Market cap
$16,011 Mln
Revenue (TTM)
$26,310 Mln
P/E Ratio
4.4
P/B Ratio
0.8
Div. Yield
0 %
Cashflow ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
4,154.00
|
2,656.00
|
2,874.00
|
3,170.00
|
1,199.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-14,817.00
|
-9,956.00
|
-8,173.00
|
-5,769.00
|
-2,661.00
|
|||||
|
Cash from Financing Activities
|
--
|
14,489.00
|
8,537.00
|
3,707.00
|
5,048.00
|
1,155.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
3,826.00
|
1,237.00
|
-1,592.00
|
2,433.00
|
-261.00
|
Financials Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
6.94
|
11.61
|
5.32
|
7.20
|
4.19
|
|||||
|
Cash EPS ($)
|
--
|
6.94
|
11.61
|
5.32
|
7.20
|
4.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
84.04
|
71.61
|
41.80
|
45.81
|
35.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.71
|
14.20
|
14.52
|
15.77
|
6.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
18.71
|
14.20
|
14.52
|
15.77
|
6.24
|
Profitability Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
17.65
|
8.68
|
18.01
|
11.40
|
17.97
|
12.61
|
|||||
|
ROE (%)
|
19.90
|
9.62
|
20.05
|
12.05
|
17.97
|
13.12
|
|||||
|
ROA (%)
|
1.76
|
0.88
|
1.59
|
0.93
|
1.55
|
0.96
|
|||||
|
EBIT Margin (%)
|
--
|
14.87
|
14.16
|
17.96
|
17.59
|
18.33
|
|||||
|
Net Margin (%)
|
14.66
|
10.39
|
13.36
|
16.09
|
16.59
|
19.60
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.77
|
-0.09
|
1.48
|
-0.25
|
1.12
|
0.57
|
|||||
|
EBIT Growth (%)
|
--
|
-4.17
|
95.91
|
-23.45
|
103.85
|
27.20
|
|||||
|
Net Profit Growth (%)
|
150.42
|
-29.05
|
106.27
|
-27.28
|
79.88
|
43.24
|
|||||
|
EPS Growth (%)
|
--
|
-0.40
|
1.18
|
-0.26
|
0.72
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
6.21
|
4.05
|
7.49
|
7.18
|
11.45
|
|||||
|
Price / Book Value
|
--
|
0.51
|
0.66
|
0.95
|
1.13
|
1.33
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-27.65
|
-46.96
|
-30.47
|
-46.75
|
-36.87
|
-59.87
|
|||||
|
Close Price ($)
|
83.33
|
43.14
|
47.03
|
39.83
|
51.71
|
47.99
|
|||||
|
High Price ($)
|
91.26
|
50.43
|
47.89
|
53.92
|
55.22
|
48.50
|
|||||
|
Low Price ($)
|
40.21
|
13.37
|
36.00
|
37.20
|
45.15
|
43.25
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.15
|
0.11
|
0.11
|
0.12
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.04
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
--
|
1.61
|
3.31
|
0.04
|
0.06
|
2.43
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
0.06
|
2.43
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
35.86
|
Operating Efficiency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.45
|
32.68
|
29.91
|
84.58
|
56.97
|
148.72
|
|||||
|
Asset Turnover
|
0.12
|
0.08
|
0.12
|
0.06
|
0.09
|
0.05
|
|||||
|
Receivable days
|
65.51
|
119.56
|
116.79
|
293.24
|
231.86
|
599.32
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
7.06
|
56.49
|
66.63
|
81.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
236.74
|
165.23
|
517.33
|