Market cap
$6,609 Mln
Revenue (TTM)
$2,792 Mln
P/E Ratio
19.4
P/B Ratio
4.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,792.00
|
2,660.80
|
2,628.20
|
2,548.00
|
2,350.60
|
1,850.60
|
|||||
|
Cost of Revenue
|
1,208.70
|
1,201.20
|
1,037.70
|
969.15
|
930.50
|
702.20
|
|||||
|
Gross Profit
|
1,583.30
|
1,459.60
|
1,590.50
|
1.20
|
1,420.10
|
1,148.40
|
|||||
|
Operating Expenses
|
871.80
|
783.60
|
904.20
|
1,859.38
|
950.30
|
806.40
|
|||||
|
Operating Profit (EBIT)
|
711.60
|
676.00
|
686.30
|
14.81
|
469.80
|
342.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-12.34
|
|||||
|
Profit before Tax
|
485.40
|
420.20
|
417.80
|
14.81
|
260.50
|
203.90
|
|||||
|
Provision for Tax
|
134.70
|
116.10
|
108.20
|
102.20
|
93.10
|
67.80
|
|||||
|
Profit after Tax (Net Income)
|
350.80
|
304.10
|
309.60
|
14.81
|
201.40
|
0.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.08
|
33.98
|
-136.00
|
|||||
|
Consolidated Profit
|
164.60
|
304.10
|
309.60
|
266.60
|
201.44
|
0.14
|
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
|
1,344.60
|
1,234.50
|
1,488.80
|
1,820.60
|
1,649.51
|
1,838.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,852.00
|
3,878.40
|
3,505.50
|
3,542.30
|
3,585.65
|
3,814.25
|
|||||
|
Current Liabilities
|
11,302.30
|
9,286.60
|
8,327.30
|
8,519.20
|
6,294.07
|
4,399.70
|
|||||
|
Total Liabilities
|
27,801.10
|
14,399.50
|
13,321.60
|
13,882.10
|
11,529.23
|
10,306.83
|
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
|
4,693.10
|
4,686.50
|
4,806.10
|
4,946.80
|
4,712.08
|
5,007.32
|
|||||
|
Current Assets
|
11,805.70
|
9,713.00
|
8,515.50
|
8,935.30
|
6,817.15
|
5,299.51
|
|||||
|
Total Assets
|
27,801.10
|
14,399.50
|
13,321.60
|
13,882.10
|
11,529.23
|
10,306.83
|
|||||
|
Total Debt*
|
5,357.20
|
4,858.30
|
1,293.20
|
3,868.60
|
2,807.28
|
2,947.68
|
|||||
|
Net Current Assets
|
503.40
|
426.40
|
188.20
|
416.10
|
523.08
|
899.81
|
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
|
--
|
454.30
|
481.40
|
907.90
|
679.40
|
150.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-696.90
|
-960.60
|
-2,138.30
|
-716.70
|
-1,601.11
|
|||||
|
Cash from Financing Activities
|
--
|
418.90
|
-260.30
|
1,573.30
|
681.30
|
1,403.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-47.44
|
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 ($)
|
10.04
|
8.69
|
7.94
|
0.35
|
4.58
|
0.00
|
|||||
|
Cash EPS ($)
|
--
|
18.15
|
16.18
|
6.73
|
8.17
|
3.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.27
|
38.17
|
43.45
|
37.51
|
40.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
12.98
|
12.34
|
21.67
|
15.45
|
3.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.96
|
8.57
|
18.23
|
12.81
|
1.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.85
|
7.31
|
0.29
|
4.36
|
0.00
|
|||||
|
ROE (%)
|
27.20
|
22.33
|
18.71
|
0.85
|
11.55
|
0.01
|
|||||
|
ROA (%)
|
1.35
|
2.19
|
2.28
|
0.12
|
1.84
|
0.00
|
|||||
|
EBIT Margin (%)
|
25.61
|
24.95
|
24.87
|
0.58
|
13.10
|
15.84
|
|||||
|
Net Margin (%)
|
12.56
|
11.43
|
11.78
|
0.58
|
8.57
|
0.01
|
|||||
|
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 (%)
|
7.46
|
0.01
|
0.03
|
0.08
|
0.27
|
0.19
|
|||||
|
EBIT Growth (%)
|
10.10
|
1.55
|
4,313.91
|
-95.19
|
5.08
|
303.54
|
|||||
|
Net Profit Growth (%)
|
14.49
|
-1.78
|
1,990.48
|
-92.65
|
201,300.00
|
100.04
|
|||||
|
EPS Growth (%)
|
25.28
|
0.09
|
21.46
|
-0.92
|
2,054.37
|
1.00
|
|||||
|
Book Value Growth (%)
|
35.42
|
--
|
--
|
--
|
--
|
--
|
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
|
19.35
|
17.15
|
22.08
|
550.41
|
35.74
|
63,007.03
|
|||||
|
Price / Book Value
|
4.89
|
4.22
|
4.59
|
4.48
|
4.36
|
3.43
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.58
|
4.86
|
3.87
|
541.68
|
11.80
|
12.45
|
|||||
|
Close Price ($)
|
141.09
|
148.98
|
175.32
|
194.55
|
163.65
|
140.39
|
|||||
|
High Price ($)
|
186.86
|
188.70
|
244.04
|
204.06
|
183.38
|
234.64
|
|||||
|
Low Price ($)
|
125.29
|
110.45
|
165.83
|
160.56
|
125.00
|
123.01
|
|||||
|
Market Cap ($ Cr)
|
6,608.77
|
--
|
--
|
--
|
--
|
--
|
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
|
2.62
|
3.94
|
0.87
|
2.12
|
1.70
|
1.60
|
|||||
|
Short term debt to equity ratio
|
1.36
|
1.07
|
0.87
|
0.57
|
0.13
|
0.09
|
|||||
|
Current Ratio
|
1.04
|
1.05
|
1.02
|
1.05
|
1.08
|
1.20
|
|||||
|
Quick Ratio
|
1.04
|
--
|
--
|
1.05
|
0.91
|
1.02
|
|||||
|
Interest Coverage
|
3.13
|
2.76
|
2.77
|
0.09
|
6.48
|
3.29
|
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 (%)
|
170.52
|
131.02
|
114.47
|
134.56
|
146.42
|
163.48
|
|||||
|
Asset Turnover
|
0.11
|
0.19
|
0.19
|
0.20
|
0.22
|
0.20
|
|||||
|
Receivable days
|
--
|
445.78
|
447.29
|
492.42
|
502.45
|
505.01
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
203.69
|
367.81
|
354.73
|
|||||
|
Payable days
|
--
|
285.52
|
400.61
|
480.26
|
413.16
|
397.18
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
46.69
|
215.85
|
457.11
|
462.57
|