Market cap
$23,706 Mln
Revenue (TTM)
$16,407 Mln
P/E Ratio
12.7
P/B Ratio
1.8
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16,407.08
|
17,311.95
|
17,946.95
|
16,061.58
|
16,229.00
|
13,926.88
|
|||||
|
Cost of Revenue
|
12,393.84
|
12,739.35
|
12,725.75
|
15,740.79
|
11,394.50
|
10,144.46
|
|||||
|
Gross Profit
|
4,013.24
|
4,572.60
|
5,221.21
|
0.03
|
4,834.50
|
3,782.42
|
|||||
|
Operating Expenses
|
1,612.33
|
1,573.93
|
1,331.31
|
1,312.64
|
1,381.22
|
1,208.70
|
|||||
|
Operating Profit (EBIT)
|
2,397.19
|
2,998.68
|
3,889.90
|
-1,312.61
|
3,453.28
|
2,635.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-13.72
|
-63.88
|
|||||
|
Profit before Tax
|
2,494.86
|
2,911.32
|
4,005.88
|
3,316.08
|
3,439.56
|
2,509.85
|
|||||
|
Provision for Tax
|
588.42
|
692.59
|
922.62
|
892.65
|
822.24
|
563.53
|
|||||
|
Profit after Tax (Net Income)
|
1,906.45
|
2,218.73
|
3,083.26
|
2,602.37
|
2,617.32
|
1,946.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,087.45
|
2,218.73
|
3,083.26
|
2,592.87
|
2,617.32
|
1,946.32
|
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
|
13,013.73
|
12,985.44
|
12,121.96
|
9,372.92
|
8,914.10
|
7,489.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,279.86
|
2,490.56
|
2,452.52
|
3,056.46
|
2,847.68
|
2,820.69
|
|||||
|
Current Liabilities
|
2,969.60
|
2,572.43
|
2,789.28
|
4,773.05
|
3,034.73
|
3,042.43
|
|||||
|
Total Liabilities
|
21,232.79
|
18,048.42
|
17,363.76
|
14,451.61
|
14,796.52
|
13,352.63
|
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
|
2,620.72
|
2,848.38
|
1,421.56
|
717.24
|
1,656.48
|
1,495.08
|
|||||
|
Current Assets
|
15,642.47
|
15,200.04
|
15,942.21
|
12,946.15
|
13,140.03
|
11,857.55
|
|||||
|
Total Assets
|
20,754.88
|
18,048.42
|
17,363.76
|
14,451.61
|
14,796.52
|
13,352.63
|
|||||
|
Total Debt*
|
2,298.18
|
2,403.15
|
2,339.88
|
1,962.22
|
2,632.24
|
4,058.09
|
|||||
|
Net Current Assets
|
13,150.78
|
15,994.69
|
15,082.42
|
13,812.44
|
10,105.30
|
8,815.12
|
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
|
--
|
1,871.25
|
1,680.79
|
2,196.76
|
668.47
|
1,004.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-80.42
|
-94.48
|
-129.10
|
-171.74
|
-124.13
|
|||||
|
Cash from Financing Activities
|
--
|
-1,435.73
|
-1,781.82
|
-1,313.04
|
-1,235.74
|
-1,678.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-739.01
|
-798.67
|
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 ($)
|
9.74
|
11.33
|
14.95
|
12.06
|
11.47
|
7.72
|
|||||
|
Cash EPS ($)
|
9.80
|
11.91
|
15.39
|
12.43
|
11.79
|
7.99
|
|||||
|
Adjusted Book Value ($)
|
69.34
|
66.33
|
58.79
|
43.44
|
39.08
|
29.69
|
|||||
|
Dividend per Share ($)
|
0.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.56
|
8.15
|
10.18
|
2.93
|
3.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.93
|
7.58
|
9.75
|
2.44
|
3.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.87
|
23.90
|
22.75
|
22.67
|
18.29
|
|||||
|
ROE (%)
|
14.67
|
17.67
|
28.69
|
28.46
|
31.91
|
27.69
|
|||||
|
ROA (%)
|
9.49
|
12.53
|
19.38
|
17.80
|
18.60
|
15.23
|
|||||
|
EBIT Margin (%)
|
14.11
|
16.82
|
22.32
|
-8.17
|
21.28
|
18.92
|
|||||
|
Net Margin (%)
|
11.62
|
12.82
|
17.18
|
16.20
|
16.14
|
14.04
|
|||||
|
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 (%)
|
-7.28
|
-0.04
|
0.12
|
-0.01
|
0.17
|
0.26
|
|||||
|
EBIT Growth (%)
|
-35.29
|
-27.33
|
405.22
|
-138.01
|
31.04
|
47.47
|
|||||
|
Net Profit Growth (%)
|
-30.48
|
-28.04
|
18.48
|
-0.57
|
34.48
|
38.35
|
|||||
|
EPS Growth (%)
|
-27.16
|
-0.24
|
0.24
|
0.05
|
0.49
|
0.47
|
|||||
|
Book Value Growth (%)
|
7.13
|
--
|
--
|
--
|
--
|
--
|
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
|
12.70
|
10.35
|
7.28
|
8.56
|
3.97
|
7.41
|
|||||
|
Price / Book Value
|
1.81
|
1.77
|
1.85
|
2.38
|
1.17
|
1.92
|
|||||
|
Dividend Yield (%)
|
0.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.19
|
7.52
|
5.50
|
-18.03
|
3.20
|
5.82
|
|||||
|
Close Price ($)
|
137.21
|
117.26
|
108.90
|
103.22
|
45.53
|
57.16
|
|||||
|
High Price ($)
|
144.50
|
142.11
|
149.44
|
105.13
|
58.09
|
63.91
|
|||||
|
Low Price ($)
|
104.04
|
88.07
|
99.03
|
45.11
|
35.03
|
39.92
|
|||||
|
Market Cap ($ Cr)
|
23,706.03
|
--
|
--
|
--
|
--
|
--
|
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
|
0.19
|
0.19
|
0.21
|
0.30
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.05
|
0.21
|
0.23
|
0.27
|
|||||
|
Current Ratio
|
5.27
|
5.91
|
5.72
|
2.71
|
4.33
|
3.90
|
|||||
|
Quick Ratio
|
0.65
|
0.88
|
0.79
|
0.31
|
0.60
|
0.92
|
|||||
|
Interest Coverage
|
4,979.72
|
4,812.10
|
8,364.00
|
-3,162.92
|
12,159.42
|
5,249.39
|
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 (%)
|
--
|
1.54
|
1.41
|
0.17
|
4.17
|
6.80
|
|||||
|
Asset Turnover
|
0.82
|
0.98
|
1.13
|
1.10
|
1.15
|
1.09
|
|||||
|
Receivable days
|
--
|
5.48
|
2.85
|
8.01
|
18.28
|
19.83
|
|||||
|
Inventory Days
|
--
|
382.42
|
362.02
|
264.54
|
326.54
|
301.89
|
|||||
|
Payable days
|
--
|
20.83
|
19.33
|
13.75
|
19.03
|
20.39
|
|||||
|
Cash Conversion Cycle
|
--
|
367.07
|
345.54
|
258.79
|
325.79
|
301.33
|