Market cap
$10,644 Mln
Revenue (TTM)
$2,614 Mln
P/E Ratio
--
P/B Ratio
4
Div. Yield
0.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,614.32
|
2,386.29
|
2,190.77
|
2,362.66
|
2,513.90
|
2,079.93
|
|||||
|
Cost of Revenue
|
1,587.38
|
1,480.25
|
1,403.23
|
1,462.42
|
1,506.98
|
1,308.00
|
|||||
|
Gross Profit
|
1,026.95
|
906.04
|
787.54
|
900.24
|
1,006.91
|
771.93
|
|||||
|
Operating Expenses
|
931.46
|
868.52
|
628.76
|
539.38
|
506.09
|
386.28
|
|||||
|
Operating Profit (EBIT)
|
95.49
|
37.53
|
158.78
|
360.86
|
500.83
|
385.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-31.57
|
-26.09
|
|||||
|
Profit before Tax
|
79.24
|
3.61
|
151.86
|
328.60
|
443.04
|
341.03
|
|||||
|
Provision for Tax
|
87.30
|
75.31
|
51.67
|
69.11
|
69.74
|
57.22
|
|||||
|
Profit after Tax (Net Income)
|
-8.06
|
-71.70
|
100.19
|
259.49
|
373.31
|
283.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
373.31
|
283.81
|
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
|
2,618.36
|
2,426.03
|
2,413.61
|
2,480.17
|
2,211.19
|
1,893.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.18
|
0.13
|
|||||
|
Non-Current Liabilities
|
820.61
|
997.99
|
1,044.26
|
1,139.30
|
1,120.06
|
823.55
|
|||||
|
Current Liabilities
|
573.51
|
532.77
|
433.91
|
375.49
|
572.30
|
434.63
|
|||||
|
Total Liabilities
|
4,585.99
|
3,956.80
|
3,891.78
|
3,995.28
|
3,903.73
|
3,151.70
|
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
|
2,428.87
|
2,521.46
|
2,339.77
|
2,586.68
|
2,391.94
|
1,881.49
|
|||||
|
Current Assets
|
1,583.61
|
1,435.33
|
1,552.01
|
1,408.60
|
1,511.80
|
1,270.21
|
|||||
|
Total Assets
|
4,585.99
|
3,956.80
|
3,891.78
|
3,995.28
|
3,903.73
|
3,151.70
|
|||||
|
Total Debt*
|
709.39
|
946.16
|
930.57
|
933.52
|
1,060.00
|
668.22
|
|||||
|
Net Current Assets
|
1,010.10
|
902.57
|
1,118.10
|
1,033.11
|
939.50
|
835.58
|
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
|
--
|
433.76
|
367.62
|
457.39
|
419.72
|
373.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-468.86
|
-65.78
|
-284.32
|
-636.40
|
-499.16
|
|||||
|
Cash from Financing Activities
|
--
|
-149.27
|
-112.44
|
-185.73
|
310.20
|
-68.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
93.52
|
-194.80
|
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 ($)
|
-0.49
|
-2.88
|
4.00
|
10.33
|
14.95
|
11.35
|
|||||
|
Cash EPS ($)
|
--
|
2.53
|
9.21
|
15.74
|
17.18
|
13.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
97.40
|
96.39
|
98.77
|
88.53
|
75.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
17.41
|
14.68
|
18.21
|
16.80
|
14.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.70
|
11.65
|
14.78
|
12.63
|
11.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.14
|
2.97
|
7.76
|
12.80
|
11.64
|
|||||
|
ROE (%)
|
-0.32
|
-2.96
|
4.09
|
11.06
|
18.19
|
16.21
|
|||||
|
ROA (%)
|
-0.18
|
-1.83
|
2.54
|
6.57
|
10.58
|
9.62
|
|||||
|
EBIT Margin (%)
|
4.07
|
1.59
|
8.70
|
15.27
|
18.67
|
17.29
|
|||||
|
Net Margin (%)
|
-0.31
|
-3.00
|
4.57
|
10.98
|
15.04
|
13.82
|
|||||
|
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 (%)
|
15.44
|
0.09
|
-0.07
|
-0.06
|
0.21
|
0.44
|
|||||
|
EBIT Growth (%)
|
-49.22
|
-80.11
|
-47.19
|
-23.10
|
30.51
|
97.20
|
|||||
|
Net Profit Growth (%)
|
-107.52
|
-171.56
|
-61.39
|
-30.49
|
31.54
|
118.34
|
|||||
|
EPS Growth (%)
|
-111.47
|
-1.72
|
-0.61
|
-0.31
|
0.32
|
1.16
|
|||||
|
Book Value Growth (%)
|
-1.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-87.87
|
58.89
|
25.89
|
14.73
|
27.72
|
|||||
|
Price / Book Value
|
3.98
|
2.60
|
2.44
|
2.71
|
2.49
|
4.16
|
|||||
|
Dividend Yield (%)
|
0.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
42.62
|
48.25
|
19.02
|
19.67
|
10.17
|
17.58
|
|||||
|
Close Price ($)
|
455.33
|
252.92
|
235.65
|
267.56
|
220.20
|
314.68
|
|||||
|
High Price ($)
|
500.57
|
275.00
|
275.58
|
309.94
|
326.82
|
334.84
|
|||||
|
Low Price ($)
|
222.62
|
142.10
|
222.91
|
212.80
|
192.19
|
234.59
|
|||||
|
Market Cap ($ Cr)
|
10,643.85
|
--
|
--
|
--
|
--
|
--
|
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
|
0.20
|
0.39
|
0.39
|
0.38
|
0.48
|
0.35
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.03
|
0.01
|
0.07
|
0.02
|
|||||
|
Current Ratio
|
2.76
|
2.69
|
3.58
|
3.75
|
2.64
|
2.92
|
|||||
|
Quick Ratio
|
2.00
|
1.91
|
2.62
|
2.49
|
1.68
|
1.90
|
|||||
|
Interest Coverage
|
3.68
|
1.11
|
4.92
|
9.05
|
17.90
|
19.41
|
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 (%)
|
16.20
|
15.48
|
13.44
|
12.52
|
12.48
|
13.33
|
|||||
|
Asset Turnover
|
0.58
|
0.61
|
0.56
|
0.60
|
0.71
|
0.71
|
|||||
|
Receivable days
|
--
|
50.80
|
49.19
|
47.11
|
42.94
|
45.04
|
|||||
|
Inventory Days
|
--
|
102.74
|
115.94
|
127.66
|
120.38
|
98.25
|
|||||
|
Payable days
|
--
|
49.28
|
47.10
|
47.72
|
52.18
|
51.38
|
|||||
|
Cash Conversion Cycle
|
--
|
104.25
|
118.04
|
127.06
|
111.13
|
91.91
|