Market cap
$6,850 Mln
Revenue (TTM)
$27,449 Mln
P/E Ratio
9.5
P/B Ratio
3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27,448.50
|
27,631.40
|
26,765.40
|
26,948.90
|
26,985.00
|
25,844.00
|
|||||
|
Cost of Revenue
|
22,553.10
|
22,682.90
|
21,980.00
|
21,817.40
|
21,719.70
|
20,891.40
|
|||||
|
Gross Profit
|
4,895.40
|
4,948.50
|
4,785.40
|
5,131.50
|
5,265.30
|
4,952.60
|
|||||
|
Operating Expenses
|
3,631.50
|
3,638.60
|
3,479.90
|
3,479.60
|
3,240.80
|
3,049.80
|
|||||
|
Operating Profit (EBIT)
|
1,263.90
|
1,309.90
|
1,305.50
|
1,651.90
|
2,024.50
|
1,902.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-14.70
|
24.30
|
|||||
|
Profit before Tax
|
1,031.60
|
884.50
|
916.70
|
1,350.20
|
1,833.50
|
1,808.40
|
|||||
|
Provision for Tax
|
256.90
|
235.40
|
224.50
|
330.00
|
455.80
|
435.10
|
|||||
|
Profit after Tax (Net Income)
|
774.70
|
649.10
|
692.20
|
1,021.10
|
1,377.40
|
1,373.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
387.20
|
649.10
|
692.20
|
1,021.10
|
1,377.40
|
1,373.00
|
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
|
2,259.10
|
2,341.10
|
2,457.30
|
2,211.40
|
2,047.80
|
2,377.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,027.70
|
6,510.50
|
4,232.20
|
4,186.10
|
4,606.20
|
3,506.80
|
|||||
|
Current Liabilities
|
6,197.40
|
5,540.60
|
6,312.20
|
5,582.50
|
3,405.70
|
3,059.80
|
|||||
|
Total Liabilities
|
21,681.60
|
14,392.20
|
13,001.70
|
11,980.00
|
10,059.70
|
8,943.60
|
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
|
10,637.80
|
9,744.50
|
8,303.70
|
7,673.10
|
6,921.70
|
6,131.90
|
|||||
|
Current Assets
|
4,846.40
|
4,647.70
|
4,698.00
|
4,306.90
|
3,138.00
|
2,811.70
|
|||||
|
Total Assets
|
20,330.60
|
14,392.20
|
13,001.70
|
11,980.00
|
10,059.70
|
8,943.60
|
|||||
|
Total Debt*
|
11,331.30
|
10,184.20
|
8,654.70
|
8,122.40
|
6,418.80
|
4,953.90
|
|||||
|
Net Current Assets
|
--
|
-892.90
|
-1,614.20
|
-1,275.60
|
-267.70
|
-248.10
|
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
|
--
|
111.90
|
314.70
|
724.00
|
1,668.10
|
1,627.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-687.00
|
12.30
|
-569.90
|
-479.30
|
-460.30
|
|||||
|
Cash from Financing Activities
|
--
|
557.50
|
-300.60
|
-172.50
|
-1,154.00
|
-1,676.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
34.80
|
-509.10
|
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 ($)
|
21.59
|
17.73
|
17.18
|
23.80
|
27.49
|
20.80
|
|||||
|
Cash EPS ($)
|
21.71
|
24.59
|
23.15
|
28.94
|
31.49
|
23.73
|
|||||
|
Adjusted Book Value ($)
|
68.19
|
63.93
|
60.98
|
51.55
|
40.87
|
36.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.06
|
7.81
|
16.88
|
33.30
|
24.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.39
|
-0.34
|
7.31
|
26.73
|
21.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.49
|
6.46
|
10.86
|
17.44
|
17.36
|
|||||
|
ROE (%)
|
33.68
|
27.05
|
29.65
|
47.95
|
62.26
|
48.92
|
|||||
|
ROA (%)
|
3.91
|
4.74
|
5.54
|
9.27
|
14.50
|
14.58
|
|||||
|
EBIT Margin (%)
|
5.02
|
4.81
|
5.06
|
6.30
|
7.47
|
7.46
|
|||||
|
Net Margin (%)
|
2.82
|
2.35
|
2.59
|
3.79
|
5.11
|
5.31
|
|||||
|
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 (%)
|
-0.06
|
0.03
|
-0.01
|
0.00
|
0.04
|
0.27
|
|||||
|
EBIT Growth (%)
|
4.68
|
-1.88
|
-20.15
|
-15.76
|
4.54
|
172.34
|
|||||
|
Net Profit Growth (%)
|
22.23
|
-6.23
|
-32.21
|
-25.87
|
0.32
|
259.80
|
|||||
|
EPS Growth (%)
|
35.43
|
0.03
|
-0.28
|
-0.13
|
0.32
|
3.78
|
|||||
|
Book Value Growth (%)
|
3.66
|
--
|
--
|
--
|
--
|
--
|
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
|
9.54
|
11.65
|
9.89
|
6.31
|
3.90
|
5.62
|
|||||
|
Price / Book Value
|
2.99
|
3.23
|
2.79
|
2.91
|
2.63
|
3.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.29
|
11.19
|
9.68
|
7.39
|
5.29
|
5.94
|
|||||
|
Close Price ($)
|
185.79
|
206.48
|
169.84
|
150.18
|
107.30
|
116.85
|
|||||
|
High Price ($)
|
228.92
|
228.92
|
197.18
|
182.08
|
135.57
|
133.48
|
|||||
|
Low Price ($)
|
176.63
|
148.33
|
133.13
|
104.31
|
94.92
|
66.86
|
|||||
|
Market Cap ($ Cr)
|
6,849.54
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
4.35
|
3.52
|
3.67
|
3.13
|
2.08
|
|||||
|
Short term debt to equity ratio
|
2.15
|
1.78
|
1.99
|
1.98
|
1.09
|
0.78
|
|||||
|
Current Ratio
|
0.78
|
0.84
|
0.74
|
0.77
|
0.92
|
0.92
|
|||||
|
Quick Ratio
|
0.18
|
0.22
|
0.21
|
0.23
|
0.32
|
0.31
|
|||||
|
Interest Coverage
|
3.34
|
2.99
|
3.09
|
5.20
|
11.43
|
16.24
|
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 (%)
|
3.12
|
3.43
|
3.98
|
3.95
|
3.29
|
2.82
|
|||||
|
Asset Turnover
|
1.39
|
2.02
|
2.14
|
2.45
|
2.84
|
2.74
|
|||||
|
Receivable days
|
--
|
13.32
|
14.53
|
13.21
|
10.94
|
11.31
|
|||||
|
Inventory Days
|
--
|
54.47
|
53.12
|
42.54
|
32.76
|
38.87
|
|||||
|
Payable days
|
--
|
6.01
|
5.99
|
5.63
|
6.08
|
6.39
|
|||||
|
Cash Conversion Cycle
|
--
|
61.77
|
61.66
|
50.12
|
37.62
|
43.79
|