Market cap
$17,348 Mln
Revenue (TTM)
$8,265 Mln
P/E Ratio
54.7
P/B Ratio
1.3
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,265.00
|
6,849.00
|
12,386.00
|
12,068.00
|
13,017.00
|
12,566.00
|
|||||
|
Cost of Revenue
|
5,423.00
|
4,777.00
|
8,474.00
|
8,435.00
|
8,992.00
|
8,537.00
|
|||||
|
Gross Profit
|
2,842.00
|
2,072.00
|
3,912.00
|
3,633.00
|
4,025.00
|
4,029.00
|
|||||
|
Operating Expenses
|
1,626.00
|
1,212.00
|
2,083.00
|
1,916.00
|
2,003.00
|
2,159.00
|
|||||
|
Operating Profit (EBIT)
|
1,216.00
|
860.00
|
1,829.00
|
1,717.00
|
2,022.00
|
1,870.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
266.00
|
257.00
|
|||||
|
Profit before Tax
|
708.00
|
200.00
|
1,192.00
|
504.00
|
1,448.00
|
1,444.00
|
|||||
|
Provision for Tax
|
167.00
|
102.00
|
414.00
|
-29.00
|
387.00
|
237.00
|
|||||
|
Profit after Tax (Net Income)
|
55.00
|
-779.00
|
703.00
|
423.00
|
5,868.00
|
6,467.00
|
|||||
|
Minority Interest
|
-29.00
|
-41.00
|
-35.00
|
-43.00
|
-49.00
|
-48.00
|
|||||
|
Consolidated Profit
|
-249.00
|
-779.00
|
703.00
|
423.00
|
5,798.00
|
6,467.00
|
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
|
13,769.00
|
13,919.00
|
23,350.00
|
24,279.00
|
26,569.00
|
26,433.00
|
|||||
|
Minority Interest
|
-29.00
|
--
|
--
|
--
|
448.00
|
617.00
|
|||||
|
Non-Current Liabilities
|
5,179.00
|
5,167.00
|
8,042.00
|
10,729.00
|
10,605.00
|
13,726.00
|
|||||
|
Current Liabilities
|
2,001.00
|
2,305.00
|
4,801.00
|
3,098.00
|
3,733.00
|
4,931.00
|
|||||
|
Total Liabilities
|
23,062.00
|
21,575.00
|
36,636.00
|
38,552.00
|
41,355.00
|
45,707.00
|
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
|
16,205.00
|
16,000.00
|
30,272.00
|
31,038.00
|
30,085.00
|
31,404.00
|
|||||
|
Current Assets
|
4,856.00
|
5,575.00
|
6,364.00
|
7,514.00
|
11,270.00
|
14,303.00
|
|||||
|
Total Assets
|
23,062.00
|
21,575.00
|
36,636.00
|
38,552.00
|
41,355.00
|
45,707.00
|
|||||
|
Total Debt*
|
3,125.00
|
3,194.00
|
7,171.00
|
7,800.00
|
8,074.00
|
11,211.00
|
|||||
|
Net Current Assets
|
2,855.00
|
3,270.00
|
1,563.00
|
4,416.00
|
7,467.00
|
3,803.00
|
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
|
--
|
1,412.00
|
1,847.00
|
2,191.00
|
588.00
|
2,281.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-687.00
|
-849.00
|
172.00
|
8,923.00
|
-2,401.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,868.00
|
-1,847.00
|
-2,989.00
|
-7,667.00
|
-6,507.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,844.00
|
-6,627.00
|
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 ($)
|
0.42
|
-5.65
|
5.04
|
2.95
|
36.80
|
37.47
|
|||||
|
Cash EPS ($)
|
--
|
-0.96
|
13.61
|
11.12
|
44.20
|
45.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
100.94
|
167.46
|
169.27
|
166.61
|
153.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.24
|
13.25
|
15.28
|
3.69
|
13.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.82
|
9.09
|
10.96
|
-0.97
|
-5.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.27
|
2.25
|
1.27
|
16.24
|
14.03
|
|||||
|
ROE (%)
|
0.19
|
-4.18
|
2.95
|
1.66
|
22.14
|
19.92
|
|||||
|
ROA (%)
|
0.17
|
-2.68
|
1.87
|
1.06
|
13.48
|
11.09
|
|||||
|
EBIT Margin (%)
|
9.40
|
7.49
|
12.58
|
7.46
|
14.90
|
15.67
|
|||||
|
Net Margin (%)
|
0.67
|
-11.37
|
5.68
|
3.51
|
44.18
|
50.43
|
|||||
|
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 (%)
|
-32.68
|
-0.45
|
0.03
|
-0.07
|
0.04
|
-0.12
|
|||||
|
EBIT Growth (%)
|
-4.07
|
-67.07
|
73.11
|
-53.61
|
-1.47
|
225.10
|
|||||
|
Net Profit Growth (%)
|
111.26
|
-210.81
|
66.19
|
-92.79
|
-9.26
|
319.15
|
|||||
|
EPS Growth (%)
|
130.17
|
-2.12
|
0.71
|
-0.92
|
-0.02
|
4.11
|
|||||
|
Book Value Growth (%)
|
-39.13
|
--
|
--
|
--
|
--
|
--
|
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
|
54.66
|
-7.12
|
15.12
|
26.09
|
1.87
|
2.16
|
|||||
|
Price / Book Value
|
1.25
|
0.40
|
0.46
|
0.45
|
0.41
|
0.53
|
|||||
|
Dividend Yield (%)
|
2.38
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.00
|
6.88
|
5.80
|
8.23
|
4.57
|
7.50
|
|||||
|
Close Price ($)
|
135.64
|
120.60
|
95.71
|
96.56
|
86.15
|
101.40
|
|||||
|
High Price ($)
|
157.98
|
125.49
|
113.05
|
98.84
|
106.90
|
109.54
|
|||||
|
Low Price ($)
|
85.92
|
67.49
|
76.74
|
78.83
|
62.16
|
83.31
|
|||||
|
Market Cap ($ Cr)
|
17,347.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.23
|
0.23
|
0.31
|
0.32
|
0.30
|
0.42
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.08
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.43
|
2.42
|
1.33
|
2.43
|
3.02
|
2.90
|
|||||
|
Quick Ratio
|
1.82
|
1.91
|
0.88
|
1.73
|
2.40
|
2.48
|
|||||
|
Interest Coverage
|
3.94
|
1.64
|
4.26
|
2.27
|
3.94
|
3.75
|
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 (%)
|
21.19
|
24.37
|
17.75
|
19.64
|
19.34
|
17.18
|
|||||
|
Asset Turnover
|
0.26
|
0.24
|
0.33
|
0.30
|
0.30
|
0.22
|
|||||
|
Receivable days
|
--
|
103.14
|
67.37
|
73.97
|
65.62
|
66.56
|
|||||
|
Inventory Days
|
--
|
126.24
|
92.17
|
96.91
|
89.67
|
95.82
|
|||||
|
Payable days
|
--
|
103.79
|
73.17
|
81.80
|
85.40
|
92.50
|
|||||
|
Cash Conversion Cycle
|
--
|
125.58
|
86.38
|
89.08
|
69.88
|
69.88
|