Market cap
$9,302 Mln
Revenue (TTM)
$7,314 Mln
P/E Ratio
17.2
P/B Ratio
2
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,314.00
|
7,496.00
|
8,050.00
|
7,348.00
|
5,930.00
|
3,249.00
|
|||||
|
Cost of Revenue
|
117.00
|
3,610.00
|
4,172.00
|
3,658.00
|
2,960.00
|
224.00
|
|||||
|
Gross Profit
|
3,651.00
|
3,886.00
|
3,878.00
|
3,690.00
|
2,970.00
|
3,249.00
|
|||||
|
Operating Expenses
|
2,911.00
|
3,625.00
|
3,079.00
|
3,012.00
|
2,542.00
|
-1,800.00
|
|||||
|
Operating Profit (EBIT)
|
740.00
|
261.00
|
799.00
|
678.00
|
428.00
|
1,449.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
740.00
|
837.00
|
799.00
|
678.00
|
428.00
|
2,777.00
|
|||||
|
Provision for Tax
|
106.00
|
104.00
|
57.00
|
-51.00
|
-5.00
|
-98.00
|
|||||
|
Profit after Tax (Net Income)
|
608.00
|
654.00
|
667.00
|
625.00
|
510.00
|
2,875.00
|
|||||
|
Minority Interest
|
-26.00
|
-79.00
|
-75.00
|
-50.00
|
77.00
|
-761.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
474.00
|
2,090.00
|
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
|
4,685.00
|
4,953.00
|
4,005.00
|
4,193.00
|
6,117.00
|
9,821.00
|
|||||
|
Minority Interest
|
-26.00
|
--
|
--
|
--
|
1,482.00
|
1,568.00
|
|||||
|
Non-Current Liabilities
|
176,151.00
|
171,234.00
|
157,483.00
|
151,031.00
|
141.00
|
2,595.00
|
|||||
|
Current Liabilities
|
152.00
|
586.00
|
399.00
|
1.00
|
141.00
|
1.00
|
|||||
|
Total Liabilities
|
183,098.00
|
178,859.00
|
163,889.00
|
157,085.00
|
147,652.00
|
171,262.00
|
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
|
181,893.00
|
166,918.00
|
126,908.00
|
118,397.00
|
2,562.00
|
1,536.00
|
|||||
|
Current Assets
|
1,053.00
|
11,941.00
|
36,981.00
|
38,688.00
|
17,793.00
|
17,559.00
|
|||||
|
Total Assets
|
183,999.00
|
178,859.00
|
163,889.00
|
157,085.00
|
147,652.00
|
171,262.00
|
|||||
|
Total Debt*
|
3,943.00
|
2,104.00
|
3,603.00
|
3,430.00
|
2,624.00
|
2,827.00
|
|||||
|
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
|
--
|
1,288.00
|
911.00
|
1,638.00
|
1,352.00
|
72.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,369.00
|
-141.00
|
2,532.00
|
-1,946.00
|
-327.00
|
|||||
|
Cash from Financing Activities
|
--
|
-85.00
|
-759.00
|
-4,059.00
|
28.00
|
-265.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-566.00
|
-520.00
|
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 ($)
|
6.27
|
6.74
|
6.74
|
5.84
|
4.77
|
23.96
|
|||||
|
Cash EPS ($)
|
--
|
6.74
|
6.74
|
5.84
|
4.77
|
23.96
|
|||||
|
Adjusted Book Value ($)
|
--
|
51.06
|
40.45
|
39.19
|
57.17
|
81.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
13.28
|
9.20
|
15.31
|
12.64
|
0.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
13.28
|
9.20
|
15.31
|
12.64
|
4.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.92
|
8.76
|
7.64
|
4.77
|
20.41
|
|||||
|
ROE (%)
|
12.08
|
14.60
|
16.27
|
12.12
|
6.40
|
27.21
|
|||||
|
ROA (%)
|
0.31
|
0.38
|
0.42
|
0.41
|
0.32
|
1.64
|
|||||
|
EBIT Margin (%)
|
0.92
|
--
|
11.47
|
13.21
|
10.30
|
44.60
|
|||||
|
Net Margin (%)
|
8.31
|
8.72
|
8.29
|
8.51
|
8.60
|
88.49
|
|||||
|
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 (%)
|
-7.60
|
-0.07
|
0.10
|
0.24
|
0.83
|
-0.56
|
|||||
|
EBIT Growth (%)
|
-65.64
|
--
|
-4.94
|
58.92
|
-57.83
|
363.93
|
|||||
|
Net Profit Growth (%)
|
-6.63
|
-1.95
|
6.72
|
22.55
|
-82.26
|
677.03
|
|||||
|
EPS Growth (%)
|
16.01
|
0.00
|
0.15
|
0.23
|
-0.80
|
7.57
|
|||||
|
Book Value Growth (%)
|
2.25
|
--
|
--
|
--
|
--
|
--
|
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
|
17.20
|
11.05
|
10.22
|
12.49
|
12.90
|
2.77
|
|||||
|
Price / Book Value
|
1.97
|
1.46
|
1.70
|
1.86
|
1.08
|
0.81
|
|||||
|
Dividend Yield (%)
|
1.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-73.54
|
-13.92
|
-15.85
|
10.93
|
11.21
|
|||||
|
Close Price ($)
|
90.53
|
74.49
|
68.83
|
72.96
|
61.49
|
66.31
|
|||||
|
High Price ($)
|
93.05
|
78.00
|
84.20
|
78.11
|
74.97
|
70.98
|
|||||
|
Low Price ($)
|
64.50
|
52.43
|
63.11
|
61.21
|
56.20
|
54.46
|
|||||
|
Market Cap ($ Cr)
|
9,301.53
|
--
|
--
|
--
|
--
|
--
|
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
|
0.61
|
0.42
|
0.90
|
0.82
|
0.43
|
0.29
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.12
|
0.10
|
0.00
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
6.93
|
20.38
|
92.68
|
38,688.00
|
126.19
|
17,559.00
|
|||||
|
Quick Ratio
|
6.93
|
--
|
--
|
77,376.00
|
149.15
|
20,997.00
|
|||||
|
Interest Coverage
|
5.13
|
--
|
3.09
|
3.26
|
3.34
|
7.79
|
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 (%)
|
-0.44
|
142.92
|
140.17
|
163.06
|
257.50
|
450.02
|
|||||
|
Asset Turnover
|
0.04
|
0.04
|
0.05
|
0.05
|
0.04
|
0.02
|
|||||
|
Receivable days
|
--
|
535.91
|
527.82
|
677.31
|
920.55
|
1,087.15
|
|||||
|
Inventory Days
|
--
|
--
|
-3,387.05
|
-2,093.10
|
-411.83
|
-5,367.87
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
2.84
|
20.38
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
505.88
|
-4,301.10
|