Market cap
$5,768 Mln
Revenue (TTM)
$2,324 Mln
P/E Ratio
12.2
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,323.70
|
2,317.20
|
2,134.30
|
1,901.90
|
1,823.00
|
1,850.90
|
|||||
|
Cost of Revenue
|
239.70
|
29.00
|
802.20
|
583.00
|
475.00
|
421.10
|
|||||
|
Gross Profit
|
2,084.00
|
2,288.20
|
1,332.10
|
1,901.90
|
1,348.00
|
1,429.80
|
|||||
|
Operating Expenses
|
1,075.10
|
1,184.50
|
1,007.00
|
459.10
|
645.70
|
174.00
|
|||||
|
Operating Profit (EBIT)
|
1,008.90
|
1,103.70
|
325.10
|
367.60
|
702.30
|
1,255.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
649.50
|
565.40
|
329.50
|
367.60
|
711.70
|
1,260.90
|
|||||
|
Provision for Tax
|
147.60
|
141.50
|
81.60
|
81.50
|
175.90
|
302.60
|
|||||
|
Profit after Tax (Net Income)
|
501.90
|
423.90
|
247.90
|
286.10
|
535.80
|
958.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
535.80
|
958.30
|
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
|
1,588.90
|
1,523.60
|
1,749.60
|
1,753.70
|
1,624.00
|
1,824.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6,635.40
|
5,891.40
|
6,672.00
|
5,856.50
|
5,017.40
|
5,051.50
|
|||||
|
Current Liabilities
|
398.30
|
2,183.50
|
433.00
|
399.80
|
263.30
|
175.20
|
|||||
|
Total Liabilities
|
9,020.90
|
9,598.50
|
9,741.10
|
8,393.80
|
6,904.70
|
7,050.90
|
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
|
130.70
|
9,021.00
|
145.70
|
7,597.00
|
108.30
|
168.20
|
|||||
|
Current Assets
|
8,451.30
|
577.50
|
8,708.90
|
13.20
|
6,796.40
|
6,882.70
|
|||||
|
Total Assets
|
9,003.80
|
9,598.50
|
9,741.10
|
8,393.80
|
6,904.70
|
7,050.90
|
|||||
|
Total Debt*
|
6,286.20
|
6,353.90
|
6,352.90
|
5,067.50
|
6,067.70
|
4,618.90
|
|||||
|
Net Current Assets
|
8,070.10
|
8,086.50
|
8,275.90
|
7,037.50
|
6,533.10
|
6,764.00
|
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
|
--
|
1,054.60
|
1,137.90
|
1,203.80
|
1,238.70
|
1,069.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-674.30
|
-1,721.10
|
-1,416.80
|
-460.60
|
437.30
|
|||||
|
Cash from Financing Activities
|
--
|
-724.60
|
957.30
|
266.20
|
-794.60
|
-1,468.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-16.50
|
38.00
|
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 ($)
|
45.48
|
38.18
|
20.01
|
22.29
|
40.30
|
64.29
|
|||||
|
Cash EPS ($)
|
45.38
|
40.57
|
22.26
|
24.33
|
42.23
|
66.06
|
|||||
|
Adjusted Book Value ($)
|
153.13
|
137.22
|
141.23
|
136.61
|
122.16
|
122.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
94.98
|
91.86
|
93.77
|
93.17
|
71.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
94.83
|
91.71
|
93.46
|
92.94
|
71.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.31
|
3.32
|
3.94
|
7.58
|
14.25
|
|||||
|
ROE (%)
|
32.25
|
25.90
|
14.15
|
16.94
|
31.08
|
46.44
|
|||||
|
ROA (%)
|
5.51
|
4.38
|
2.73
|
3.74
|
7.68
|
13.18
|
|||||
|
EBIT Margin (%)
|
41.88
|
44.38
|
15.23
|
19.33
|
38.52
|
67.85
|
|||||
|
Net Margin (%)
|
21.60
|
18.29
|
11.62
|
15.04
|
29.39
|
51.77
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
3.77
|
0.09
|
0.12
|
0.04
|
-0.02
|
0.11
|
|||||
|
EBIT Growth (%)
|
84.58
|
216.30
|
-11.56
|
-47.66
|
-44.08
|
127.17
|
|||||
|
Net Profit Growth (%)
|
-10.95
|
71.00
|
-13.35
|
-46.60
|
-44.09
|
127.62
|
|||||
|
EPS Growth (%)
|
31.09
|
0.91
|
-0.10
|
-0.45
|
-0.37
|
1.69
|
|||||
|
Book Value Growth (%)
|
12.07
|
--
|
--
|
--
|
--
|
--
|
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
|
12.25
|
11.62
|
23.46
|
23.90
|
11.77
|
10.70
|
|||||
|
Price / Book Value
|
3.62
|
3.23
|
3.32
|
3.90
|
3.88
|
5.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.42
|
10.18
|
32.06
|
31.09
|
16.89
|
11.53
|
|||||
|
Close Price ($)
|
636.74
|
443.46
|
469.46
|
532.73
|
474.40
|
687.68
|
|||||
|
High Price ($)
|
645.00
|
560.00
|
616.66
|
576.05
|
699.08
|
703.27
|
|||||
|
Low Price ($)
|
401.90
|
401.90
|
409.22
|
358.00
|
397.58
|
320.19
|
|||||
|
Market Cap ($ Cr)
|
5,768.28
|
--
|
--
|
--
|
--
|
--
|
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
|
3.96
|
4.17
|
3.63
|
2.89
|
3.74
|
2.53
|
|||||
|
Short term debt to equity ratio
|
--
|
1.43
|
0.05
|
0.04
|
0.93
|
0.00
|
|||||
|
Current Ratio
|
21.22
|
0.26
|
20.11
|
0.03
|
25.81
|
39.28
|
|||||
|
Quick Ratio
|
21.22
|
--
|
--
|
-2.33
|
--
|
33.47
|
|||||
|
Interest Coverage
|
2.97
|
2.22
|
--
|
1.39
|
27.43
|
7.64
|
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 (%)
|
342.52
|
2.90
|
0.20
|
0.23
|
345.94
|
348.24
|
|||||
|
Asset Turnover
|
0.26
|
0.24
|
0.24
|
0.25
|
0.26
|
0.25
|
|||||
|
Receivable days
|
--
|
5.63
|
0.73
|
605.97
|
1,277.46
|
1,320.22
|
|||||
|
Inventory Days
|
--
|
--
|
431.00
|
593.05
|
783.79
|
871.66
|
|||||
|
Payable days
|
--
|
4,508.95
|
144.47
|
181.56
|
167.55
|
156.86
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
287.25
|
1,017.45
|
1,893.70
|
2,035.02
|