Market cap
$17,913 Mln
Revenue (TTM)
$9,637 Mln
P/E Ratio
18.4
P/B Ratio
1.6
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,637.00
|
8,736.00
|
9,152.00
|
10,883.00
|
12,464.00
|
8,658.00
|
|||||
|
Cost of Revenue
|
4,693.00
|
6,240.00
|
4,169.00
|
4,982.00
|
5,583.00
|
4,434.00
|
|||||
|
Gross Profit
|
4,944.00
|
2,496.00
|
4,983.00
|
5,901.00
|
6,881.00
|
4,224.00
|
|||||
|
Operating Expenses
|
2,470.00
|
605.00
|
3,404.00
|
3,037.00
|
3,028.00
|
2,705.00
|
|||||
|
Operating Profit (EBIT)
|
2,474.00
|
1,891.00
|
1,579.00
|
2,864.00
|
3,853.00
|
1,519.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
60.00
|
|||||
|
Profit before Tax
|
276.00
|
770.00
|
1,351.00
|
2,510.00
|
3,560.00
|
1,239.00
|
|||||
|
Provision for Tax
|
-644.00
|
-472.00
|
226.00
|
425.00
|
-77.00
|
-177.00
|
|||||
|
Profit after Tax (Net Income)
|
920.00
|
1,242.00
|
1,125.00
|
2,085.00
|
3,637.00
|
1,416.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,094.00
|
1,242.00
|
1,125.00
|
2,085.00
|
3,637.00
|
1,416.00
|
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
|
11,499.00
|
11,195.00
|
10,331.00
|
10,370.00
|
7,689.00
|
5,074.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,550.00
|
6,400.00
|
6,242.00
|
6,805.00
|
4,587.00
|
6,233.00
|
|||||
|
Current Liabilities
|
2,232.00
|
2,795.00
|
2,681.00
|
2,812.00
|
2,780.00
|
2,748.00
|
|||||
|
Total Liabilities
|
21,513.00
|
20,390.00
|
19,254.00
|
19,987.00
|
15,056.00
|
14,055.00
|
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
|
17,031.00
|
18,867.00
|
17,885.00
|
18,311.00
|
13,361.00
|
12,468.00
|
|||||
|
Current Assets
|
2,249.00
|
1,523.00
|
1,369.00
|
1,676.00
|
1,695.00
|
1,587.00
|
|||||
|
Total Assets
|
21,512.00
|
20,390.00
|
19,254.00
|
19,987.00
|
15,056.00
|
14,055.00
|
|||||
|
Total Debt*
|
4,918.00
|
7,529.00
|
6,292.00
|
6,683.00
|
4,493.00
|
5,776.00
|
|||||
|
Net Current Assets
|
17.00
|
-1,272.00
|
-1,312.00
|
-1,136.00
|
-1,085.00
|
-1,161.00
|
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
|
--
|
3,652.00
|
3,721.00
|
4,167.00
|
3,866.00
|
3,129.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,884.00
|
-2,457.00
|
-5,519.00
|
-1,786.00
|
-525.00
|
|||||
|
Cash from Financing Activities
|
--
|
-762.00
|
-1,231.00
|
1,359.00
|
-2,268.00
|
-2,419.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
185.00
|
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 ($)
|
3.48
|
4.78
|
4.32
|
7.57
|
14.44
|
5.42
|
|||||
|
Cash EPS ($)
|
--
|
13.17
|
13.12
|
14.20
|
18.86
|
9.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
43.11
|
39.69
|
37.65
|
30.54
|
19.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
14.06
|
14.30
|
15.13
|
15.35
|
11.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.80
|
5.45
|
5.17
|
8.08
|
6.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.03
|
6.68
|
14.26
|
31.58
|
12.48
|
|||||
|
ROE (%)
|
8.11
|
11.54
|
10.87
|
23.09
|
56.99
|
31.78
|
|||||
|
ROA (%)
|
4.17
|
6.27
|
5.73
|
11.90
|
24.99
|
9.93
|
|||||
|
EBIT Margin (%)
|
6.87
|
13.12
|
19.26
|
26.33
|
31.06
|
18.24
|
|||||
|
Net Margin (%)
|
9.55
|
14.22
|
12.29
|
19.16
|
29.18
|
16.24
|
|||||
|
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 (%)
|
4.67
|
-0.05
|
-0.16
|
-0.13
|
0.44
|
0.42
|
|||||
|
EBIT Growth (%)
|
-37.78
|
-35.00
|
-38.46
|
-25.99
|
145.16
|
129.46
|
|||||
|
Net Profit Growth (%)
|
54.62
|
10.40
|
-46.04
|
-42.67
|
156.85
|
123.22
|
|||||
|
EPS Growth (%)
|
54.21
|
0.11
|
-0.43
|
-0.48
|
1.66
|
1.23
|
|||||
|
Book Value Growth (%)
|
2.24
|
--
|
--
|
--
|
--
|
--
|
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
|
18.40
|
8.19
|
9.37
|
5.80
|
3.51
|
6.21
|
|||||
|
Price / Book Value
|
1.60
|
0.91
|
1.02
|
1.17
|
1.66
|
1.73
|
|||||
|
Dividend Yield (%)
|
1.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.06
|
5.20
|
4.14
|
3.99
|
3.45
|
5.17
|
|||||
|
Close Price ($)
|
52.65
|
39.19
|
40.50
|
43.92
|
50.71
|
33.70
|
|||||
|
High Price ($)
|
63.46
|
46.35
|
55.95
|
52.47
|
63.30
|
40.65
|
|||||
|
Low Price ($)
|
35.51
|
29.80
|
36.91
|
32.07
|
33.07
|
14.66
|
|||||
|
Market Cap ($ Cr)
|
17,912.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.32
|
0.67
|
0.61
|
0.64
|
0.58
|
1.14
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.08
|
0.07
|
0.04
|
0.06
|
0.01
|
|||||
|
Current Ratio
|
1.01
|
0.54
|
0.51
|
0.60
|
0.61
|
0.58
|
|||||
|
Quick Ratio
|
1.01
|
--
|
--
|
0.62
|
--
|
0.57
|
|||||
|
Interest Coverage
|
1.72
|
3.05
|
4.28
|
8.07
|
12.45
|
4.64
|
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 (%)
|
14.13
|
13.24
|
12.25
|
12.36
|
13.13
|
16.07
|
|||||
|
Asset Turnover
|
0.44
|
0.44
|
0.47
|
0.62
|
0.86
|
0.61
|
|||||
|
Receivable days
|
--
|
47.62
|
49.21
|
50.04
|
44.37
|
54.65
|
|||||
|
Inventory Days
|
--
|
--
|
-4.82
|
-4.03
|
0.59
|
1.32
|
|||||
|
Payable days
|
--
|
24.15
|
44.73
|
37.46
|
24.99
|
26.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-0.34
|
8.54
|
19.96
|
29.86
|