Market cap
$-- Mln
Revenue (TTM)
$13,482 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13,482.23
|
12,946.69
|
11,879.65
|
5,147.77
|
13,764.24
|
5,068.45
|
|||||
|
Cost of Revenue
|
4,292.38
|
4,296.10
|
3,737.47
|
2,895.87
|
8,488.89
|
3,154.64
|
|||||
|
Gross Profit
|
9,189.84
|
8,650.59
|
8,142.18
|
2,251.90
|
5,275.35
|
1,913.81
|
|||||
|
Operating Expenses
|
6,102.78
|
5,448.31
|
5,491.09
|
1,088.75
|
3,224.58
|
987.03
|
|||||
|
Operating Profit (EBIT)
|
3,087.06
|
3,202.28
|
2,651.09
|
1,163.15
|
902.19
|
926.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,534.19
|
2,271.28
|
1,442.21
|
1,064.60
|
693.02
|
774.39
|
|||||
|
Provision for Tax
|
569.33
|
513.01
|
386.62
|
-205.78
|
-162.85
|
120.41
|
|||||
|
Profit after Tax (Net Income)
|
1,797.11
|
1,758.27
|
1,055.59
|
1,270.38
|
1,019.18
|
653.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
12,476.04
|
16,923.08
|
15,083.91
|
11,528.41
|
9,461.71
|
8,180.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20,635.85
|
6,984,277.00
|
17,235.14
|
14,972.03
|
16,323.53
|
17,228.91
|
|||||
|
Current Liabilities
|
3,678.15
|
-259,792.00
|
1,514.02
|
2,563.92
|
2,327.57
|
2,266.36
|
|||||
|
Total Liabilities
|
40,508.56
|
5,415,080.00
|
30,348.55
|
29,109.47
|
28,144.56
|
27,675.84
|
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
|
33,216.39
|
66,170.38
|
28,425.45
|
27,586.47
|
26,527.65
|
26,365.82
|
|||||
|
Current Assets
|
3,614.01
|
5,415,080.00
|
1,923.10
|
1,523.00
|
1,616.90
|
1,310.01
|
|||||
|
Total Assets
|
40,444.42
|
17,014.17
|
30,348.55
|
29,109.47
|
28,144.56
|
27,675.84
|
|||||
|
Total Debt*
|
3,079.67
|
3,032.91
|
9,866.45
|
9,420.69
|
10,698.92
|
10,914.35
|
|||||
|
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
|
--
|
627.91
|
823.65
|
2,032.12
|
2,585.49
|
2,300.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,241.31
|
-928.42
|
-3,039.46
|
-5,709.90
|
-6,179.28
|
|||||
|
Cash from Financing Activities
|
--
|
703.51
|
267.78
|
953.50
|
2,906.01
|
2,562.02
|
|||||
|
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 ($)
|
3.92
|
3.91
|
5.25
|
5.98
|
4.88
|
3.24
|
|||||
|
Cash EPS ($)
|
--
|
3.91
|
5.25
|
5.98
|
4.88
|
3.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
37.59
|
75.02
|
54.28
|
45.30
|
40.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.39
|
4.10
|
9.57
|
12.38
|
11.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.39
|
2.93
|
1.45
|
-12.94
|
-20.42
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.83
|
4.60
|
6.18
|
5.19
|
3.68
|
|||||
|
ROE (%)
|
12.23
|
10.99
|
7.93
|
12.10
|
11.55
|
8.36
|
|||||
|
ROA (%)
|
8.78
|
0.06
|
3.55
|
4.44
|
3.65
|
2.50
|
|||||
|
EBIT Margin (%)
|
23.52
|
28.46
|
22.27
|
22.43
|
6.55
|
18.29
|
|||||
|
Net Margin (%)
|
13.33
|
13.58
|
8.89
|
24.68
|
7.40
|
12.90
|
|||||
|
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 (%)
|
25.39
|
0.09
|
1.31
|
-0.63
|
1.72
|
0.25
|
|||||
|
EBIT Growth (%)
|
21.13
|
39.25
|
129.13
|
27.99
|
-2.65
|
7.16
|
|||||
|
Net Profit Growth (%)
|
28.04
|
66.57
|
-16.91
|
24.65
|
55.84
|
-39.58
|
|||||
|
EPS Growth (%)
|
-21.11
|
-0.26
|
-0.12
|
0.23
|
0.51
|
-0.40
|
|||||
|
Book Value Growth (%)
|
2,591.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
5.24
|
4.11
|
3.55
|
4.15
|
7.81
|
|||||
|
Price / Book Value
|
--
|
0.54
|
0.29
|
0.39
|
0.45
|
0.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-942.93
|
2.98
|
7.14
|
8.78
|
-152.06
|
|||||
|
Close Price ($)
|
19.98
|
20.45
|
21.57
|
21.26
|
20.27
|
25.30
|
|||||
|
High Price ($)
|
22.67
|
22.67
|
23.45
|
24.00
|
25.41
|
26.81
|
|||||
|
Low Price ($)
|
19.92
|
19.86
|
--
|
19.86
|
20.19
|
25.12
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.18
|
0.65
|
0.82
|
1.13
|
1.33
|
|||||
|
Short term debt to equity ratio
|
0.25
|
0.18
|
0.02
|
0.12
|
0.11
|
0.02
|
|||||
|
Current Ratio
|
0.98
|
-20.84
|
1.27
|
0.59
|
0.69
|
0.58
|
|||||
|
Quick Ratio
|
0.74
|
-20.70
|
0.08
|
0.32
|
0.44
|
0.34
|
|||||
|
Interest Coverage
|
2.65
|
2.61
|
2.20
|
1.10
|
0.96
|
1.07
|
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 (%)
|
5.95
|
-511.33
|
5.11
|
10.55
|
4.50
|
11.79
|
|||||
|
Asset Turnover
|
0.66
|
0.00
|
0.40
|
0.18
|
0.49
|
0.19
|
|||||
|
Receivable days
|
--
|
-925.25
|
17.68
|
41.25
|
16.15
|
40.72
|
|||||
|
Inventory Days
|
--
|
1,685.52
|
122.52
|
82.47
|
24.22
|
58.87
|
|||||
|
Payable days
|
--
|
191.07
|
130.93
|
106.99
|
56.17
|
186.31
|
|||||
|
Cash Conversion Cycle
|
--
|
569.21
|
9.27
|
16.73
|
-15.80
|
-86.72
|