Market cap
$8,921 Mln
Revenue (TTM)
$11,178 Mln
P/E Ratio
17.4
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11,177.50
|
10,785.40
|
10,836.90
|
11,135.12
|
11,737.10
|
11,200.61
|
|||||
|
Cost of Revenue
|
8,422.50
|
8,210.70
|
8,149.20
|
8,425.46
|
8,793.70
|
7,931.88
|
|||||
|
Gross Profit
|
2,755.00
|
2,574.70
|
2,687.70
|
2,709.65
|
2,943.40
|
3,268.73
|
|||||
|
Operating Expenses
|
2,152.60
|
2,065.00
|
1,993.00
|
2,119.72
|
2,699.20
|
1,933.72
|
|||||
|
Operating Profit (EBIT)
|
602.40
|
509.70
|
694.70
|
-287.81
|
244.20
|
1,335.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-8.39
|
12.23
|
|||||
|
Profit before Tax
|
554.80
|
468.70
|
646.00
|
-354.51
|
183.90
|
1,289.99
|
|||||
|
Provision for Tax
|
90.70
|
98.80
|
128.20
|
84.86
|
158.11
|
256.45
|
|||||
|
Profit after Tax (Net Income)
|
464.10
|
369.90
|
517.70
|
-439.52
|
25.25
|
1,033.16
|
|||||
|
Minority Interest
|
-0.10
|
--
|
-0.10
|
-0.30
|
-0.54
|
-0.39
|
|||||
|
Consolidated Profit
|
150.80
|
369.90
|
517.70
|
-439.52
|
25.25
|
1,033.16
|
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
|
8,544.70
|
8,373.30
|
7,556.90
|
7,623.10
|
8,011.51
|
8,421.43
|
|||||
|
Minority Interest
|
-0.10
|
--
|
--
|
--
|
6.41
|
6.79
|
|||||
|
Non-Current Liabilities
|
2,003.20
|
2,586.50
|
61.80
|
2,784.80
|
3,032.23
|
2,849.95
|
|||||
|
Current Liabilities
|
3,275.30
|
2,722.10
|
2,672.30
|
3,145.90
|
3,070.29
|
2,946.36
|
|||||
|
Total Liabilities
|
17,098.50
|
13,687.30
|
12,778.60
|
13,559.80
|
14,120.43
|
14,224.52
|
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
|
7,549.30
|
7,720.20
|
7,281.70
|
7,955.50
|
8,225.33
|
8,986.16
|
|||||
|
Current Assets
|
6,273.90
|
5,967.10
|
4,340.10
|
5,604.30
|
5,895.10
|
5,238.36
|
|||||
|
Total Assets
|
17,098.50
|
13,687.30
|
12,778.60
|
13,559.80
|
14,120.43
|
14,224.52
|
|||||
|
Total Debt*
|
2,358.70
|
2,457.30
|
555.90
|
3,149.90
|
3,220.54
|
2,726.61
|
|||||
|
Net Current Assets
|
2,998.60
|
3,245.00
|
2,824.60
|
2,458.30
|
2,824.81
|
2,292.00
|
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
|
--
|
1,056.20
|
1,133.90
|
1,323.64
|
669.15
|
1,309.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-441.90
|
-454.40
|
-970.34
|
-625.34
|
-556.75
|
|||||
|
Cash from Financing Activities
|
--
|
-470.00
|
-629.50
|
-205.09
|
194.35
|
-1,232.23
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
238.16
|
-479.86
|
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 ($)
|
7.54
|
5.98
|
8.19
|
-6.87
|
0.40
|
15.30
|
|||||
|
Cash EPS ($)
|
7.55
|
16.52
|
18.29
|
3.06
|
9.73
|
24.06
|
|||||
|
Adjusted Book Value ($)
|
141.17
|
135.27
|
119.57
|
119.23
|
125.59
|
124.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
17.06
|
17.94
|
20.70
|
10.49
|
19.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
9.95
|
10.75
|
11.12
|
1.39
|
9.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.91
|
5.48
|
-3.99
|
0.23
|
9.08
|
|||||
|
ROE (%)
|
5.49
|
4.64
|
6.82
|
-5.62
|
0.31
|
12.19
|
|||||
|
ROA (%)
|
2.75
|
2.80
|
3.93
|
-3.18
|
0.18
|
7.24
|
|||||
|
EBIT Margin (%)
|
5.08
|
4.51
|
6.41
|
-2.58
|
2.01
|
12.03
|
|||||
|
Net Margin (%)
|
4.15
|
3.43
|
4.78
|
-3.95
|
0.22
|
9.21
|
|||||
|
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 (%)
|
4.62
|
0.00
|
-0.03
|
-0.05
|
0.05
|
0.17
|
|||||
|
EBIT Growth (%)
|
-7.88
|
-29.95
|
341.31
|
-222.06
|
-82.50
|
111.58
|
|||||
|
Net Profit Growth (%)
|
-2.15
|
-28.55
|
217.79
|
-1,840.86
|
-97.56
|
100.38
|
|||||
|
EPS Growth (%)
|
0.23
|
-0.27
|
2.19
|
-18.37
|
-0.97
|
1.11
|
|||||
|
Book Value Growth (%)
|
6.09
|
--
|
--
|
--
|
--
|
--
|
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
|
17.44
|
18.29
|
14.54
|
-15.06
|
258.28
|
11.91
|
|||||
|
Price / Book Value
|
0.99
|
0.81
|
1.00
|
0.87
|
0.81
|
1.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.95
|
7.35
|
5.57
|
-31.70
|
10.92
|
7.45
|
|||||
|
Close Price ($)
|
121.33
|
109.30
|
119.13
|
103.50
|
102.22
|
182.18
|
|||||
|
High Price ($)
|
143.13
|
143.13
|
164.29
|
130.63
|
192.00
|
231.80
|
|||||
|
Low Price ($)
|
92.99
|
96.24
|
96.28
|
76.02
|
87.02
|
134.09
|
|||||
|
Market Cap ($ Cr)
|
8,921.11
|
--
|
--
|
--
|
--
|
--
|
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
|
0.14
|
0.29
|
0.07
|
0.41
|
0.40
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.05
|
0.07
|
0.15
|
0.12
|
0.09
|
|||||
|
Current Ratio
|
1.92
|
2.19
|
1.62
|
1.78
|
1.92
|
1.78
|
|||||
|
Quick Ratio
|
1.13
|
1.21
|
0.68
|
0.97
|
1.01
|
0.97
|
|||||
|
Interest Coverage
|
43.03
|
27.33
|
14.32
|
-3.71
|
4.54
|
23.53
|
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 (%)
|
20.44
|
17.84
|
16.65
|
16.84
|
16.23
|
16.43
|
|||||
|
Asset Turnover
|
0.66
|
0.82
|
0.82
|
0.80
|
0.83
|
0.78
|
|||||
|
Receivable days
|
--
|
63.13
|
62.00
|
61.99
|
58.27
|
57.87
|
|||||
|
Inventory Days
|
--
|
115.11
|
113.52
|
115.87
|
107.69
|
99.11
|
|||||
|
Payable days
|
--
|
45.98
|
45.19
|
46.21
|
48.24
|
51.70
|
|||||
|
Cash Conversion Cycle
|
--
|
132.26
|
130.33
|
131.64
|
117.72
|
105.28
|