Market cap
$24,488 Mln
Revenue (TTM)
$10,195 Mln
P/E Ratio
43.9
P/B Ratio
1.1
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
10,194.88
|
7,705.88
|
10,105.89
|
9,654.42
|
8,975.52
|
8,523.76
|
|||||
|
Cost of Revenue
|
3,681.52
|
2,113.38
|
3,760.12
|
3,727.52
|
3,778.62
|
3,773.73
|
|||||
|
Gross Profit
|
6,513.36
|
5,592.50
|
6,345.78
|
5,926.90
|
5,196.90
|
4,750.04
|
|||||
|
Operating Expenses
|
5,305.16
|
4,120.63
|
4,060.31
|
3,713.87
|
3,219.48
|
2,994.16
|
|||||
|
Operating Profit (EBIT)
|
1,208.20
|
1,471.87
|
2,285.47
|
2,213.03
|
1,977.42
|
1,755.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
119.29
|
131.67
|
|||||
|
Profit before Tax
|
708.15
|
1,380.23
|
1,939.29
|
1,237.84
|
310.01
|
1,156.90
|
|||||
|
Provision for Tax
|
149.92
|
251.56
|
295.13
|
209.02
|
166.69
|
169.03
|
|||||
|
Profit after Tax (Net Income)
|
-955.85
|
1,400.11
|
1,570.37
|
986.23
|
111.49
|
965.46
|
|||||
|
Minority Interest
|
-81.22
|
-55.94
|
-73.79
|
-42.59
|
-31.82
|
-22.40
|
|||||
|
Consolidated Profit
|
852.73
|
1,400.11
|
1,570.37
|
986.23
|
111.49
|
965.46
|
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
|
23,110.71
|
22,888.77
|
22,280.69
|
22,999.21
|
22,303.51
|
25,628.20
|
|||||
|
Minority Interest
|
-81.22
|
--
|
--
|
--
|
236.70
|
241.22
|
|||||
|
Non-Current Liabilities
|
25,450.34
|
22,102.16
|
17,620.97
|
18,656.94
|
15,370.11
|
14,947.28
|
|||||
|
Current Liabilities
|
14,153.80
|
7,456.84
|
6,252.71
|
8,125.73
|
6,898.69
|
4,463.01
|
|||||
|
Total Liabilities
|
77,727.59
|
53,338.48
|
46,890.26
|
50,570.19
|
44,809.01
|
45,279.71
|
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
|
51,903.96
|
40,735.81
|
40,853.59
|
42,496.43
|
38,494.87
|
40,568.73
|
|||||
|
Current Assets
|
11,669.83
|
12,602.67
|
6,036.67
|
8,073.76
|
6,314.15
|
4,710.99
|
|||||
|
Total Assets
|
77,727.59
|
53,338.48
|
46,890.26
|
50,570.19
|
44,809.01
|
45,279.71
|
|||||
|
Total Debt*
|
22,418.33
|
21,865.38
|
16,815.38
|
17,375.82
|
14,285.90
|
12,081.07
|
|||||
|
Net Current Assets
|
-2,483.97
|
5,145.83
|
-216.04
|
-51.97
|
-584.54
|
247.97
|
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
|
--
|
2,656.59
|
3,532.68
|
2,248.74
|
2,244.04
|
2,780.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-185.46
|
-173.89
|
-4,361.11
|
-675.54
|
-2,293.83
|
|||||
|
Cash from Financing Activities
|
--
|
3,687.68
|
-2,766.86
|
2,141.12
|
-1,376.70
|
-405.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
191.80
|
81.63
|
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 ($)
|
-3.98
|
5.83
|
6.24
|
3.78
|
0.42
|
3.35
|
|||||
|
Cash EPS ($)
|
--
|
11.72
|
13.63
|
10.58
|
6.67
|
9.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
95.30
|
88.50
|
88.09
|
83.86
|
88.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.06
|
14.03
|
8.61
|
8.44
|
9.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.49
|
11.35
|
6.09
|
6.12
|
7.93
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.34
|
3.95
|
2.56
|
0.30
|
2.58
|
|||||
|
ROE (%)
|
-4.51
|
6.20
|
6.94
|
4.35
|
0.47
|
3.65
|
|||||
|
ROA (%)
|
-1.42
|
2.79
|
3.22
|
2.07
|
0.25
|
2.16
|
|||||
|
EBIT Margin (%)
|
11.26
|
26.34
|
24.85
|
19.00
|
7.27
|
15.70
|
|||||
|
Net Margin (%)
|
-9.38
|
18.17
|
15.54
|
10.22
|
1.23
|
11.15
|
|||||
|
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 (%)
|
14.78
|
-0.24
|
0.05
|
0.08
|
0.05
|
0.15
|
|||||
|
EBIT Growth (%)
|
-51.10
|
-19.18
|
36.89
|
181.21
|
-51.24
|
48.51
|
|||||
|
Net Profit Growth (%)
|
-177.14
|
-10.84
|
59.23
|
784.57
|
-88.45
|
65.17
|
|||||
|
EPS Growth (%)
|
-169.58
|
-0.07
|
0.65
|
8.01
|
-0.87
|
0.72
|
|||||
|
Book Value Growth (%)
|
-3.76
|
--
|
--
|
--
|
--
|
--
|
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
|
43.86
|
13.28
|
17.97
|
33.62
|
236.92
|
40.39
|
|||||
|
Price / Book Value
|
1.06
|
0.81
|
1.27
|
1.44
|
1.18
|
1.52
|
|||||
|
Dividend Yield (%)
|
1.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.07
|
9.32
|
9.40
|
12.96
|
15.94
|
15.18
|
|||||
|
Close Price ($)
|
72.56
|
77.40
|
112.06
|
127.00
|
99.32
|
135.18
|
|||||
|
High Price ($)
|
90.64
|
115.19
|
141.78
|
138.07
|
153.76
|
220.81
|
|||||
|
Low Price ($)
|
61.16
|
65.93
|
91.60
|
94.05
|
92.27
|
116.75
|
|||||
|
Market Cap ($ Cr)
|
24,487.79
|
--
|
--
|
--
|
--
|
--
|
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
|
0.93
|
0.96
|
0.75
|
0.76
|
0.64
|
0.47
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.10
|
0.07
|
0.07
|
0.09
|
0.03
|
|||||
|
Current Ratio
|
0.82
|
1.69
|
0.97
|
0.99
|
0.92
|
1.06
|
|||||
|
Quick Ratio
|
0.82
|
--
|
--
|
0.99
|
0.90
|
1.05
|
|||||
|
Interest Coverage
|
1.82
|
3.12
|
3.96
|
2.78
|
1.45
|
4.01
|
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 (%)
|
50.97
|
10.18
|
10.70
|
11.60
|
11.12
|
11.10
|
|||||
|
Asset Turnover
|
0.15
|
0.15
|
0.21
|
0.20
|
0.20
|
0.19
|
|||||
|
Receivable days
|
--
|
44.22
|
39.79
|
40.07
|
39.57
|
37.29
|
|||||
|
Inventory Days
|
--
|
--
|
0.63
|
7.12
|
6.94
|
0.23
|
|||||
|
Payable days
|
--
|
51.69
|
29.65
|
25.47
|
23.75
|
18.91
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
10.76
|
21.72
|
22.75
|
18.61
|