Market cap
$15,845 Mln
Revenue (TTM)
$1,898 Mln
P/E Ratio
24
P/B Ratio
1.8
Div. Yield
5.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,897.71
|
1,716.49
|
1,576.39
|
1,736.57
|
1,473.09
|
1,263.01
|
|||||
|
Cost of Revenue
|
896.41
|
1,225.00
|
120.54
|
139.59
|
77.81
|
57.75
|
|||||
|
Gross Profit
|
1,001.30
|
491.49
|
1,455.84
|
1,596.97
|
1,395.28
|
1,205.26
|
|||||
|
Operating Expenses
|
363.33
|
-271.43
|
139.86
|
130.90
|
124.31
|
106.77
|
|||||
|
Operating Profit (EBIT)
|
637.98
|
762.92
|
1,315.98
|
1,466.07
|
1,270.97
|
1,098.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
233.26
|
30.57
|
|||||
|
Profit before Tax
|
692.85
|
504.82
|
492.34
|
752.32
|
626.21
|
438.61
|
|||||
|
Provision for Tax
|
8.73
|
31.91
|
31.71
|
44.05
|
27.72
|
28.49
|
|||||
|
Profit after Tax (Net Income)
|
651.55
|
466.36
|
460.84
|
708.33
|
599.14
|
409.99
|
|||||
|
Minority Interest
|
-6.94
|
-6.56
|
0.21
|
0.06
|
-0.66
|
0.13
|
|||||
|
Consolidated Profit
|
289.32
|
466.36
|
460.84
|
708.33
|
599.14
|
409.99
|
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
|
8,672.40
|
8,118.26
|
8,429.70
|
8,700.44
|
9,008.64
|
7,583.45
|
|||||
|
Minority Interest
|
-6.94
|
--
|
--
|
--
|
15.00
|
1.67
|
|||||
|
Non-Current Liabilities
|
9,592.44
|
8,978.57
|
7,768.21
|
8,605.55
|
8,241.29
|
7,120.47
|
|||||
|
Current Liabilities
|
353.58
|
877.53
|
1,332.69
|
664.24
|
852.10
|
776.71
|
|||||
|
Total Liabilities
|
18,988.21
|
17,990.23
|
17,535.02
|
17,976.78
|
18,102.04
|
15,480.63
|
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
|
18,471.10
|
3,605.09
|
16,021.47
|
15,715.49
|
17,875.18
|
15,305.11
|
|||||
|
Current Assets
|
163.54
|
155.33
|
1,513.55
|
2,261.29
|
226.86
|
175.52
|
|||||
|
Total Assets
|
19,464.05
|
17,990.23
|
17,535.02
|
17,976.78
|
18,102.04
|
15,480.63
|
|||||
|
Total Debt*
|
8,949.04
|
8,722.69
|
8,183.12
|
8,284.59
|
8,334.46
|
6,837.40
|
|||||
|
Net Current Assets
|
-665.88
|
-718.87
|
-154.23
|
-137.10
|
-625.24
|
-601.18
|
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
|
--
|
1,282.32
|
1,833.11
|
1,073.43
|
1,003.56
|
926.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-960.14
|
-1,133.89
|
-905.88
|
-1,052.53
|
-1,566.73
|
|||||
|
Cash from Financing Activities
|
--
|
-761.71
|
-688.47
|
292.56
|
57.89
|
557.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
8.91
|
-83.20
|
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 ($)
|
2.92
|
2.11
|
2.09
|
3.23
|
2.86
|
2.18
|
|||||
|
Cash EPS ($)
|
2.90
|
4.57
|
4.50
|
6.09
|
5.54
|
5.09
|
|||||
|
Adjusted Book Value ($)
|
38.07
|
36.71
|
38.23
|
39.64
|
42.93
|
40.27
|
|||||
|
Dividend per Share ($)
|
5.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.80
|
8.31
|
4.89
|
4.78
|
4.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.93
|
7.70
|
4.34
|
4.29
|
4.92
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.79
|
2.74
|
4.13
|
3.77
|
2.92
|
|||||
|
ROE (%)
|
7.68
|
5.64
|
5.38
|
8.00
|
7.22
|
5.67
|
|||||
|
ROA (%)
|
3.29
|
2.63
|
2.60
|
3.93
|
3.57
|
2.72
|
|||||
|
EBIT Margin (%)
|
44.35
|
46.37
|
50.55
|
48.04
|
49.52
|
48.59
|
|||||
|
Net Margin (%)
|
34.33
|
27.17
|
29.23
|
40.79
|
35.11
|
31.69
|
|||||
|
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 (%)
|
15.67
|
0.09
|
-0.09
|
0.18
|
0.17
|
0.08
|
|||||
|
EBIT Growth (%)
|
10.47
|
-0.11
|
-4.49
|
14.37
|
18.85
|
14.67
|
|||||
|
Net Profit Growth (%)
|
92.01
|
1.20
|
-34.94
|
18.23
|
46.14
|
-9.96
|
|||||
|
EPS Growth (%)
|
92.00
|
0.01
|
-0.35
|
0.13
|
0.31
|
-0.16
|
|||||
|
Book Value Growth (%)
|
2.66
|
--
|
--
|
--
|
--
|
--
|
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
|
23.98
|
30.52
|
26.07
|
20.08
|
27.36
|
37.67
|
|||||
|
Price / Book Value
|
1.84
|
1.75
|
1.43
|
1.63
|
1.82
|
2.04
|
|||||
|
Dividend Yield (%)
|
5.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.89
|
17.31
|
14.93
|
15.45
|
18.40
|
19.04
|
|||||
|
Close Price ($)
|
71.50
|
64.36
|
54.48
|
64.81
|
76.51
|
80.33
|
|||||
|
High Price ($)
|
76.97
|
69.79
|
67.40
|
84.13
|
87.75
|
81.44
|
|||||
|
Low Price ($)
|
61.09
|
52.91
|
53.09
|
49.50
|
66.34
|
64.37
|
|||||
|
Market Cap ($ Cr)
|
15,844.66
|
--
|
--
|
--
|
--
|
--
|
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
|
1.02
|
1.07
|
0.97
|
0.95
|
0.93
|
0.90
|
|||||
|
Short term debt to equity ratio
|
0.04
|
--
|
0.08
|
0.00
|
0.05
|
0.01
|
|||||
|
Current Ratio
|
0.46
|
0.18
|
1.14
|
3.40
|
0.27
|
0.23
|
|||||
|
Quick Ratio
|
0.46
|
--
|
--
|
2.40
|
0.27
|
0.23
|
|||||
|
Interest Coverage
|
3.25
|
2.73
|
2.87
|
2.86
|
3.33
|
3.12
|
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 (%)
|
--
|
68.33
|
50.70
|
87.36
|
0.06
|
0.14
|
|||||
|
Asset Turnover
|
0.10
|
0.10
|
0.09
|
0.10
|
0.09
|
0.08
|
|||||
|
Receivable days
|
--
|
209.82
|
268.35
|
159.64
|
0.34
|
4.06
|
|||||
|
Inventory Days
|
--
|
--
|
2,026.51
|
871.46
|
-6.32
|
58.79
|
|||||
|
Payable days
|
--
|
166.96
|
1,387.60
|
1,425.79
|
2,808.81
|
3,720.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
907.26
|
-394.70
|
-2,814.80
|
-3,657.93
|