Market cap
$12,828 Mln
Revenue (TTM)
$15,841 Mln
P/E Ratio
9.9
P/B Ratio
0.9
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15,841.00
|
12,154.00
|
16,369.00
|
15,967.00
|
9,342.00
|
8,912.00
|
|||||
|
Cost of Revenue
|
7,968.00
|
5,836.00
|
9,638.00
|
8,865.00
|
-1,297.00
|
2,155.00
|
|||||
|
Gross Profit
|
7,873.00
|
6,318.00
|
6,731.00
|
7,102.00
|
102.00
|
132.00
|
|||||
|
Operating Expenses
|
6,037.00
|
5,267.00
|
5,895.00
|
5,999.00
|
4,687.00
|
2,206.00
|
|||||
|
Operating Profit (EBIT)
|
1,836.00
|
1,051.00
|
836.00
|
1,103.00
|
5,611.00
|
6,455.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,836.00
|
1,051.00
|
836.00
|
1,103.00
|
2,342.00
|
3,855.00
|
|||||
|
Provision for Tax
|
382.00
|
199.00
|
167.00
|
144.00
|
627.00
|
790.00
|
|||||
|
Profit after Tax (Net Income)
|
1,454.00
|
852.00
|
668.00
|
957.00
|
1,714.00
|
3,060.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
671.00
|
742.00
|
558.00
|
847.00
|
1,604.00
|
3,003.00
|
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
|
15,491.00
|
15,498.00
|
13,903.00
|
13,703.00
|
12,859.00
|
17,050.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17,295.00
|
17,070.00
|
23,339.00
|
23,296.00
|
23,428.00
|
17,215.00
|
|||||
|
Current Liabilities
|
167,228.00
|
163,434.00
|
154,594.00
|
159,330.00
|
155,539.00
|
210.00
|
|||||
|
Total Liabilities
|
367,000.00
|
196,002.00
|
191,836.00
|
196,329.00
|
191,826.00
|
182,350.00
|
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
|
50,000.00
|
48,615.00
|
161,293.00
|
168,545.00
|
159,664.00
|
47,672.00
|
|||||
|
Current Assets
|
149,722.00
|
147,387.00
|
30,543.00
|
27,784.00
|
32,162.00
|
39,173.00
|
|||||
|
Total Assets
|
349,494.00
|
196,002.00
|
191,836.00
|
196,329.00
|
191,826.00
|
182,350.00
|
|||||
|
Total Debt*
|
22,969.00
|
21,765.00
|
19,231.00
|
20,980.00
|
20,298.00
|
20,333.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3,628.00
|
4,528.00
|
4,557.00
|
6,247.00
|
4,042.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5,163.00
|
4,991.00
|
-7,182.00
|
-17,263.00
|
-11,098.00
|
|||||
|
Cash from Financing Activities
|
--
|
1,956.00
|
-5,566.00
|
3,839.00
|
11,575.00
|
-3,848.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
559.00
|
-10,904.00
|
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 ($)
|
4.65
|
2.71
|
2.15
|
3.12
|
5.66
|
8.78
|
|||||
|
Cash EPS ($)
|
4.25
|
7.16
|
6.00
|
7.19
|
8.67
|
10.41
|
|||||
|
Adjusted Book Value ($)
|
44.38
|
49.31
|
44.66
|
44.67
|
42.43
|
48.90
|
|||||
|
Dividend per Share ($)
|
2.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.54
|
14.55
|
14.86
|
20.61
|
11.59
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.06
|
3.43
|
5.86
|
8.96
|
-3.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.42
|
1.97
|
2.82
|
4.86
|
8.01
|
|||||
|
ROE (%)
|
9.38
|
5.80
|
4.84
|
7.21
|
11.46
|
19.27
|
|||||
|
ROA (%)
|
0.51
|
0.44
|
0.34
|
0.49
|
0.92
|
1.68
|
|||||
|
EBIT Margin (%)
|
8.20
|
8.65
|
5.11
|
6.91
|
60.06
|
72.43
|
|||||
|
Net Margin (%)
|
9.18
|
7.01
|
4.08
|
5.99
|
18.35
|
34.34
|
|||||
|
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 (%)
|
2.04
|
-0.26
|
0.03
|
0.71
|
0.05
|
0.17
|
|||||
|
EBIT Growth (%)
|
131.96
|
25.72
|
-24.21
|
-80.34
|
-13.08
|
38.64
|
|||||
|
Net Profit Growth (%)
|
12.83
|
27.54
|
-30.20
|
-44.17
|
-43.99
|
182.03
|
|||||
|
EPS Growth (%)
|
145.37
|
0.26
|
-0.31
|
-0.45
|
-0.36
|
2.06
|
|||||
|
Book Value Growth (%)
|
6.97
|
--
|
--
|
--
|
--
|
--
|
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
|
9.92
|
16.71
|
16.78
|
11.19
|
4.32
|
5.42
|
|||||
|
Price / Book Value
|
0.94
|
0.92
|
0.81
|
0.78
|
0.58
|
0.97
|
|||||
|
Dividend Yield (%)
|
2.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.74
|
0.56
|
2.16
|
-0.54
|
-0.22
|
|||||
|
Close Price ($)
|
45.95
|
45.29
|
36.01
|
34.92
|
24.45
|
47.61
|
|||||
|
High Price ($)
|
47.29
|
46.79
|
45.46
|
35.78
|
53.83
|
56.61
|
|||||
|
Low Price ($)
|
35.92
|
29.52
|
31.78
|
21.59
|
22.34
|
35.30
|
|||||
|
Market Cap ($ Cr)
|
12,828.10
|
--
|
--
|
--
|
--
|
--
|
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
|
1.10
|
1.40
|
1.38
|
1.53
|
1.58
|
1.19
|
|||||
|
Short term debt to equity ratio
|
0.38
|
0.30
|
0.12
|
0.24
|
0.19
|
0.19
|
|||||
|
Current Ratio
|
0.90
|
0.90
|
0.20
|
0.17
|
0.21
|
186.54
|
|||||
|
Quick Ratio
|
0.90
|
--
|
--
|
0.25
|
0.25
|
217.00
|
|||||
|
Interest Coverage
|
1.30
|
0.16
|
0.11
|
0.16
|
1.96
|
3.37
|
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 (%)
|
890.39
|
1,125.62
|
7.58
|
7.04
|
10.17
|
8.16
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.08
|
0.08
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
2,074.31
|
26.39
|
23.72
|
32.78
|
32.73
|
|||||
|
Inventory Days
|
--
|
--
|
-441.95
|
-387.99
|
1,910.59
|
-2,058.45
|
|||||
|
Payable days
|
--
|
4,789.18
|
52.34
|
45.53
|
-148.27
|
103.73
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-467.90
|
-409.80
|
2,091.64
|
-2,129.45
|