Market cap
$14,226 Mln
Revenue (TTM)
$3,783 Mln
P/E Ratio
29.6
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,782.90
|
3,587.30
|
3,683.30
|
3,798.70
|
3,676.30
|
3,659.10
|
|||||
|
Cost of Revenue
|
1,196.80
|
1,136.60
|
1,287.00
|
1,465.90
|
1,570.70
|
1,624.40
|
|||||
|
Gross Profit
|
2,586.10
|
2,450.70
|
2,396.30
|
2,332.80
|
2,105.60
|
2,034.70
|
|||||
|
Operating Expenses
|
1,925.00
|
1,843.20
|
1,935.60
|
1,884.00
|
1,594.70
|
1,473.70
|
|||||
|
Operating Profit (EBIT)
|
661.10
|
607.50
|
460.70
|
448.80
|
510.90
|
561.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
129.30
|
79.00
|
|||||
|
Profit before Tax
|
-3.80
|
509.40
|
2,005.90
|
357.00
|
569.10
|
574.60
|
|||||
|
Provision for Tax
|
100.90
|
85.40
|
501.50
|
45.70
|
119.40
|
81.80
|
|||||
|
Profit after Tax (Net Income)
|
-104.70
|
424.00
|
1,504.40
|
311.30
|
449.70
|
492.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.10
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
449.70
|
492.70
|
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
|
5,110.80
|
5,836.20
|
5,745.30
|
4,500.10
|
4,050.20
|
3,944.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,019.80
|
1,972.40
|
1,955.00
|
3,209.90
|
1,756.70
|
1,966.30
|
|||||
|
Current Liabilities
|
1,410.20
|
1,503.40
|
1,788.00
|
1,829.30
|
1,462.10
|
1,188.60
|
|||||
|
Total Liabilities
|
9,951.00
|
9,312.00
|
9,488.30
|
9,539.30
|
7,269.00
|
7,099.60
|
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
|
7,195.90
|
7,680.10
|
7,217.90
|
7,708.40
|
5,750.80
|
5,649.00
|
|||||
|
Current Assets
|
1,344.90
|
1,631.90
|
2,270.40
|
1,830.90
|
1,518.20
|
1,450.60
|
|||||
|
Total Assets
|
9,885.70
|
9,312.00
|
9,488.30
|
9,539.30
|
7,269.00
|
7,099.60
|
|||||
|
Total Debt*
|
1,459.30
|
1,392.20
|
1,535.20
|
3,188.50
|
1,625.10
|
1,524.20
|
|||||
|
Net Current Assets
|
--
|
128.50
|
482.40
|
1.60
|
56.10
|
262.00
|
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
|
--
|
386.20
|
531.40
|
597.10
|
391.20
|
750.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-37.00
|
1,861.10
|
-2,068.10
|
-226.30
|
-203.50
|
|||||
|
Cash from Financing Activities
|
--
|
-868.40
|
-1,864.20
|
1,431.50
|
-199.00
|
-447.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-34.10
|
99.30
|
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 ($)
|
-0.49
|
1.77
|
6.09
|
1.25
|
1.81
|
1.94
|
|||||
|
Cash EPS ($)
|
--
|
2.60
|
7.03
|
2.17
|
2.50
|
2.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
24.34
|
23.27
|
18.07
|
16.31
|
15.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.61
|
2.15
|
2.40
|
1.58
|
2.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.56
|
2.02
|
2.23
|
1.40
|
2.77
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.84
|
20.10
|
4.66
|
8.07
|
9.19
|
|||||
|
ROE (%)
|
-1.91
|
7.32
|
29.37
|
7.28
|
11.25
|
13.07
|
|||||
|
ROA (%)
|
-1.03
|
4.51
|
15.81
|
3.70
|
6.26
|
7.05
|
|||||
|
EBIT Margin (%)
|
2.01
|
16.27
|
56.92
|
13.64
|
15.66
|
17.49
|
|||||
|
Net Margin (%)
|
-2.77
|
11.82
|
40.84
|
8.19
|
11.82
|
13.18
|
|||||
|
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 (%)
|
9.08
|
-0.03
|
-0.03
|
0.03
|
0.00
|
0.16
|
|||||
|
EBIT Growth (%)
|
-81.42
|
-72.15
|
304.75
|
-10.01
|
-10.06
|
35.42
|
|||||
|
Net Profit Growth (%)
|
-144.16
|
-71.82
|
383.26
|
-30.78
|
-8.75
|
26.39
|
|||||
|
EPS Growth (%)
|
-150.42
|
-0.71
|
3.87
|
-0.31
|
-0.07
|
0.26
|
|||||
|
Book Value Growth (%)
|
-7.60
|
--
|
--
|
--
|
--
|
--
|
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
|
29.62
|
44.31
|
11.60
|
42.55
|
27.92
|
44.96
|
|||||
|
Price / Book Value
|
2.81
|
3.22
|
3.04
|
2.94
|
3.10
|
5.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
56.09
|
26.09
|
7.83
|
21.08
|
18.61
|
28.48
|
|||||
|
Close Price ($)
|
51.18
|
78.35
|
70.66
|
53.20
|
50.56
|
87.19
|
|||||
|
High Price ($)
|
87.50
|
87.50
|
75.92
|
62.01
|
88.08
|
96.49
|
|||||
|
Low Price ($)
|
47.92
|
52.91
|
48.60
|
39.57
|
47.52
|
65.28
|
|||||
|
Market Cap ($ Cr)
|
14,226.30
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.24
|
0.27
|
0.71
|
0.40
|
0.39
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
0.00
|
0.12
|
0.07
|
0.06
|
|||||
|
Current Ratio
|
0.95
|
1.09
|
1.27
|
1.00
|
1.04
|
1.22
|
|||||
|
Quick Ratio
|
0.82
|
0.96
|
1.16
|
0.87
|
0.76
|
0.91
|
|||||
|
Interest Coverage
|
0.95
|
7.85
|
23.12
|
3.22
|
8.10
|
9.79
|
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 (%)
|
15.81
|
23.86
|
19.71
|
18.60
|
17.50
|
17.08
|
|||||
|
Asset Turnover
|
0.37
|
0.38
|
0.39
|
0.45
|
0.51
|
0.52
|
|||||
|
Receivable days
|
--
|
80.53
|
71.02
|
64.90
|
62.99
|
62.15
|
|||||
|
Inventory Days
|
--
|
61.15
|
61.02
|
79.51
|
89.04
|
74.76
|
|||||
|
Payable days
|
--
|
53.01
|
46.39
|
42.46
|
44.51
|
39.41
|
|||||
|
Cash Conversion Cycle
|
--
|
88.67
|
85.65
|
101.95
|
107.53
|
97.51
|