Market cap
$4,974 Mln
Revenue (TTM)
$3,068 Mln
P/E Ratio
7.2
P/B Ratio
2.2
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,068.38
|
3,109.79
|
2,987.31
|
1,809.33
|
2,366.22
|
2,409.29
|
|||||
|
Cost of Revenue
|
1,382.39
|
1,458.12
|
1,546.78
|
573.44
|
1,176.25
|
349.12
|
|||||
|
Gross Profit
|
1,686.00
|
1,651.68
|
1,440.54
|
2,018.86
|
1,189.97
|
2,060.17
|
|||||
|
Operating Expenses
|
702.58
|
655.59
|
641.90
|
619.21
|
559.24
|
519.91
|
|||||
|
Operating Profit (EBIT)
|
982.62
|
992.56
|
798.64
|
1,399.66
|
630.73
|
1,540.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
982.62
|
992.56
|
798.64
|
778.30
|
630.73
|
1,540.26
|
|||||
|
Provision for Tax
|
247.11
|
247.72
|
190.31
|
196.91
|
161.71
|
379.75
|
|||||
|
Profit after Tax (Net Income)
|
735.51
|
744.85
|
608.33
|
563.69
|
469.01
|
1,160.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
459.99
|
1,155.78
|
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
|
2,474.67
|
2,451.36
|
2,159.92
|
1,880.80
|
1,726.97
|
23,290.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6,210.24
|
5,736.37
|
6,843.62
|
5,635.48
|
5,235.11
|
5,930.99
|
|||||
|
Current Liabilities
|
19,894.50
|
21,558.57
|
21,068.57
|
21,653.19
|
32,319.17
|
33,003.18
|
|||||
|
Total Liabilities
|
48,473.91
|
29,746.30
|
30,072.11
|
29,169.47
|
28,811.03
|
29,221.90
|
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
|
2,422.14
|
23,715.71
|
21,664.77
|
20,861.86
|
259.00
|
2,855.63
|
|||||
|
Current Assets
|
26,157.27
|
6,030.59
|
8,407.34
|
8,307.61
|
6,254.14
|
8,305.85
|
|||||
|
Total Assets
|
54,736.68
|
29,746.30
|
30,072.11
|
29,169.47
|
28,811.03
|
29,221.90
|
|||||
|
Total Debt*
|
5,844.12
|
5,860.91
|
6,440.35
|
5,227.51
|
5,235.11
|
5,930.99
|
|||||
|
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
|
--
|
575.52
|
-329.40
|
-144.64
|
4.99
|
-49.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
675.99
|
-12.46
|
1,077.39
|
2,604.67
|
|||||
|
Cash from Financing Activities
|
--
|
-500.21
|
228.16
|
-316.23
|
-854.89
|
-2,619.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
227.49
|
-64.37
|
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 ($)
|
3.65
|
3.60
|
2.81
|
2.49
|
1.92
|
3.96
|
|||||
|
Cash EPS ($)
|
--
|
3.67
|
2.90
|
2.61
|
1.95
|
4.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.83
|
9.99
|
8.30
|
7.06
|
79.56
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.78
|
-1.52
|
-0.64
|
0.02
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.78
|
-1.52
|
-0.64
|
0.02
|
-0.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.81
|
7.75
|
8.01
|
2.59
|
3.87
|
|||||
|
ROE (%)
|
29.86
|
32.31
|
30.11
|
31.25
|
3.75
|
4.75
|
|||||
|
ROA (%)
|
1.63
|
2.49
|
2.05
|
1.94
|
1.62
|
3.87
|
|||||
|
EBIT Margin (%)
|
29.10
|
31.92
|
26.73
|
77.36
|
26.66
|
63.93
|
|||||
|
Net Margin (%)
|
23.97
|
23.95
|
20.36
|
31.15
|
19.82
|
48.17
|
|||||
|
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 (%)
|
5.37
|
0.04
|
0.65
|
-0.24
|
-0.02
|
0.03
|
|||||
|
EBIT Growth (%)
|
58.51
|
24.28
|
-42.94
|
121.91
|
-59.05
|
33.47
|
|||||
|
Net Profit Growth (%)
|
33.74
|
22.44
|
7.92
|
20.19
|
-59.59
|
31.77
|
|||||
|
EPS Growth (%)
|
76.84
|
0.28
|
0.13
|
0.30
|
-0.52
|
0.71
|
|||||
|
Book Value Growth (%)
|
15.64
|
--
|
--
|
--
|
--
|
--
|
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
|
7.19
|
7.53
|
9.80
|
7.68
|
8.66
|
4.96
|
|||||
|
Price / Book Value
|
2.19
|
2.29
|
2.76
|
2.30
|
2.35
|
0.25
|
|||||
|
Dividend Yield (%)
|
2.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
7.21
|
7.00
|
2.14
|
3.61
|
3.11
|
|||||
|
Close Price ($)
|
25.94
|
27.06
|
27.58
|
19.12
|
16.60
|
19.67
|
|||||
|
High Price ($)
|
34.97
|
34.97
|
28.24
|
19.36
|
20.88
|
21.40
|
|||||
|
Low Price ($)
|
17.77
|
23.81
|
18.04
|
10.81
|
13.72
|
12.03
|
|||||
|
Market Cap ($ Cr)
|
4,974.48
|
--
|
--
|
--
|
--
|
--
|
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
|
2.36
|
2.39
|
2.98
|
2.78
|
3.03
|
0.25
|
|||||
|
Short term debt to equity ratio
|
--
|
0.20
|
--
|
2.78
|
3.03
|
0.25
|
|||||
|
Current Ratio
|
1.31
|
0.28
|
0.40
|
0.38
|
0.19
|
0.25
|
|||||
|
Quick Ratio
|
1.31
|
--
|
--
|
0.19
|
0.00
|
0.07
|
|||||
|
Interest Coverage
|
2.37
|
0.88
|
0.70
|
103.67
|
1.16
|
4.03
|
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 (%)
|
688.76
|
50.25
|
51.77
|
96.51
|
66.98
|
60.32
|
|||||
|
Asset Turnover
|
0.07
|
0.10
|
0.10
|
0.06
|
0.08
|
0.08
|
|||||
|
Receivable days
|
--
|
182.60
|
201.30
|
336.22
|
234.49
|
245.12
|
|||||
|
Inventory Days
|
--
|
--
|
979.93
|
3,349.04
|
1,921.25
|
6,508.08
|
|||||
|
Payable days
|
--
|
--
|
--
|
13,661.25
|
6,563.81
|
22,751.77
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-9,975.98
|
-4,408.06
|
-15,998.57
|