Market cap
$8,703 Mln
Revenue (TTM)
$1,779 Mln
P/E Ratio
12.5
P/B Ratio
1
Div. Yield
3.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,779.17
|
1,738.19
|
1,742.22
|
1,556.24
|
1,202.64
|
1,151.79
|
|||||
|
Cost of Revenue
|
485.93
|
488.83
|
606.28
|
506.65
|
89.60
|
53.62
|
|||||
|
Gross Profit
|
1,293.24
|
1,249.36
|
1,135.94
|
1,049.59
|
1,113.03
|
1,098.17
|
|||||
|
Operating Expenses
|
572.76
|
555.78
|
523.27
|
515.13
|
446.86
|
438.52
|
|||||
|
Operating Profit (EBIT)
|
720.48
|
693.58
|
612.67
|
534.46
|
666.17
|
659.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
720.48
|
693.58
|
612.67
|
534.46
|
666.17
|
659.65
|
|||||
|
Provision for Tax
|
158.16
|
150.74
|
133.28
|
115.14
|
141.66
|
140.36
|
|||||
|
Profit after Tax (Net Income)
|
562.31
|
542.84
|
479.39
|
419.32
|
524.52
|
519.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
277.46
|
542.84
|
479.39
|
419.32
|
524.52
|
519.30
|
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
|
8,288.53
|
7,616.14
|
7,438.50
|
7,079.33
|
6,699.37
|
6,427.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32,968.08
|
2,132.67
|
3,483.08
|
3,944.64
|
174.30
|
185.61
|
|||||
|
Current Liabilities
|
2,599.58
|
28,714.61
|
28,645.16
|
27,523.91
|
30,816.16
|
31,221.12
|
|||||
|
Total Liabilities
|
46,472.09
|
38,463.43
|
39,566.74
|
38,547.88
|
37,689.83
|
37,833.97
|
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
|
42,193.14
|
26,084.29
|
26,513.01
|
37,554.81
|
36,721.06
|
34,705.27
|
|||||
|
Current Assets
|
1,700.92
|
12,379.14
|
13,053.73
|
993.07
|
968.77
|
3,128.70
|
|||||
|
Total Assets
|
45,594.98
|
38,463.43
|
39,566.74
|
38,547.88
|
37,689.83
|
37,833.97
|
|||||
|
Total Debt*
|
2,669.98
|
2,151.22
|
3,421.91
|
4,034.28
|
4,128.13
|
448.10
|
|||||
|
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
|
--
|
549.51
|
472.69
|
646.36
|
506.53
|
694.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
773.91
|
1,981.58
|
1,094.27
|
-1,963.63
|
-2,724.90
|
|||||
|
Cash from Financing Activities
|
--
|
-1,548.17
|
-940.22
|
-1,706.35
|
-666.75
|
3,234.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,204.43
|
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 ($)
|
5.76
|
5.74
|
5.03
|
4.47
|
5.75
|
5.63
|
|||||
|
Cash EPS ($)
|
--
|
6.10
|
5.40
|
4.79
|
6.06
|
5.96
|
|||||
|
Adjusted Book Value ($)
|
--
|
80.57
|
78.08
|
75.54
|
73.39
|
69.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.81
|
4.96
|
6.90
|
5.55
|
7.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.47
|
4.74
|
6.53
|
5.08
|
7.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.26
|
4.36
|
3.82
|
5.93
|
7.75
|
|||||
|
ROE (%)
|
7.07
|
7.21
|
6.60
|
6.09
|
7.99
|
8.27
|
|||||
|
ROA (%)
|
1.31
|
1.39
|
1.23
|
1.10
|
1.39
|
1.44
|
|||||
|
EBIT Margin (%)
|
40.49
|
39.90
|
35.17
|
34.34
|
55.39
|
57.27
|
|||||
|
Net Margin (%)
|
31.61
|
31.23
|
27.52
|
26.94
|
43.61
|
45.09
|
|||||
|
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 (%)
|
2.02
|
0.00
|
0.12
|
0.29
|
0.04
|
-0.07
|
|||||
|
EBIT Growth (%)
|
8.00
|
13.21
|
14.63
|
-19.77
|
0.99
|
2.27
|
|||||
|
Net Profit Growth (%)
|
7.57
|
13.24
|
14.33
|
-20.06
|
1.01
|
-1.82
|
|||||
|
EPS Growth (%)
|
5.05
|
0.14
|
0.12
|
-0.22
|
0.02
|
-0.01
|
|||||
|
Book Value Growth (%)
|
3.10
|
--
|
--
|
--
|
--
|
--
|
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
|
12.51
|
12.03
|
14.97
|
15.14
|
12.65
|
12.83
|
|||||
|
Price / Book Value
|
1.02
|
0.86
|
0.96
|
0.90
|
0.99
|
1.04
|
|||||
|
Dividend Yield (%)
|
3.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-4.23
|
-3.63
|
16.77
|
14.23
|
5.87
|
|||||
|
Close Price ($)
|
73.03
|
69.11
|
75.35
|
67.73
|
72.68
|
72.30
|
|||||
|
High Price ($)
|
77.20
|
82.75
|
86.76
|
78.76
|
80.46
|
83.02
|
|||||
|
Low Price ($)
|
61.07
|
61.07
|
57.16
|
49.60
|
64.69
|
64.40
|
|||||
|
Market Cap ($ Cr)
|
8,703.20
|
--
|
--
|
--
|
--
|
--
|
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
|
0.30
|
0.28
|
0.46
|
0.57
|
0.62
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.03
|
0.03
|
0.04
|
0.34
|
0.07
|
|||||
|
Current Ratio
|
0.65
|
0.43
|
0.46
|
0.04
|
0.03
|
0.10
|
|||||
|
Quick Ratio
|
0.65
|
--
|
--
|
0.02
|
0.05
|
0.18
|
|||||
|
Interest Coverage
|
2.48
|
1.42
|
1.03
|
1.09
|
7.43
|
12.30
|
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 (%)
|
6.73
|
5.71
|
5.99
|
6.19
|
7.35
|
5.73
|
|||||
|
Asset Turnover
|
0.04
|
0.04
|
0.04
|
0.04
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
21.40
|
21.04
|
21.68
|
23.46
|
23.48
|
|||||
|
Inventory Days
|
--
|
--
|
217.98
|
-55.04
|
-6,377.66
|
-13,798.10
|
|||||
|
Payable days
|
--
|
27.21
|
23.11
|
14.17
|
11.73
|
16.09
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
215.90
|
-47.53
|
-6,365.94
|
-13,790.70
|