Market cap
$7,845 Mln
Revenue (TTM)
$2,906 Mln
P/E Ratio
15.2
P/B Ratio
1.3
Div. Yield
2.6 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,904.76
|
2,903.87
|
2,193.82
|
1,903.07
|
1,124.94
|
1,136.00
|
|||||
|
Cost of Revenue
|
1,145.55
|
1,182.14
|
1,038.81
|
216.29
|
214.38
|
197.57
|
|||||
|
Gross Profit
|
1,759.21
|
1,721.73
|
1,155.01
|
1,686.78
|
910.55
|
938.43
|
|||||
|
Operating Expenses
|
1,063.51
|
1,045.53
|
1,155.92
|
1,109.75
|
685.82
|
650.88
|
|||||
|
Operating Profit (EBIT)
|
695.71
|
676.20
|
-0.91
|
577.02
|
224.73
|
287.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
695.71
|
676.20
|
-0.91
|
577.02
|
224.73
|
287.55
|
|||||
|
Provision for Tax
|
151.24
|
152.59
|
-4.59
|
129.71
|
45.96
|
59.49
|
|||||
|
Profit after Tax (Net Income)
|
544.46
|
523.60
|
542.30
|
463.24
|
195.16
|
228.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
453.75
|
185.67
|
-205.53
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,243.66
|
5,569.68
|
5,167.84
|
4,311.37
|
5,247.99
|
2,822.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
929.69
|
1,318.01
|
1,376.46
|
1,321.90
|
301.65
|
|||||
|
Current Liabilities
|
31,808.62
|
40,519.82
|
42,448.65
|
42,965.58
|
41,099.86
|
10.89
|
|||||
|
Total Liabilities
|
53,529.04
|
47,019.19
|
48,934.51
|
48,653.41
|
47,669.75
|
24,081.19
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
--
|
37,993.63
|
36,626.77
|
34,713.56
|
30,768.60
|
7,646.66
|
|||||
|
Current Assets
|
2,227.07
|
9,025.56
|
12,307.74
|
13,942.25
|
16,901.15
|
6,754.69
|
|||||
|
Total Assets
|
53,529.04
|
47,019.19
|
48,934.51
|
48,653.41
|
47,669.75
|
24,081.19
|
|||||
|
Total Debt*
|
2,190.47
|
34.32
|
4,389.98
|
4,471.52
|
1,764.60
|
918.83
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
856.66
|
563.51
|
923.05
|
1,172.72
|
226.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-782.16
|
2,396.05
|
-1,710.68
|
-3,153.52
|
-683.61
|
|||||
|
Cash from Financing Activities
|
--
|
-2,575.19
|
-723.05
|
1,491.11
|
2,858.11
|
2,287.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,065.18
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.87
|
2.81
|
2.97
|
2.52
|
1.81
|
2.22
|
|||||
|
Cash EPS ($)
|
2.87
|
3.90
|
4.27
|
3.91
|
3.44
|
2.14
|
|||||
|
Adjusted Book Value ($)
|
32.95
|
29.94
|
28.29
|
23.46
|
48.58
|
27.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.60
|
3.08
|
5.02
|
10.86
|
2.20
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.17
|
2.55
|
4.51
|
10.19
|
1.66
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
7.76
|
6.91
|
5.91
|
5.87
|
3.63
|
5.74
|
|||||
|
ROE (%)
|
9.22
|
9.75
|
11.44
|
9.69
|
4.84
|
8.28
|
|||||
|
ROA (%)
|
1.08
|
1.09
|
1.11
|
0.96
|
0.54
|
1.01
|
|||||
|
EBIT Margin (%)
|
--
|
23.29
|
-0.04
|
30.32
|
19.98
|
25.31
|
|||||
|
Net Margin (%)
|
18.74
|
18.03
|
24.72
|
24.34
|
17.35
|
20.07
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.00
|
0.32
|
0.15
|
0.69
|
-0.01
|
0.08
|
|||||
|
EBIT Growth (%)
|
--
|
74,407.36
|
-100.16
|
156.76
|
-21.84
|
-4.00
|
|||||
|
Net Profit Growth (%)
|
3.98
|
-3.45
|
17.07
|
137.36
|
-14.42
|
-2.65
|
|||||
|
EPS Growth (%)
|
0.02
|
-0.05
|
0.18
|
0.40
|
-0.19
|
0.20
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
14.91
|
12.24
|
9.97
|
9.78
|
16.49
|
12.37
|
|||||
|
Price / Book Value
|
1.30
|
1.15
|
1.05
|
1.05
|
0.61
|
1.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.82
|
-2.94
|
-10.57
|
-5.93
|
-29.75
|
-8.02
|
|||||
|
Close Price ($)
|
42.84
|
34.45
|
29.59
|
24.66
|
29.79
|
27.44
|
|||||
|
High Price ($)
|
44.26
|
40.20
|
31.45
|
34.24
|
35.59
|
31.61
|
|||||
|
Low Price ($)
|
25.22
|
24.99
|
16.95
|
22.04
|
24.87
|
17.21
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.35
|
0.01
|
0.85
|
1.04
|
0.34
|
0.33
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.00
|
0.76
|
0.93
|
0.24
|
0.23
|
|||||
|
Current Ratio
|
0.07
|
0.22
|
0.29
|
0.32
|
0.41
|
620.55
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.32
|
0.41
|
669.71
|
|||||
|
Interest Coverage
|
--
|
0.61
|
0.00
|
2.76
|
2.94
|
2.65
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
9.36
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.04
|
0.04
|
0.03
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
34.52
|
27.57
|
|||||
|
Inventory Days
|
--
|
--
|
2.36
|
20.70
|
-440.66
|
-868.90
|
|||||
|
Payable days
|
--
|
--
|
13,697.30
|
66,513.27
|
33,928.33
|
24.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-34,334.47
|
-865.37
|