Market cap
$12,569 Mln
Revenue (TTM)
$4,377 Mln
P/E Ratio
12.6
P/B Ratio
1.3
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,376.59
|
4,423.03
|
4,167.53
|
3,942.60
|
2,722.97
|
1,264.98
|
|||||
|
Cost of Revenue
|
1,640.92
|
1,733.61
|
1,810.90
|
1,441.74
|
531.07
|
-12.75
|
|||||
|
Gross Profit
|
2,735.67
|
2,689.41
|
2,356.63
|
2,500.86
|
2,191.90
|
1,277.73
|
|||||
|
Operating Expenses
|
1,557.98
|
1,429.26
|
1,339.62
|
1,416.36
|
1,393.93
|
743.86
|
|||||
|
Operating Profit (EBIT)
|
1,177.69
|
1,260.15
|
1,017.01
|
1,084.50
|
797.98
|
533.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,279.16
|
1,260.15
|
1,017.01
|
1,084.50
|
797.98
|
533.86
|
|||||
|
Provision for Tax
|
259.10
|
257.35
|
248.30
|
216.66
|
153.69
|
125.00
|
|||||
|
Profit after Tax (Net Income)
|
1,020.06
|
1,002.80
|
768.71
|
867.84
|
644.28
|
408.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
502.75
|
974.86
|
744.08
|
843.27
|
628.36
|
398.69
|
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
|
9,760.75
|
9,492.24
|
9,133.21
|
8,690.00
|
8,056.19
|
3,438.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,832.63
|
2,254.88
|
2,694.61
|
2,662.58
|
1,073.13
|
573.93
|
|||||
|
Current Liabilities
|
70,356.85
|
72,326.55
|
67,197.25
|
63,592.67
|
34,430.16
|
22.77
|
|||||
|
Total Liabilities
|
156,305.49
|
84,073.66
|
79,025.07
|
74,945.25
|
71,277.52
|
34,915.60
|
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
|
62,677.04
|
81,611.64
|
75,728.39
|
62,961.57
|
3,515.26
|
11,193.78
|
|||||
|
Current Assets
|
23,271.60
|
2,462.02
|
3,296.69
|
11,983.68
|
9,774.99
|
5,227.89
|
|||||
|
Total Assets
|
109,220.24
|
84,073.66
|
79,025.07
|
74,945.25
|
71,277.52
|
34,915.60
|
|||||
|
Total Debt*
|
4,473.40
|
4,316.91
|
3,363.46
|
3,867.23
|
7,711.28
|
585.70
|
|||||
|
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
|
--
|
1,058.14
|
1,404.30
|
978.65
|
1,335.95
|
688.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,747.96
|
-3,869.26
|
-2,595.75
|
-7,186.34
|
-2,405.09
|
|||||
|
Cash from Financing Activities
|
--
|
4,064.92
|
2,823.60
|
2,492.96
|
6,228.76
|
1,914.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
378.37
|
198.47
|
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 ($)
|
6.32
|
6.24
|
4.52
|
5.09
|
3.73
|
4.53
|
|||||
|
Cash EPS ($)
|
--
|
6.70
|
4.94
|
5.54
|
3.92
|
4.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
59.11
|
53.72
|
50.93
|
46.65
|
38.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.59
|
8.26
|
5.74
|
7.74
|
7.63
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.28
|
8.05
|
5.50
|
7.57
|
7.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.62
|
6.14
|
6.13
|
6.51
|
8.95
|
|||||
|
ROE (%)
|
10.60
|
10.77
|
8.63
|
10.36
|
11.21
|
12.25
|
|||||
|
ROA (%)
|
1.04
|
1.23
|
1.00
|
1.19
|
1.21
|
1.21
|
|||||
|
EBIT Margin (%)
|
26.91
|
28.49
|
24.40
|
27.51
|
29.31
|
42.20
|
|||||
|
Net Margin (%)
|
23.31
|
22.67
|
18.45
|
22.01
|
23.66
|
32.32
|
|||||
|
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 (%)
|
2.48
|
0.06
|
0.06
|
0.45
|
1.15
|
-0.02
|
|||||
|
EBIT Growth (%)
|
6.19
|
23.91
|
-6.22
|
35.91
|
49.47
|
90.68
|
|||||
|
Net Profit Growth (%)
|
19.09
|
30.45
|
-11.42
|
34.70
|
57.58
|
85.32
|
|||||
|
EPS Growth (%)
|
24.55
|
0.38
|
-0.11
|
0.36
|
-0.18
|
0.85
|
|||||
|
Book Value Growth (%)
|
8.41
|
--
|
--
|
--
|
--
|
--
|
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
|
12.63
|
10.08
|
12.21
|
9.98
|
12.69
|
12.33
|
|||||
|
Price / Book Value
|
1.33
|
1.06
|
1.03
|
1.00
|
1.01
|
1.47
|
|||||
|
Dividend Yield (%)
|
2.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
8.97
|
9.80
|
1.60
|
8.13
|
1.62
|
|||||
|
Close Price ($)
|
76.42
|
62.94
|
55.22
|
50.76
|
47.34
|
55.84
|
|||||
|
High Price ($)
|
76.44
|
65.39
|
63.98
|
56.00
|
65.00
|
63.81
|
|||||
|
Low Price ($)
|
52.69
|
39.43
|
39.34
|
31.03
|
40.72
|
41.07
|
|||||
|
Market Cap ($ Cr)
|
12,568.93
|
--
|
--
|
--
|
--
|
--
|
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
|
0.08
|
0.45
|
0.37
|
0.45
|
0.96
|
0.17
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.38
|
0.27
|
0.32
|
0.82
|
0.01
|
|||||
|
Current Ratio
|
0.33
|
0.03
|
0.05
|
0.19
|
0.28
|
229.57
|
|||||
|
Quick Ratio
|
0.33
|
--
|
--
|
0.21
|
0.28
|
249.86
|
|||||
|
Interest Coverage
|
1.84
|
0.83
|
0.64
|
0.84
|
3.19
|
12.79
|
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 (%)
|
51.20
|
7.87
|
29.18
|
33.18
|
59.43
|
42.01
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
64.58
|
110.61
|
135.55
|
144.17
|
162.37
|
|||||
|
Inventory Days
|
--
|
--
|
-294.63
|
-184.74
|
-158.09
|
10,429.01
|
|||||
|
Payable days
|
--
|
--
|
--
|
375.32
|
10,773.29
|
-430,063.55
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-424.51
|
-10,787.20
|
440,654.93
|