Market cap
$5,499 Mln
Revenue (TTM)
$2,770 Mln
P/E Ratio
8.3
P/B Ratio
0.9
Div. Yield
3.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,770.16
|
2,805.82
|
2,773.99
|
2,250.72
|
1,380.57
|
1,186.85
|
|||||
|
Cost of Revenue
|
1,217.89
|
1,250.47
|
1,291.41
|
854.16
|
207.32
|
3.65
|
|||||
|
Gross Profit
|
1,552.28
|
1,555.34
|
1,482.59
|
1,396.56
|
1,173.25
|
1,183.20
|
|||||
|
Operating Expenses
|
656.14
|
621.07
|
551.29
|
529.56
|
451.72
|
430.28
|
|||||
|
Operating Profit (EBIT)
|
896.13
|
934.27
|
931.29
|
867.00
|
721.53
|
752.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
896.13
|
934.27
|
931.29
|
867.00
|
721.53
|
752.92
|
|||||
|
Provision for Tax
|
204.91
|
218.81
|
214.79
|
176.16
|
157.44
|
173.89
|
|||||
|
Profit after Tax (Net Income)
|
691.28
|
715.48
|
716.46
|
690.78
|
564.14
|
579.00
|
|||||
|
Minority Interest
|
0.06
|
0.02
|
-0.05
|
0.00
|
0.05
|
-0.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
547.52
|
579.00
|
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
|
6,278.07
|
6,129.85
|
5,705.62
|
5,139.00
|
4,689.58
|
4,836.24
|
|||||
|
Minority Interest
|
0.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35,424.33
|
--
|
1,509.59
|
1,692.34
|
1,231.62
|
1,288.98
|
|||||
|
Current Liabilities
|
0.73
|
3,832.88
|
31,043.07
|
27,405.14
|
21,734.01
|
20,402.09
|
|||||
|
Total Liabilities
|
41,703.87
|
40,785.84
|
38,258.85
|
34,237.46
|
27,656.57
|
26,530.43
|
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
|
41,703.14
|
--
|
34,738.22
|
28,673.45
|
23,006.37
|
20,476.84
|
|||||
|
Current Assets
|
--
|
3,066.48
|
3,520.63
|
5,564.01
|
4,650.20
|
6,053.59
|
|||||
|
Total Assets
|
41,703.14
|
40,785.84
|
38,258.85
|
34,237.46
|
27,656.57
|
26,530.43
|
|||||
|
Total Debt*
|
668.23
|
463.58
|
883.04
|
1,274.73
|
1,075.20
|
1,229.60
|
|||||
|
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
|
--
|
837.73
|
834.47
|
881.55
|
764.95
|
542.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,342.32
|
-3,252.61
|
-5,530.55
|
-2,430.25
|
125.75
|
|||||
|
Cash from Financing Activities
|
--
|
1,557.31
|
3,049.72
|
5,765.07
|
644.92
|
-1,008.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
6.19
|
6.38
|
6.28
|
6.07
|
4.77
|
4.46
|
|||||
|
Cash EPS ($)
|
--
|
7.51
|
7.07
|
6.45
|
5.14
|
4.79
|
|||||
|
Adjusted Book Value ($)
|
--
|
54.70
|
50.04
|
45.18
|
39.67
|
37.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.48
|
7.32
|
7.75
|
6.47
|
4.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.53
|
6.48
|
7.49
|
6.22
|
3.92
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.86
|
11.02
|
11.34
|
9.54
|
10.12
|
|||||
|
ROE (%)
|
11.14
|
12.09
|
13.21
|
14.06
|
11.84
|
12.71
|
|||||
|
ROA (%)
|
1.60
|
1.81
|
1.98
|
2.23
|
2.08
|
2.16
|
|||||
|
EBIT Margin (%)
|
24.10
|
33.30
|
33.57
|
38.52
|
52.26
|
63.44
|
|||||
|
Net Margin (%)
|
24.95
|
25.50
|
25.83
|
30.69
|
40.86
|
48.78
|
|||||
|
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 (%)
|
-0.40
|
0.01
|
0.23
|
0.63
|
0.16
|
0.01
|
|||||
|
EBIT Growth (%)
|
-28.57
|
0.32
|
7.42
|
20.16
|
-4.17
|
100.15
|
|||||
|
Net Profit Growth (%)
|
-3.75
|
-0.14
|
3.72
|
22.45
|
-2.57
|
98.36
|
|||||
|
EPS Growth (%)
|
-1.69
|
0.02
|
0.03
|
0.27
|
0.07
|
0.97
|
|||||
|
Book Value Growth (%)
|
9.89
|
--
|
--
|
--
|
--
|
--
|
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
|
8.32
|
7.21
|
7.09
|
8.21
|
8.39
|
10.44
|
|||||
|
Price / Book Value
|
0.92
|
0.84
|
0.89
|
1.10
|
1.01
|
1.25
|
|||||
|
Dividend Yield (%)
|
3.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.25
|
2.56
|
1.66
|
1.65
|
1.64
|
|||||
|
Close Price ($)
|
52.09
|
46.02
|
44.53
|
49.83
|
40.06
|
46.53
|
|||||
|
High Price ($)
|
53.66
|
53.66
|
51.50
|
52.36
|
51.39
|
48.16
|
|||||
|
Low Price ($)
|
42.37
|
35.71
|
37.43
|
30.72
|
34.79
|
30.78
|
|||||
|
Market Cap ($ Cr)
|
5,498.77
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.08
|
0.15
|
0.25
|
0.23
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
--
|
0.16
|
0.13
|
0.00
|
|||||
|
Current Ratio
|
--
|
0.80
|
0.11
|
0.20
|
0.21
|
0.30
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.13
|
0.27
|
0.40
|
|||||
|
Interest Coverage
|
1.87
|
0.87
|
0.83
|
1.26
|
5.83
|
9.23
|
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 (%)
|
6.33
|
6.12
|
6.27
|
7.56
|
9.06
|
7.00
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.08
|
0.07
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
22.49
|
22.66
|
23.96
|
27.54
|
26.33
|
|||||
|
Inventory Days
|
--
|
--
|
559.84
|
172.20
|
-2,934.73
|
-232,741.97
|
|||||
|
Payable days
|
--
|
--
|
--
|
100.00
|
370.59
|
21,960.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
96.15
|
-3,277.79
|
-254,675.69
|