Market cap
$8,245 Mln
Revenue (TTM)
$3,389 Mln
P/E Ratio
12.7
P/B Ratio
1.4
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,389.08
|
3,325.64
|
3,361.74
|
3,045.09
|
1,999.40
|
1,829.26
|
|||||
|
Cost of Revenue
|
1,150.02
|
1,205.92
|
1,443.71
|
1,116.28
|
210.72
|
-38.10
|
|||||
|
Gross Profit
|
2,239.06
|
2,119.71
|
1,918.04
|
1,928.81
|
1,788.68
|
1,867.37
|
|||||
|
Operating Expenses
|
1,445.59
|
1,408.51
|
1,251.39
|
1,245.56
|
1,128.52
|
1,071.27
|
|||||
|
Operating Profit (EBIT)
|
793.47
|
711.20
|
666.64
|
683.25
|
660.16
|
796.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
803.06
|
711.20
|
666.64
|
683.25
|
660.16
|
796.10
|
|||||
|
Provision for Tax
|
152.62
|
133.22
|
143.09
|
152.12
|
139.86
|
179.78
|
|||||
|
Profit after Tax (Net Income)
|
650.50
|
577.99
|
523.57
|
530.75
|
520.27
|
618.12
|
|||||
|
Minority Interest
|
0.06
|
0.01
|
0.02
|
-0.39
|
-0.02
|
1.80
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
520.27
|
618.12
|
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
|
6,083.11
|
5,918.65
|
5,548.35
|
5,142.44
|
4,687.36
|
5,368.37
|
|||||
|
Minority Interest
|
0.06
|
--
|
--
|
--
|
4.71
|
4.64
|
|||||
|
Non-Current Liabilities
|
45,590.47
|
1,270.28
|
4,280.88
|
9,186.31
|
444.34
|
167.98
|
|||||
|
Current Liabilities
|
1,503.92
|
45,046.54
|
39,854.06
|
35,493.11
|
444.34
|
433.73
|
|||||
|
Total Liabilities
|
54,683.20
|
52,237.50
|
49,685.89
|
49,824.83
|
47,790.64
|
50,249.43
|
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
|
52,203.52
|
44,737.01
|
35,113.68
|
35,480.05
|
20,435.37
|
24,378.95
|
|||||
|
Current Assets
|
975.77
|
7,500.49
|
14,572.22
|
14,344.78
|
13,200.40
|
16,274.42
|
|||||
|
Total Assets
|
54,155.06
|
52,237.50
|
49,685.89
|
49,824.83
|
47,790.64
|
50,249.43
|
|||||
|
Total Debt*
|
4,974.57
|
4,634.24
|
4,454.18
|
8,955.45
|
12,439.61
|
2,810.75
|
|||||
|
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
|
--
|
739.62
|
1,430.45
|
66.18
|
5,122.27
|
-3,692.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,521.75
|
-477.23
|
-1,791.26
|
-4,603.29
|
2,602.67
|
|||||
|
Cash from Financing Activities
|
--
|
1,005.53
|
-866.79
|
1,671.63
|
-1,954.68
|
2,746.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,435.69
|
1,656.84
|
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 ($)
|
10.68
|
9.49
|
8.25
|
8.20
|
7.81
|
9.08
|
|||||
|
Cash EPS ($)
|
10.66
|
11.30
|
9.90
|
9.89
|
8.04
|
9.35
|
|||||
|
Adjusted Book Value ($)
|
100.11
|
97.16
|
87.39
|
79.42
|
70.35
|
78.86
|
|||||
|
Dividend per Share ($)
|
1.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
12.14
|
22.53
|
1.02
|
76.88
|
-54.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
12.14
|
19.83
|
-1.54
|
76.88
|
-54.25
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.62
|
4.34
|
3.40
|
4.11
|
7.00
|
|||||
|
ROE (%)
|
10.84
|
10.08
|
9.79
|
10.80
|
10.35
|
11.60
|
|||||
|
ROA (%)
|
1.21
|
1.13
|
1.05
|
1.09
|
1.06
|
1.28
|
|||||
|
EBIT Margin (%)
|
16.98
|
21.39
|
19.83
|
22.44
|
33.02
|
43.52
|
|||||
|
Net Margin (%)
|
19.19
|
17.38
|
15.57
|
17.43
|
26.02
|
33.79
|
|||||
|
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 (%)
|
3.37
|
-0.01
|
0.10
|
0.52
|
0.09
|
-0.11
|
|||||
|
EBIT Growth (%)
|
-15.92
|
6.68
|
-2.43
|
3.50
|
-17.08
|
41.19
|
|||||
|
Net Profit Growth (%)
|
21.39
|
10.39
|
-1.35
|
2.01
|
-15.83
|
42.09
|
|||||
|
EPS Growth (%)
|
26.43
|
0.15
|
0.01
|
0.05
|
-0.14
|
0.45
|
|||||
|
Book Value Growth (%)
|
9.01
|
--
|
--
|
--
|
--
|
--
|
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
|
12.73
|
12.49
|
12.91
|
10.45
|
13.29
|
11.62
|
|||||
|
Price / Book Value
|
1.35
|
1.22
|
1.22
|
1.08
|
1.48
|
1.34
|
|||||
|
Dividend Yield (%)
|
1.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.05
|
-3.98
|
1.09
|
8.41
|
-6.68
|
|||||
|
Close Price ($)
|
138.88
|
118.46
|
106.45
|
85.65
|
103.79
|
105.49
|
|||||
|
High Price ($)
|
139.73
|
122.16
|
121.58
|
106.47
|
120.20
|
110.75
|
|||||
|
Low Price ($)
|
96.89
|
85.08
|
77.86
|
62.42
|
70.21
|
67.99
|
|||||
|
Market Cap ($ Cr)
|
8,245.46
|
--
|
--
|
--
|
--
|
--
|
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
|
0.56
|
0.78
|
0.80
|
1.74
|
2.65
|
0.52
|
|||||
|
Short term debt to equity ratio
|
0.25
|
0.72
|
0.24
|
0.22
|
1.50
|
0.44
|
|||||
|
Current Ratio
|
0.65
|
0.17
|
0.37
|
0.40
|
29.71
|
37.52
|
|||||
|
Quick Ratio
|
0.65
|
--
|
--
|
0.63
|
43.63
|
65.83
|
|||||
|
Interest Coverage
|
1.70
|
0.59
|
0.47
|
0.64
|
3.65
|
12.86
|
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 (%)
|
8.63
|
10.68
|
8.50
|
23.31
|
15.25
|
15.26
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.07
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
35.20
|
54.09
|
60.85
|
53.34
|
58.65
|
|||||
|
Inventory Days
|
--
|
--
|
-2,014.93
|
-2,314.84
|
-16,001.21
|
88,980.06
|
|||||
|
Payable days
|
--
|
111.33
|
87.45
|
128.15
|
760.99
|
-4,864.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-2,048.29
|
-2,382.14
|
-16,708.85
|
93,903.50
|