Market cap
$9,504 Mln
Revenue (TTM)
$3,311 Mln
P/E Ratio
11.1
P/B Ratio
2
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,310.59
|
2,993.72
|
2,346.90
|
2,541.21
|
5,330.87
|
3,580.44
|
|||||
|
Cost of Revenue
|
1,725.19
|
1,973.45
|
1,772.15
|
1,763.08
|
2,107.70
|
1,981.60
|
|||||
|
Gross Profit
|
1,585.40
|
1,020.27
|
574.75
|
778.14
|
3,223.17
|
1,598.84
|
|||||
|
Operating Expenses
|
476.26
|
184.64
|
220.61
|
215.00
|
230.22
|
222.64
|
|||||
|
Operating Profit (EBIT)
|
1,109.14
|
835.63
|
354.14
|
563.14
|
2,992.95
|
1,376.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.60
|
|||||
|
Profit before Tax
|
1,101.70
|
831.69
|
250.61
|
1,100.34
|
1,413.83
|
402.04
|
|||||
|
Provision for Tax
|
241.35
|
173.67
|
-15.74
|
229.20
|
230.46
|
-9.74
|
|||||
|
Profit after Tax (Net Income)
|
860.35
|
658.02
|
266.34
|
871.14
|
1,183.37
|
411.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
323.02
|
656.73
|
265.04
|
856.17
|
1,154.79
|
411.78
|
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
|
4,708.75
|
4,318.68
|
3,936.66
|
3,765.55
|
2,876.01
|
2,085.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,207.19
|
2,442.12
|
2,136.95
|
2,855.25
|
2,580.80
|
3,590.46
|
|||||
|
Current Liabilities
|
644.84
|
661.15
|
1,274.07
|
583.09
|
1,168.75
|
984.39
|
|||||
|
Total Liabilities
|
8,205.62
|
7,421.95
|
7,347.68
|
7,203.89
|
6,625.56
|
6,660.51
|
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
|
7,116.13
|
6,977.47
|
6,626.21
|
6,333.76
|
6,086.90
|
5,929.58
|
|||||
|
Current Assets
|
418.33
|
444.48
|
721.46
|
870.12
|
538.66
|
730.93
|
|||||
|
Total Assets
|
8,206.78
|
7,421.95
|
7,347.68
|
7,203.89
|
6,625.56
|
6,660.51
|
|||||
|
Total Debt*
|
1,016.56
|
1,372.63
|
1,820.76
|
1,801.88
|
1,909.45
|
2,925.79
|
|||||
|
Net Current Assets
|
-226.51
|
-216.67
|
-552.61
|
287.04
|
-481.08
|
-415.80
|
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
|
--
|
1,171.32
|
944.51
|
977.89
|
1,864.74
|
792.95
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-641.39
|
-623.83
|
-601.71
|
-489.83
|
-417.88
|
|||||
|
Cash from Financing Activities
|
--
|
-834.22
|
-228.17
|
-164.42
|
-1,589.13
|
-161.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
213.96
|
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 ($)
|
3.62
|
2.74
|
1.10
|
3.60
|
4.93
|
1.64
|
|||||
|
Cash EPS ($)
|
--
|
4.29
|
2.58
|
5.05
|
6.40
|
3.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.01
|
16.24
|
15.58
|
11.97
|
8.33
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.88
|
3.90
|
4.05
|
7.76
|
3.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.46
|
1.30
|
1.54
|
5.73
|
1.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.50
|
4.70
|
16.83
|
24.16
|
8.40
|
|||||
|
ROE (%)
|
19.06
|
15.94
|
6.92
|
26.23
|
47.70
|
22.12
|
|||||
|
ROA (%)
|
10.86
|
8.91
|
3.66
|
12.60
|
17.81
|
6.44
|
|||||
|
EBIT Margin (%)
|
33.73
|
31.29
|
15.74
|
48.18
|
29.62
|
17.58
|
|||||
|
Net Margin (%)
|
25.99
|
21.98
|
11.35
|
34.28
|
22.20
|
11.50
|
|||||
|
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 (%)
|
19.05
|
0.28
|
-0.08
|
-0.52
|
0.49
|
1.01
|
|||||
|
EBIT Growth (%)
|
70.10
|
153.57
|
-69.83
|
-22.46
|
150.88
|
215.55
|
|||||
|
Net Profit Growth (%)
|
79.19
|
147.06
|
-69.43
|
-26.38
|
187.38
|
157.85
|
|||||
|
EPS Growth (%)
|
81.80
|
1.50
|
-0.70
|
-0.27
|
2.00
|
1.57
|
|||||
|
Book Value Growth (%)
|
15.80
|
--
|
--
|
--
|
--
|
--
|
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
|
11.14
|
12.85
|
32.74
|
8.45
|
5.08
|
10.84
|
|||||
|
Price / Book Value
|
2.00
|
1.96
|
2.22
|
1.95
|
2.09
|
2.14
|
|||||
|
Dividend Yield (%)
|
0.94
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.72
|
7.36
|
14.07
|
5.62
|
4.10
|
7.22
|
|||||
|
Close Price ($)
|
37.19
|
35.26
|
35.98
|
30.44
|
25.02
|
17.83
|
|||||
|
High Price ($)
|
48.31
|
43.49
|
39.33
|
37.88
|
37.44
|
26.48
|
|||||
|
Low Price ($)
|
32.60
|
30.33
|
27.29
|
22.61
|
16.71
|
6.78
|
|||||
|
Market Cap ($ Cr)
|
9,503.75
|
--
|
--
|
--
|
--
|
--
|
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
|
0.18
|
0.32
|
0.46
|
0.48
|
0.66
|
1.40
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.18
|
0.00
|
0.02
|
0.10
|
|||||
|
Current Ratio
|
0.65
|
0.67
|
0.57
|
1.49
|
0.46
|
0.74
|
|||||
|
Quick Ratio
|
0.65
|
--
|
--
|
0.88
|
0.46
|
0.78
|
|||||
|
Interest Coverage
|
14.31
|
8.93
|
3.11
|
9.87
|
9.56
|
2.77
|
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 (%)
|
8.76
|
11.98
|
12.88
|
11.12
|
9.48
|
14.00
|
|||||
|
Asset Turnover
|
0.42
|
0.41
|
0.32
|
0.37
|
0.80
|
0.56
|
|||||
|
Receivable days
|
--
|
40.32
|
45.51
|
56.65
|
34.49
|
38.45
|
|||||
|
Inventory Days
|
--
|
--
|
74.09
|
37.24
|
-3.05
|
-3.25
|
|||||
|
Payable days
|
--
|
27.53
|
25.07
|
32.82
|
33.37
|
28.65
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
94.54
|
61.06
|
-1.93
|
6.56
|