Market cap
$21,972 Mln
Revenue (TTM)
$5,378 Mln
P/E Ratio
12.6
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,378.07
|
5,219.38
|
4,206.29
|
3,318.60
|
2,619.32
|
2,923.38
|
|||||
|
Cost of Revenue
|
3,010.85
|
3,099.04
|
2,348.43
|
2,017.92
|
2,549.46
|
2,193.42
|
|||||
|
Gross Profit
|
2,367.22
|
2,120.34
|
1,857.86
|
1,300.68
|
69.86
|
729.95
|
|||||
|
Operating Expenses
|
557.52
|
523.48
|
463.44
|
443.41
|
97.09
|
143.20
|
|||||
|
Operating Profit (EBIT)
|
1,809.70
|
1,596.86
|
1,394.42
|
857.27
|
-27.24
|
586.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.48
|
|||||
|
Profit before Tax
|
1,825.40
|
1,580.91
|
1,406.34
|
891.29
|
8.60
|
572.16
|
|||||
|
Provision for Tax
|
79.38
|
52.68
|
114.29
|
60.51
|
52.76
|
103.47
|
|||||
|
Profit after Tax (Net Income)
|
1,746.01
|
1,528.23
|
1,292.04
|
830.78
|
-44.17
|
468.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-44.17
|
468.69
|
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
|
10,320.34
|
9,537.99
|
7,977.58
|
6,687.47
|
5,836.06
|
5,959.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
956.44
|
1,529.22
|
2,069.34
|
2,371.51
|
1,377.13
|
727.32
|
|||||
|
Current Liabilities
|
2,111.82
|
2,254.10
|
2,077.44
|
1,306.16
|
1,038.05
|
726.88
|
|||||
|
Total Liabilities
|
15,500.41
|
13,321.31
|
12,124.36
|
10,365.13
|
8,251.23
|
7,413.75
|
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
|
8,071.38
|
7,292.48
|
7,035.33
|
5,730.32
|
4,459.81
|
4,222.50
|
|||||
|
Current Assets
|
5,317.22
|
6,028.83
|
5,089.03
|
4,634.81
|
3,791.42
|
3,191.24
|
|||||
|
Total Assets
|
15,500.41
|
13,321.31
|
12,124.36
|
10,365.13
|
8,251.23
|
7,413.75
|
|||||
|
Total Debt*
|
194.01
|
498.57
|
718.80
|
624.39
|
234.13
|
398.59
|
|||||
|
Net Current Assets
|
3,205.40
|
3,774.73
|
3,011.59
|
3,328.65
|
2,753.37
|
2,464.37
|
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
|
--
|
2,057.11
|
1,218.00
|
602.26
|
873.37
|
237.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-765.17
|
-1,563.31
|
-472.79
|
-1,192.57
|
-99.04
|
|||||
|
Cash from Financing Activities
|
--
|
-119.23
|
24.85
|
336.85
|
309.39
|
40.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
179.07
|
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 ($)
|
16.22
|
14.20
|
12.01
|
7.72
|
-0.41
|
4.38
|
|||||
|
Cash EPS ($)
|
--
|
19.11
|
15.94
|
10.41
|
2.12
|
6.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
88.60
|
74.14
|
62.18
|
54.74
|
55.69
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
19.11
|
11.32
|
5.60
|
8.19
|
2.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.03
|
-2.86
|
-7.29
|
-0.28
|
-2.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.32
|
16.14
|
12.42
|
-0.71
|
7.58
|
|||||
|
ROE (%)
|
17.58
|
17.45
|
17.62
|
13.27
|
-0.75
|
8.17
|
|||||
|
ROA (%)
|
11.19
|
12.01
|
11.49
|
8.93
|
-0.56
|
6.45
|
|||||
|
EBIT Margin (%)
|
34.66
|
31.13
|
34.36
|
27.25
|
0.79
|
20.02
|
|||||
|
Net Margin (%)
|
32.47
|
29.28
|
30.72
|
25.03
|
-1.69
|
16.04
|
|||||
|
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 (%)
|
23.82
|
0.24
|
0.27
|
0.27
|
-0.10
|
0.08
|
|||||
|
EBIT Growth (%)
|
34.92
|
12.44
|
59.82
|
4,242.58
|
-96.44
|
84.50
|
|||||
|
Net Profit Growth (%)
|
38.85
|
18.28
|
55.52
|
1,981.03
|
-109.42
|
17.66
|
|||||
|
EPS Growth (%)
|
38.72
|
0.18
|
0.55
|
19.64
|
-1.09
|
0.18
|
|||||
|
Book Value Growth (%)
|
20.52
|
--
|
--
|
--
|
--
|
--
|
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
|
12.60
|
18.40
|
14.68
|
22.30
|
-361.56
|
19.90
|
|||||
|
Price / Book Value
|
2.16
|
2.95
|
2.38
|
2.77
|
2.74
|
1.57
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.51
|
11.96
|
9.57
|
14.07
|
46.89
|
9.35
|
|||||
|
Close Price ($)
|
235.96
|
261.23
|
176.24
|
172.28
|
149.79
|
87.16
|
|||||
|
High Price ($)
|
320.95
|
285.99
|
304.52
|
232.00
|
173.68
|
123.13
|
|||||
|
Low Price ($)
|
158.81
|
116.56
|
135.88
|
129.22
|
59.60
|
67.71
|
|||||
|
Market Cap ($ Cr)
|
21,972.20
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.09
|
0.09
|
0.04
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.03
|
0.02
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.52
|
2.67
|
2.45
|
3.55
|
3.65
|
4.39
|
|||||
|
Quick Ratio
|
2.00
|
2.20
|
1.80
|
2.77
|
2.90
|
3.26
|
|||||
|
Interest Coverage
|
48.29
|
36.82
|
37.18
|
69.75
|
1.70
|
44.65
|
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 (%)
|
35.08
|
37.16
|
43.00
|
42.42
|
12.58
|
15.55
|
|||||
|
Asset Turnover
|
0.34
|
0.41
|
0.37
|
0.36
|
0.33
|
0.40
|
|||||
|
Receivable days
|
--
|
131.15
|
139.65
|
95.60
|
54.68
|
46.79
|
|||||
|
Inventory Days
|
--
|
142.69
|
183.57
|
162.49
|
114.81
|
126.68
|
|||||
|
Payable days
|
--
|
52.33
|
53.61
|
49.65
|
38.31
|
31.37
|
|||||
|
Cash Conversion Cycle
|
--
|
221.51
|
269.61
|
208.44
|
131.18
|
142.11
|