Market cap
$4,901 Mln
Revenue (TTM)
$11,711 Mln
P/E Ratio
--
P/B Ratio
258.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11,711.00
|
11,652.00
|
11,789.00
|
12,008.00
|
11,994.00
|
9,313.00
|
|||||
|
Cost of Revenue
|
7,980.00
|
8,807.00
|
8,791.00
|
8,081.00
|
7,225.00
|
5,924.00
|
|||||
|
Gross Profit
|
3,731.00
|
2,845.00
|
2,998.00
|
3,927.00
|
4,769.00
|
3,389.00
|
|||||
|
Operating Expenses
|
1,720.00
|
1,564.00
|
1,499.00
|
1,575.00
|
1,486.00
|
1,301.00
|
|||||
|
Operating Profit (EBIT)
|
2,011.00
|
1,281.00
|
1,499.00
|
2,352.00
|
3,283.00
|
2,088.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-136.00
|
|||||
|
Profit before Tax
|
-534.00
|
-929.00
|
-2,627.00
|
1,914.00
|
3,636.00
|
1,708.00
|
|||||
|
Provision for Tax
|
133.00
|
66.00
|
-810.00
|
279.00
|
880.00
|
425.00
|
|||||
|
Profit after Tax (Net Income)
|
-636.00
|
-889.00
|
-1,821.00
|
1,632.00
|
2,764.00
|
1,285.00
|
|||||
|
Minority Interest
|
31.00
|
106.00
|
-4.00
|
-3.00
|
8.00
|
2.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2,764.00
|
1,285.00
|
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
|
-3,388.00
|
-3,129.00
|
-2,327.00
|
-349.00
|
-703.00
|
-220.00
|
|||||
|
Minority Interest
|
31.00
|
--
|
--
|
--
|
3.00
|
11.00
|
|||||
|
Non-Current Liabilities
|
32,458.00
|
32,347.00
|
29,550.00
|
31,103.00
|
24,053.00
|
20,401.00
|
|||||
|
Current Liabilities
|
3,097.00
|
2,889.00
|
2,720.00
|
2,659.00
|
2,574.00
|
2,408.00
|
|||||
|
Total Liabilities
|
35,425.00
|
32,194.00
|
29,953.00
|
33,419.00
|
25,927.00
|
22,600.00
|
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
|
29,820.00
|
30,101.00
|
27,919.00
|
31,280.00
|
24,041.00
|
20,753.00
|
|||||
|
Current Assets
|
2,508.00
|
2,093.00
|
2,034.00
|
2,139.00
|
1,886.00
|
1,847.00
|
|||||
|
Total Assets
|
35,425.00
|
32,194.00
|
29,953.00
|
33,419.00
|
25,927.00
|
22,600.00
|
|||||
|
Total Debt*
|
29,125.00
|
31,169.00
|
26,041.00
|
26,453.00
|
20,919.00
|
17,805.00
|
|||||
|
Net Current Assets
|
-589.00
|
-796.00
|
-686.00
|
-520.00
|
-688.00
|
-561.00
|
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
|
--
|
3,296.00
|
3,518.00
|
3,828.00
|
4,707.00
|
3,491.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5,164.00
|
-2,753.00
|
-7,346.00
|
-4,299.00
|
-6,306.00
|
|||||
|
Cash from Financing Activities
|
--
|
1,858.00
|
-781.00
|
3,506.00
|
-360.00
|
2,687.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
48.00
|
-128.00
|
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 ($)
|
-18.13
|
-25.26
|
-51.73
|
44.84
|
65.97
|
22.27
|
|||||
|
Cash EPS ($)
|
--
|
87.50
|
62.16
|
138.02
|
71.34
|
26.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
93.64
|
99.94
|
105.16
|
112.34
|
60.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-340.28
|
-185.91
|
-319.51
|
13.75
|
-44.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.44
|
-7.31
|
7.05
|
14.62
|
8.27
|
|||||
|
ROE (%)
|
--
|
32.59
|
136.10
|
-310.27
|
-598.92
|
-685.33
|
|||||
|
ROA (%)
|
-1.79
|
-2.86
|
-5.75
|
5.50
|
11.39
|
6.40
|
|||||
|
EBIT Margin (%)
|
13.62
|
4.05
|
-11.32
|
24.84
|
36.15
|
24.21
|
|||||
|
Net Margin (%)
|
-5.43
|
-7.63
|
-15.45
|
13.59
|
23.04
|
14.00
|
|||||
|
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 (%)
|
0.45
|
-0.01
|
-0.02
|
0.00
|
0.29
|
0.72
|
|||||
|
EBIT Growth (%)
|
184.75
|
135.36
|
-144.75
|
-31.20
|
92.28
|
682.69
|
|||||
|
Net Profit Growth (%)
|
-3.76
|
51.18
|
-211.58
|
-40.96
|
115.10
|
287.87
|
|||||
|
EPS Growth (%)
|
71.32
|
0.51
|
-2.15
|
-0.32
|
1.96
|
3.27
|
|||||
|
Book Value Growth (%)
|
-23.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.08
|
-1.56
|
3.95
|
2.49
|
9.31
|
|||||
|
Price / Book Value
|
258.34
|
-1.44
|
-1.22
|
-18.49
|
-9.77
|
-54.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.70
|
7.92
|
10.29
|
5.03
|
3.81
|
6.17
|
|||||
|
Close Price ($)
|
147.83
|
128.32
|
80.61
|
177.26
|
163.93
|
207.37
|
|||||
|
High Price ($)
|
847.70
|
212.81
|
181.48
|
251.26
|
327.80
|
545.11
|
|||||
|
Low Price ($)
|
85.97
|
54.03
|
65.73
|
157.55
|
131.83
|
34.99
|
|||||
|
Market Cap ($ Cr)
|
4,900.74
|
--
|
--
|
--
|
--
|
--
|
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
|
-7.63
|
-9.96
|
-11.19
|
-75.80
|
-29.76
|
-80.93
|
|||||
|
Short term debt to equity ratio
|
-0.19
|
-0.22
|
-0.28
|
-1.74
|
-0.83
|
-2.34
|
|||||
|
Current Ratio
|
0.81
|
0.72
|
0.75
|
0.80
|
0.73
|
0.77
|
|||||
|
Quick Ratio
|
0.81
|
--
|
--
|
--
|
0.63
|
0.68
|
|||||
|
Interest Coverage
|
0.59
|
0.34
|
-3.73
|
10.08
|
17.34
|
10.34
|
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 (%)
|
11.97
|
9.65
|
8.69
|
9.09
|
7.94
|
10.88
|
|||||
|
Asset Turnover
|
0.33
|
0.37
|
0.37
|
0.40
|
0.49
|
0.46
|
|||||
|
Receivable days
|
--
|
33.68
|
32.79
|
31.09
|
29.92
|
35.43
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
11.39
|
11.55
|
11.28
|
|||||
|
Payable days
|
--
|
18.72
|
19.47
|
21.54
|
22.07
|
24.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
20.94
|
19.40
|
22.02
|