Market cap
$11,896 Mln
Revenue (TTM)
$7,458 Mln
P/E Ratio
23.2
P/B Ratio
2.8
Div. Yield
0.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,457.68
|
6,707.98
|
6,317.69
|
6,503.07
|
7,091.59
|
6,138.33
|
|||||
|
Cost of Revenue
|
6,300.94
|
5,769.38
|
5,384.48
|
5,559.91
|
5,761.60
|
4,912.78
|
|||||
|
Gross Profit
|
1,156.74
|
938.60
|
933.21
|
943.15
|
1,329.99
|
1,225.55
|
|||||
|
Operating Expenses
|
512.71
|
471.21
|
494.76
|
472.87
|
432.80
|
462.12
|
|||||
|
Operating Profit (EBIT)
|
644.04
|
467.39
|
438.46
|
470.29
|
897.19
|
763.43
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
18.31
|
3.14
|
|||||
|
Profit before Tax
|
635.10
|
444.62
|
431.02
|
443.84
|
856.93
|
715.07
|
|||||
|
Provision for Tax
|
77.05
|
68.50
|
75.48
|
81.71
|
89.89
|
69.46
|
|||||
|
Profit after Tax (Net Income)
|
555.45
|
373.90
|
354.01
|
359.81
|
765.82
|
643.00
|
|||||
|
Minority Interest
|
-2.59
|
-2.22
|
-1.52
|
-0.46
|
-1.22
|
-2.61
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
765.82
|
643.00
|
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
|
4,650.41
|
4,471.11
|
4,149.55
|
3,962.31
|
3,668.75
|
2,942.28
|
|||||
|
Minority Interest
|
-2.59
|
--
|
--
|
--
|
30.95
|
30.27
|
|||||
|
Non-Current Liabilities
|
2,906.44
|
1,918.05
|
1,305.89
|
1,391.62
|
1,459.65
|
1,386.27
|
|||||
|
Current Liabilities
|
2,122.85
|
1,711.97
|
1,455.28
|
1,384.48
|
1,662.41
|
1,679.74
|
|||||
|
Total Liabilities
|
11,838.96
|
8,136.31
|
6,944.33
|
6,771.13
|
6,821.76
|
6,038.55
|
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
|
5,107.49
|
4,251.55
|
3,870.86
|
3,575.32
|
3,520.52
|
3,181.99
|
|||||
|
Current Assets
|
4,608.63
|
3,884.76
|
3,073.47
|
3,195.81
|
3,301.24
|
2,856.56
|
|||||
|
Total Assets
|
11,838.96
|
8,136.31
|
6,944.33
|
6,771.13
|
6,821.76
|
6,038.55
|
|||||
|
Total Debt*
|
2,547.44
|
1,565.48
|
1,480.57
|
1,441.20
|
1,601.55
|
1,454.42
|
|||||
|
Net Current Assets
|
2,485.78
|
2,172.79
|
1,618.20
|
1,811.34
|
1,638.83
|
1,176.83
|
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
|
--
|
1,095.61
|
1,088.87
|
1,270.02
|
1,098.76
|
1,121.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-885.04
|
-800.32
|
-951.91
|
-1,007.17
|
-943.88
|
|||||
|
Cash from Financing Activities
|
--
|
98.70
|
-260.43
|
-149.21
|
55.60
|
-30.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
147.18
|
147.31
|
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 ($)
|
2.23
|
1.51
|
1.43
|
1.46
|
3.10
|
2.61
|
|||||
|
Cash EPS ($)
|
--
|
4.09
|
3.83
|
4.00
|
5.59
|
4.91
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.01
|
16.74
|
16.03
|
14.87
|
11.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.41
|
4.39
|
5.14
|
4.45
|
4.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.77
|
1.39
|
2.11
|
0.77
|
1.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.41
|
6.42
|
6.74
|
15.84
|
15.84
|
|||||
|
ROE (%)
|
12.12
|
8.67
|
8.73
|
9.43
|
23.17
|
24.41
|
|||||
|
ROA (%)
|
5.18
|
4.96
|
5.16
|
5.29
|
11.91
|
11.63
|
|||||
|
EBIT Margin (%)
|
9.54
|
7.75
|
7.85
|
7.23
|
12.91
|
12.49
|
|||||
|
Net Margin (%)
|
7.45
|
5.57
|
5.60
|
5.53
|
10.77
|
10.47
|
|||||
|
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 (%)
|
17.93
|
0.06
|
-0.03
|
-0.08
|
0.16
|
0.22
|
|||||
|
EBIT Growth (%)
|
57.16
|
4.86
|
5.46
|
-48.63
|
19.43
|
70.03
|
|||||
|
Net Profit Growth (%)
|
82.99
|
5.62
|
-1.61
|
-53.02
|
19.10
|
90.16
|
|||||
|
EPS Growth (%)
|
82.13
|
0.05
|
-0.02
|
-0.53
|
0.19
|
0.88
|
|||||
|
Book Value Growth (%)
|
10.03
|
--
|
--
|
--
|
--
|
--
|
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
|
23.24
|
26.22
|
17.99
|
22.86
|
7.72
|
9.48
|
|||||
|
Price / Book Value
|
2.76
|
2.19
|
1.53
|
2.08
|
1.61
|
2.07
|
|||||
|
Dividend Yield (%)
|
0.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.29
|
8.07
|
5.69
|
17.16
|
4.11
|
4.87
|
|||||
|
Close Price ($)
|
86.23
|
39.48
|
25.69
|
33.27
|
23.98
|
24.79
|
|||||
|
High Price ($)
|
96.66
|
47.28
|
44.86
|
34.44
|
29.10
|
29.50
|
|||||
|
Low Price ($)
|
20.59
|
14.03
|
24.10
|
17.58
|
14.89
|
14.82
|
|||||
|
Market Cap ($ Cr)
|
11,895.91
|
--
|
--
|
--
|
--
|
--
|
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
|
0.50
|
0.35
|
0.36
|
0.36
|
0.44
|
0.49
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.08
|
0.06
|
0.07
|
0.08
|
|||||
|
Current Ratio
|
2.17
|
2.27
|
2.11
|
2.31
|
1.99
|
1.70
|
|||||
|
Quick Ratio
|
1.91
|
2.01
|
1.90
|
2.02
|
1.61
|
1.41
|
|||||
|
Interest Coverage
|
9.30
|
6.89
|
7.64
|
7.97
|
15.63
|
14.88
|
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 (%)
|
19.05
|
20.20
|
16.70
|
17.68
|
19.26
|
20.51
|
|||||
|
Asset Turnover
|
0.70
|
0.89
|
0.92
|
0.96
|
1.10
|
1.11
|
|||||
|
Receivable days
|
--
|
65.61
|
63.73
|
70.63
|
67.58
|
66.09
|
|||||
|
Inventory Days
|
--
|
23.70
|
23.88
|
33.59
|
35.33
|
29.08
|
|||||
|
Payable days
|
--
|
51.46
|
49.77
|
54.32
|
54.77
|
54.47
|
|||||
|
Cash Conversion Cycle
|
--
|
37.85
|
37.84
|
49.91
|
48.14
|
40.70
|