Market cap
$56,479 Mln
Revenue (TTM)
$11,825 Mln
P/E Ratio
15
P/B Ratio
6.1
Div. Yield
4.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11,825.00
|
9,893.00
|
5,793.00
|
4,582.00
|
4,501.00
|
4,029.00
|
|||||
|
Cost of Revenue
|
5,494.00
|
5,289.00
|
3,726.00
|
3,555.00
|
3,372.00
|
2,857.00
|
|||||
|
Gross Profit
|
6,331.00
|
4,604.00
|
2,067.00
|
1,027.00
|
1,129.00
|
1,172.00
|
|||||
|
Operating Expenses
|
375.00
|
138.00
|
514.00
|
452.00
|
610.00
|
237.00
|
|||||
|
Operating Profit (EBIT)
|
5,956.00
|
4,466.00
|
1,553.00
|
575.00
|
519.00
|
935.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6,110.00
|
4,276.00
|
1,672.00
|
63.00
|
472.00
|
949.00
|
|||||
|
Provision for Tax
|
1,630.00
|
1,102.00
|
623.00
|
285.00
|
221.00
|
311.00
|
|||||
|
Profit after Tax (Net Income)
|
3,807.00
|
2,636.00
|
1,004.00
|
-235.00
|
233.00
|
614.00
|
|||||
|
Minority Interest
|
-673.00
|
-538.00
|
-45.00
|
-13.00
|
-19.00
|
-24.00
|
|||||
|
Consolidated Profit
|
1,524.00
|
2,636.00
|
1,004.00
|
-235.00
|
297.00
|
622.00
|
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
|
8,957.00
|
8,091.00
|
6,629.00
|
3,711.00
|
4,040.00
|
4,047.00
|
|||||
|
Minority Interest
|
-673.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,142.00
|
3,542.00
|
3,204.00
|
3,230.00
|
3,054.00
|
3,079.00
|
|||||
|
Current Liabilities
|
1,672.00
|
1,620.00
|
1,440.00
|
1,205.00
|
884.00
|
827.00
|
|||||
|
Total Liabilities
|
17,226.00
|
15,078.00
|
13,157.00
|
8,175.00
|
8,013.00
|
8,007.00
|
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
|
11,027.00
|
10,431.00
|
10,009.00
|
6,001.00
|
5,868.00
|
5,867.00
|
|||||
|
Current Assets
|
4,527.00
|
4,647.00
|
3,148.00
|
2,174.00
|
2,145.00
|
2,140.00
|
|||||
|
Total Assets
|
17,226.00
|
15,078.00
|
13,157.00
|
8,175.00
|
8,013.00
|
8,007.00
|
|||||
|
Total Debt*
|
1,791.00
|
2,436.00
|
2,153.00
|
2,419.00
|
2,171.00
|
2,094.00
|
|||||
|
Net Current Assets
|
2,855.00
|
3,031.00
|
1,911.00
|
1,327.00
|
1,286.00
|
1,345.00
|
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
|
--
|
4,712.00
|
1,968.00
|
981.00
|
1,804.00
|
1,268.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,272.00
|
-762.00
|
-1,018.00
|
-1,461.00
|
-940.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,940.00
|
-727.00
|
24.00
|
-323.00
|
-456.00
|
|||||
|
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 ($)
|
7.50
|
5.18
|
2.20
|
-0.56
|
0.55
|
1.46
|
|||||
|
Cash EPS ($)
|
--
|
7.71
|
3.85
|
1.00
|
2.06
|
2.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.90
|
14.53
|
8.81
|
9.61
|
9.61
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.26
|
4.31
|
2.33
|
4.29
|
3.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.10
|
1.92
|
-0.14
|
1.85
|
0.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
27.30
|
13.47
|
-3.81
|
3.77
|
10.30
|
|||||
|
ROE (%)
|
36.77
|
35.82
|
19.42
|
-6.06
|
5.76
|
15.86
|
|||||
|
ROA (%)
|
23.29
|
18.67
|
9.41
|
-2.90
|
2.91
|
7.83
|
|||||
|
EBIT Margin (%)
|
22.29
|
45.45
|
31.64
|
4.67
|
13.62
|
20.13
|
|||||
|
Net Margin (%)
|
32.19
|
26.65
|
17.33
|
-5.13
|
5.18
|
15.24
|
|||||
|
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 (%)
|
54.60
|
0.71
|
0.26
|
0.02
|
0.12
|
-0.12
|
|||||
|
EBIT Growth (%)
|
-12.97
|
145.28
|
756.54
|
-65.09
|
-24.41
|
-54.46
|
|||||
|
Net Profit Growth (%)
|
104.30
|
162.55
|
527.23
|
-200.86
|
-62.05
|
-39.15
|
|||||
|
EPS Growth (%)
|
99.39
|
1.35
|
4.95
|
-2.01
|
-0.62
|
-0.39
|
|||||
|
Book Value Growth (%)
|
19.74
|
--
|
--
|
--
|
--
|
--
|
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
|
14.97
|
16.46
|
10.49
|
-33.51
|
35.04
|
14.39
|
|||||
|
Price / Book Value
|
6.11
|
5.36
|
1.59
|
2.12
|
2.02
|
2.18
|
|||||
|
Dividend Yield (%)
|
4.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.43
|
7.79
|
4.36
|
10.70
|
7.38
|
7.97
|
|||||
|
Close Price ($)
|
80.89
|
85.28
|
23.08
|
18.69
|
19.42
|
20.98
|
|||||
|
High Price ($)
|
129.14
|
91.65
|
32.57
|
30.27
|
26.96
|
26.77
|
|||||
|
Low Price ($)
|
44.67
|
23.53
|
15.80
|
14.91
|
11.94
|
14.57
|
|||||
|
Market Cap ($ Cr)
|
56,479.25
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.30
|
0.32
|
0.65
|
0.54
|
0.52
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.03
|
0.08
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
2.71
|
2.87
|
2.19
|
1.80
|
2.43
|
2.59
|
|||||
|
Quick Ratio
|
2.07
|
2.20
|
1.45
|
1.12
|
1.55
|
1.74
|
|||||
|
Interest Coverage
|
31.86
|
20.44
|
11.39
|
1.63
|
4.35
|
7.37
|
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 (%)
|
5.22
|
5.01
|
9.86
|
6.55
|
3.98
|
5.36
|
|||||
|
Asset Turnover
|
0.72
|
0.70
|
0.54
|
0.57
|
0.56
|
0.51
|
|||||
|
Receivable days
|
--
|
19.70
|
27.46
|
19.09
|
16.03
|
17.63
|
|||||
|
Inventory Days
|
--
|
73.58
|
92.34
|
82.30
|
79.94
|
91.79
|
|||||
|
Payable days
|
--
|
54.11
|
48.92
|
40.48
|
41.27
|
51.71
|
|||||
|
Cash Conversion Cycle
|
--
|
39.17
|
70.88
|
60.91
|
54.70
|
57.71
|