Market cap
$10,320 Mln
Revenue (TTM)
$17,075 Mln
P/E Ratio
10.7
P/B Ratio
0.7
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17,074.51
|
15,985.14
|
11,239.00
|
14,084.92
|
12,119.13
|
9,591.59
|
|||||
|
Cost of Revenue
|
10,975.26
|
10,646.95
|
7,556.00
|
8,794.06
|
8,346.16
|
6,232.25
|
|||||
|
Gross Profit
|
6,099.25
|
5,338.20
|
3,683.00
|
5,290.86
|
3,772.98
|
3,359.34
|
|||||
|
Operating Expenses
|
2,512.33
|
2,334.34
|
1,387.00
|
2,350.94
|
1,358.86
|
1,092.45
|
|||||
|
Operating Profit (EBIT)
|
3,362.12
|
2,664.05
|
2,053.12
|
2,768.86
|
2,434.52
|
2,266.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,152.04
|
1,940.80
|
1,748.00
|
2,406.11
|
2,104.99
|
1,645.65
|
|||||
|
Provision for Tax
|
757.80
|
806.29
|
567.00
|
236.35
|
437.93
|
519.13
|
|||||
|
Profit after Tax (Net Income)
|
959.65
|
740.86
|
825.00
|
1,614.09
|
1,201.38
|
709.04
|
|||||
|
Minority Interest
|
-434.58
|
-393.65
|
2,227.80
|
2,279.90
|
2,107.89
|
1,798.04
|
|||||
|
Consolidated Profit
|
748.38
|
740.86
|
825.20
|
1,614.09
|
1,201.38
|
709.04
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
13,533.52
|
12,832.66
|
8,105.86
|
9,966.29
|
6,724.01
|
6,480.47
|
|||||
|
Minority Interest
|
-434.58
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12,820.61
|
12,133.31
|
3,982.09
|
10,794.27
|
8,913.70
|
6,956.15
|
|||||
|
Current Liabilities
|
8,982.71
|
7,795.53
|
7,277.22
|
6,735.93
|
9,650.76
|
4,934.34
|
|||||
|
Total Liabilities
|
44,319.55
|
34,958.94
|
26,933.56
|
29,776.38
|
27,396.36
|
20,168.99
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
29,729.88
|
27,896.46
|
20,754.30
|
23,195.13
|
21,012.37
|
15,623.57
|
|||||
|
Current Assets
|
8,142.68
|
7,062.48
|
6,179.26
|
6,581.25
|
6,383.99
|
4,545.42
|
|||||
|
Total Assets
|
46,855.26
|
32,761.50
|
24,705.75
|
27,496.49
|
25,288.46
|
18,370.95
|
|||||
|
Total Debt*
|
7,080.03
|
6,335.24
|
5,848.74
|
6,368.25
|
6,264.36
|
5,003.96
|
|||||
|
Net Current Assets
|
-840.04
|
-733.06
|
-1,097.97
|
-154.68
|
-3,266.77
|
-388.91
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
2,615.58
|
2,425.51
|
2,527.51
|
1,844.57
|
1,870.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,934.30
|
-1,535.62
|
-1,599.80
|
-3,069.19
|
-2,479.14
|
|||||
|
Cash from Financing Activities
|
--
|
-594.75
|
-1,186.54
|
-822.90
|
1,867.07
|
-588.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.47
|
5.45
|
11.01
|
9.82
|
6.44
|
|||||
|
ROE (%)
|
3.98
|
7.08
|
9.13
|
19.34
|
18.20
|
11.18
|
|||||
|
ROA (%)
|
2.38
|
2.39
|
2.91
|
5.65
|
5.05
|
3.83
|
|||||
|
EBIT Margin (%)
|
13.98
|
11.77
|
14.88
|
16.06
|
17.35
|
16.05
|
|||||
|
Net Margin (%)
|
5.62
|
4.63
|
7.34
|
11.46
|
9.91
|
7.39
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
37.29
|
0.42
|
-0.20
|
0.16
|
0.26
|
0.34
|
|||||
|
EBIT Growth (%)
|
0.59
|
12.50
|
-26.06
|
7.58
|
36.59
|
-18.66
|
|||||
|
Net Profit Growth (%)
|
-94.32
|
-10.20
|
-48.89
|
34.35
|
69.44
|
23.76
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.54
|
1.62
|
1.71
|
1.35
|
1.42
|
1.57
|
|||||
|
Close Price ($)
|
4.55
|
5.44
|
8.22
|
10.98
|
8.78
|
11.00
|
|||||
|
High Price ($)
|
7.40
|
8.88
|
11.21
|
11.11
|
11.92
|
11.03
|
|||||
|
Low Price ($)
|
4.25
|
5.25
|
5.22
|
7.47
|
6.85
|
7.88
|
|||||
|
Market Cap ($ Cr)
|
10,320.48
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.39
|
0.49
|
0.72
|
0.64
|
0.93
|
0.77
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.10
|
0.23
|
0.15
|
0.24
|
0.10
|
|||||
|
Current Ratio
|
0.91
|
0.91
|
0.85
|
0.98
|
0.66
|
0.92
|
|||||
|
Quick Ratio
|
0.83
|
0.84
|
0.78
|
0.92
|
0.63
|
0.87
|
|||||
|
Interest Coverage
|
2.51
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.91
|
28.27
|
31.77
|
25.76
|
29.84
|
26.28
|
|||||
|
Asset Turnover
|
0.42
|
0.52
|
0.40
|
0.49
|
0.51
|
0.52
|
|||||
|
Receivable days
|
--
|
92.43
|
116.98
|
93.93
|
92.48
|
80.55
|
|||||
|
Inventory Days
|
--
|
17.32
|
20.97
|
15.28
|
12.81
|
10.12
|
|||||
|
Payable days
|
--
|
100.51
|
137.17
|
160.65
|
155.56
|
103.87
|
|||||
|
Cash Conversion Cycle
|
--
|
9.24
|
0.78
|
-51.45
|
-50.27
|
-13.21
|