Market cap
$77,891 Mln
Revenue (TTM)
$185,527 Mln
P/E Ratio
37.4
P/B Ratio
1.2
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
185,527.00
|
185,019.00
|
187,442.00
|
171,842.00
|
156,735.00
|
127,004.00
|
|||||
|
Cost of Revenue
|
174,884.00
|
164,923.00
|
154,837.00
|
141,330.00
|
125,954.00
|
101,226.00
|
|||||
|
Gross Profit
|
10,643.00
|
20,096.00
|
32,605.00
|
30,512.00
|
30,781.00
|
25,778.00
|
|||||
|
Operating Expenses
|
8,829.00
|
17,187.00
|
19,821.00
|
21,214.00
|
20,467.00
|
16,454.00
|
|||||
|
Operating Profit (EBIT)
|
1,814.00
|
2,909.00
|
12,784.00
|
9,298.00
|
10,314.00
|
9,324.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
4,342.00
|
|||||
|
Profit before Tax
|
2,085.00
|
3,117.00
|
8,519.00
|
10,403.00
|
11,597.00
|
12,716.00
|
|||||
|
Provision for Tax
|
-5.00
|
338.00
|
2,556.00
|
563.00
|
1,889.00
|
2,771.00
|
|||||
|
Profit after Tax (Net Income)
|
1,919.00
|
2,697.00
|
6,008.00
|
10,022.00
|
9,934.00
|
10,019.00
|
|||||
|
Minority Interest
|
-141.00
|
-83.00
|
45.00
|
171.00
|
226.00
|
-74.00
|
|||||
|
Consolidated Profit
|
-2,033.00
|
3,180.00
|
7,189.00
|
10,022.00
|
8,915.00
|
9,837.00
|
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
|
62,000.00
|
61,119.00
|
65,590.00
|
64,286.00
|
67,792.00
|
59,744.00
|
|||||
|
Minority Interest
|
-141.00
|
--
|
--
|
--
|
--
|
6,071.00
|
|||||
|
Non-Current Liabilities
|
122,267.00
|
124,773.00
|
117,906.00
|
110,312.00
|
100,580.00
|
104,495.00
|
|||||
|
Current Liabilities
|
96,834.00
|
93,342.00
|
96,265.00
|
94,445.00
|
91,173.00
|
74,408.00
|
|||||
|
Total Liabilities
|
379,576.00
|
281,284.00
|
279,761.00
|
273,064.00
|
264,037.00
|
244,718.00
|
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
|
172,733.00
|
172,517.00
|
171,216.00
|
171,446.00
|
163,586.00
|
162,615.00
|
|||||
|
Current Assets
|
110,008.00
|
108,767.00
|
108,545.00
|
101,618.00
|
100,451.00
|
82,103.00
|
|||||
|
Total Assets
|
379,576.00
|
281,284.00
|
279,761.00
|
273,064.00
|
264,037.00
|
244,718.00
|
|||||
|
Total Debt*
|
127,697.00
|
130,277.00
|
130,693.00
|
122,648.00
|
115,666.00
|
110,391.00
|
|||||
|
Net Current Assets
|
13,174.00
|
15,425.00
|
12,280.00
|
7,173.00
|
9,278.00
|
7,695.00
|
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
|
--
|
26,867.00
|
20,129.00
|
20,930.00
|
16,043.00
|
15,188.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-16,134.00
|
-20,517.00
|
-14,663.00
|
-17,882.00
|
-16,355.00
|
|||||
|
Cash from Financing Activities
|
--
|
-9,590.00
|
1,938.00
|
-6,353.00
|
383.00
|
1,744.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
577.00
|
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 ($)
|
2.00
|
2.93
|
5.32
|
7.67
|
6.96
|
6.83
|
|||||
|
Cash EPS ($)
|
--
|
18.80
|
16.28
|
16.49
|
14.87
|
15.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
66.47
|
58.04
|
49.22
|
47.50
|
40.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
29.22
|
17.81
|
16.03
|
11.24
|
10.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
12.04
|
-5.29
|
-2.82
|
-3.60
|
-4.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.39
|
3.14
|
5.41
|
5.62
|
6.15
|
|||||
|
ROE (%)
|
2.89
|
4.26
|
9.25
|
15.18
|
15.58
|
19.12
|
|||||
|
ROA (%)
|
0.50
|
0.96
|
2.17
|
3.73
|
3.91
|
4.18
|
|||||
|
EBIT Margin (%)
|
1.04
|
2.08
|
5.00
|
5.41
|
8.03
|
10.76
|
|||||
|
Net Margin (%)
|
1.03
|
1.46
|
3.21
|
5.83
|
6.34
|
7.63
|
|||||
|
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 (%)
|
-1.11
|
-0.01
|
0.09
|
0.10
|
0.23
|
0.04
|
|||||
|
EBIT Growth (%)
|
-75.49
|
-58.95
|
0.72
|
-26.11
|
-7.92
|
106.00
|
|||||
|
Net Profit Growth (%)
|
-61.90
|
-55.11
|
-40.05
|
0.89
|
-0.85
|
55.89
|
|||||
|
EPS Growth (%)
|
-58.28
|
-0.45
|
-0.31
|
0.10
|
0.02
|
0.52
|
|||||
|
Book Value Growth (%)
|
-0.83
|
--
|
--
|
--
|
--
|
--
|
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
|
37.44
|
27.72
|
10.02
|
4.68
|
4.83
|
8.58
|
|||||
|
Price / Book Value
|
1.19
|
1.22
|
0.92
|
0.73
|
0.71
|
1.44
|
|||||
|
Dividend Yield (%)
|
0.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.07
|
9.62
|
7.53
|
15.39
|
5.54
|
6.52
|
|||||
|
Close Price ($)
|
77.08
|
81.32
|
53.27
|
35.92
|
33.64
|
58.63
|
|||||
|
High Price ($)
|
87.60
|
83.68
|
61.24
|
43.63
|
67.21
|
65.18
|
|||||
|
Low Price ($)
|
48.82
|
41.60
|
34.32
|
26.30
|
30.33
|
40.04
|
|||||
|
Market Cap ($ Cr)
|
77,891.37
|
--
|
--
|
--
|
--
|
--
|
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
|
1.46
|
2.13
|
1.99
|
1.91
|
1.71
|
1.85
|
|||||
|
Short term debt to equity ratio
|
0.60
|
0.58
|
0.60
|
0.61
|
0.57
|
0.56
|
|||||
|
Current Ratio
|
1.14
|
1.17
|
1.13
|
1.08
|
1.10
|
1.10
|
|||||
|
Quick Ratio
|
0.97
|
1.01
|
0.98
|
0.90
|
0.93
|
0.93
|
|||||
|
Interest Coverage
|
4.01
|
5.29
|
11.07
|
0.82
|
12.75
|
14.39
|
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 (%)
|
9.04
|
7.06
|
6.84
|
29.94
|
29.96
|
26.80
|
|||||
|
Asset Turnover
|
0.49
|
0.66
|
0.68
|
0.64
|
0.62
|
0.53
|
|||||
|
Receivable days
|
--
|
25.55
|
62.63
|
104.59
|
94.38
|
98.19
|
|||||
|
Inventory Days
|
--
|
32.15
|
36.59
|
41.13
|
41.11
|
41.90
|
|||||
|
Payable days
|
--
|
54.92
|
63.45
|
71.85
|
69.42
|
72.74
|
|||||
|
Cash Conversion Cycle
|
--
|
2.77
|
35.77
|
73.87
|
66.07
|
67.35
|