Market cap
$9,762 Mln
Revenue (TTM)
$2,589 Mln
P/E Ratio
44.5
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,589.30
|
2,583.20
|
2,566.50
|
2,671.26
|
2,802.25
|
2,922.55
|
|||||
|
Cost of Revenue
|
1,245.50
|
1,239.60
|
1,187.60
|
1,244.32
|
1,234.92
|
1,284.45
|
|||||
|
Gross Profit
|
1,343.80
|
1,343.60
|
1,378.90
|
1,426.95
|
1,567.33
|
1,638.10
|
|||||
|
Operating Expenses
|
1,108.90
|
1,077.50
|
1,109.90
|
1,089.10
|
1,084.71
|
1,137.76
|
|||||
|
Operating Profit (EBIT)
|
235.00
|
270.50
|
269.00
|
337.80
|
482.62
|
500.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
44.78
|
24.02
|
|||||
|
Profit before Tax
|
350.40
|
995.50
|
-2,342.50
|
-850.10
|
-4,704.27
|
5,449.06
|
|||||
|
Provision for Tax
|
128.00
|
235.60
|
-498.30
|
-212.78
|
-1,076.74
|
1,194.80
|
|||||
|
Profit after Tax (Net Income)
|
222.40
|
759.90
|
-1,844.20
|
-637.32
|
-3,627.54
|
4,254.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-3,627.54
|
4,245.90
|
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
|
7,173.90
|
7,453.60
|
6,569.30
|
8,741.20
|
9,615.25
|
13,685.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,116.80
|
2,605.90
|
2,327.00
|
3,035.10
|
3,317.71
|
3,433.22
|
|||||
|
Current Liabilities
|
961.30
|
517.00
|
467.80
|
522.80
|
568.71
|
680.94
|
|||||
|
Total Liabilities
|
11,213.30
|
10,576.50
|
9,364.10
|
12,299.10
|
13,501.67
|
17,799.39
|
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
|
7,231.50
|
7,670.30
|
6,333.80
|
9,250.80
|
10,343.64
|
15,808.83
|
|||||
|
Current Assets
|
3,020.50
|
2,906.20
|
3,030.30
|
3,048.30
|
3,157.98
|
1,990.48
|
|||||
|
Total Assets
|
11,213.30
|
10,576.50
|
9,364.10
|
12,299.10
|
13,501.67
|
17,799.39
|
|||||
|
Total Debt*
|
1,203.70
|
1,531.00
|
1,374.70
|
1,405.50
|
1,388.10
|
223.38
|
|||||
|
Net Current Assets
|
2,059.20
|
2,389.20
|
2,562.50
|
2,525.53
|
2,589.27
|
1,308.15
|
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
|
--
|
532.20
|
455.20
|
374.94
|
194.45
|
669.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-189.70
|
-160.20
|
20.21
|
-1,207.59
|
-797.38
|
|||||
|
Cash from Financing Activities
|
--
|
-283.20
|
-218.80
|
-425.65
|
973.58
|
-55.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-39.57
|
-195.98
|
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 ($)
|
8.25
|
28.13
|
-65.87
|
-22.12
|
-121.76
|
142.18
|
|||||
|
Cash EPS ($)
|
--
|
34.26
|
-60.46
|
-17.11
|
-117.15
|
146.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
275.94
|
234.64
|
303.36
|
322.75
|
457.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
19.70
|
16.26
|
13.01
|
6.53
|
22.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
13.87
|
9.51
|
7.57
|
2.70
|
17.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.98
|
-20.39
|
-6.03
|
-29.12
|
35.43
|
|||||
|
ROE (%)
|
3.04
|
10.84
|
-24.09
|
-6.94
|
-31.14
|
36.11
|
|||||
|
ROA (%)
|
2.02
|
7.62
|
-17.03
|
-4.94
|
-23.18
|
27.65
|
|||||
|
EBIT Margin (%)
|
-5.99
|
40.43
|
-89.37
|
-29.97
|
-166.51
|
186.50
|
|||||
|
Net Margin (%)
|
8.59
|
29.42
|
-71.86
|
-23.86
|
-127.41
|
144.38
|
|||||
|
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 (%)
|
1.37
|
0.01
|
-0.04
|
-0.05
|
-0.04
|
0.15
|
|||||
|
EBIT Growth (%)
|
-131.06
|
145.54
|
-186.45
|
82.84
|
-185.61
|
10.34
|
|||||
|
Net Profit Growth (%)
|
-30.32
|
141.20
|
-189.37
|
82.43
|
-185.27
|
11.54
|
|||||
|
EPS Growth (%)
|
-29.66
|
1.43
|
-1.98
|
0.82
|
-1.86
|
0.12
|
|||||
|
Book Value Growth (%)
|
2.19
|
--
|
--
|
--
|
--
|
--
|
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
|
44.47
|
--
|
-4.94
|
-14.50
|
-3.32
|
5.08
|
|||||
|
Price / Book Value
|
1.36
|
--
|
1.39
|
1.06
|
1.25
|
1.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.36
|
--
|
-4.12
|
-13.80
|
-2.60
|
3.76
|
|||||
|
Close Price ($)
|
296.49
|
--
|
325.60
|
320.65
|
404.66
|
722.91
|
|||||
|
High Price ($)
|
304.15
|
--
|
352.91
|
467.95
|
735.00
|
818.60
|
|||||
|
Low Price ($)
|
244.54
|
--
|
--
|
--
|
355.36
|
556.55
|
|||||
|
Market Cap ($ Cr)
|
9,761.57
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.21
|
0.21
|
0.16
|
0.14
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.14
|
5.62
|
6.48
|
5.83
|
5.55
|
2.92
|
|||||
|
Quick Ratio
|
2.33
|
4.19
|
4.85
|
4.34
|
4.29
|
2.08
|
|||||
|
Interest Coverage
|
8.18
|
21.32
|
-46.90
|
-16.20
|
-122.43
|
3,514.25
|
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 (%)
|
17.06
|
18.29
|
17.63
|
18.31
|
17.65
|
14.49
|
|||||
|
Asset Turnover
|
0.24
|
0.26
|
0.24
|
0.21
|
0.18
|
0.19
|
|||||
|
Receivable days
|
--
|
65.39
|
66.99
|
67.25
|
59.84
|
52.68
|
|||||
|
Inventory Days
|
--
|
221.09
|
236.89
|
220.12
|
191.00
|
169.83
|
|||||
|
Payable days
|
--
|
37.02
|
41.04
|
41.04
|
40.96
|
40.01
|
|||||
|
Cash Conversion Cycle
|
--
|
249.46
|
262.84
|
246.33
|
209.88
|
182.50
|