Price ($)
|
230.14
|
678.24
|
387.83
|
251.04
|
189.92
|
233.77
|
|||||
|
High Price ($)
|
752.68
|
763.22
|
389.06
|
259.95
|
333.74
|
242.92
|
|||||
|
Low Price ($)
|
198.10
|
376.40
|
127.39
|
183.04
|
177.70
|
159.44
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.21
|
0.19
|
0.14
|
0.09
|
0.20
|
0.33
|
|||||
|
Short term debt to equity ratio
|
0.85
|
0.01
|
0.00
|
0.00
|
0.06
|
0.17
|
|||||
|
Current Ratio
|
3.07
|
681.00
|
2,519.97
|
1,293.28
|
--
|
--
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
3.07
|
23.58
|
20.41
|
8.34
|
18.46
|
19.90
|
Operating Efficiency Ratios |
Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
570.74
|
32.58
|
80.22
|
52.60
|
9.76
|
10.19
|
|||||
|
Asset Turnover
|
0.00
|
0.04
|
0.04
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
1,694.35
|
158.45
|
226.25
|
110.02
|
31.70
|
34.96
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|