Market cap
$45,738 Mln
Revenue (TTM)
$13,082 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13,081.82
|
11,836.51
|
13,269.00
|
17,286.00
|
16,128.00
|
12,761.00
|
|||||
|
Cost of Revenue
|
8,596.24
|
7,825.14
|
8,049.00
|
8,999.00
|
8,493.00
|
7,435.00
|
|||||
|
Gross Profit
|
4,485.57
|
4,011.37
|
5,220.00
|
8,287.00
|
7,635.00
|
5,326.00
|
|||||
|
Operating Expenses
|
3,801.42
|
3,687.37
|
3,544.00
|
3,676.00
|
3,196.00
|
2,907.00
|
|||||
|
Operating Profit (EBIT)
|
684.15
|
324.00
|
1,676.00
|
4,611.00
|
4,439.00
|
2,419.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
746.63
|
401.24
|
1,878.00
|
4,763.00
|
4,486.00
|
2,337.00
|
|||||
|
Provision for Tax
|
264.64
|
220.68
|
313.00
|
541.00
|
520.00
|
331.00
|
|||||
|
Profit after Tax (Net Income)
|
465.00
|
166.51
|
1,557.00
|
4,211.00
|
3,960.00
|
2,000.00
|
|||||
|
Minority Interest
|
-18.00
|
-14.00
|
-8.00
|
-11.00
|
-6.00
|
-6.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
1,987.00
|
3,985.00
|
3,960.00
|
2,000.00
|
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
|
17,644.00
|
17,828.00
|
17,449.00
|
16,729.00
|
13,504.00
|
9,581.00
|
|||||
|
Minority Interest
|
-18.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,412.00
|
3,224.00
|
3,291.00
|
3,871.00
|
2,817.00
|
3,867.00
|
|||||
|
Current Liabilities
|
4,570.00
|
3,351.00
|
3,773.00
|
3,730.00
|
4,666.00
|
2,965.00
|
|||||
|
Total Liabilities
|
31,602.00
|
24,800.00
|
24,743.00
|
24,453.00
|
20,987.00
|
16,413.00
|
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
|
14,335.00
|
13,529.00
|
13,009.00
|
12,646.00
|
11,169.00
|
8,579.00
|
|||||
|
Current Assets
|
12,697.00
|
11,271.00
|
11,734.00
|
11,807.00
|
9,818.00
|
7,834.00
|
|||||
|
Total Assets
|
31,602.00
|
24,800.00
|
24,743.00
|
24,453.00
|
20,987.00
|
16,413.00
|
|||||
|
Total Debt*
|
4,025.00
|
2,133.00
|
3,167.00
|
3,173.00
|
3,427.00
|
2,539.00
|
|||||
|
Net Current Assets
|
8,127.00
|
7,920.00
|
7,961.00
|
8,077.00
|
5,968.00
|
4,879.00
|
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
|
--
|
2,152.00
|
2,965.00
|
5,992.00
|
5,579.00
|
3,462.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-43.00
|
-3,742.00
|
-5,766.00
|
-4,591.00
|
-1,518.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,560.00
|
-155.00
|
-267.00
|
-556.00
|
-1,369.00
|
|||||
|
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 ($)
|
0.51
|
0.17
|
1.66
|
4.47
|
4.19
|
2.18
|
|||||
|
Cash EPS ($)
|
-0.06
|
2.02
|
3.54
|
6.12
|
4.54
|
3.32
|
|||||
|
Adjusted Book Value ($)
|
19.77
|
17.83
|
18.65
|
17.74
|
14.30
|
10.44
|
|||||
|
Dividend per Share ($)
|
0.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.15
|
3.17
|
6.35
|
5.91
|
3.77
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.05
|
-0.23
|
1.54
|
2.17
|
1.29
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.82
|
7.69
|
22.87
|
27.26
|
17.35
|
|||||
|
ROE (%)
|
2.52
|
0.94
|
9.11
|
27.86
|
34.31
|
22.36
|
|||||
|
ROA (%)
|
1.49
|
0.67
|
6.33
|
18.53
|
21.18
|
12.61
|
|||||
|
EBIT Margin (%)
|
5.82
|
3.39
|
14.79
|
27.87
|
27.90
|
18.64
|
|||||
|
Net Margin (%)
|
3.55
|
1.41
|
11.73
|
24.36
|
24.55
|
15.67
|
|||||
|
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 (%)
|
9.97
|
-0.11
|
-0.23
|
0.07
|
0.26
|
0.25
|
|||||
|
EBIT Growth (%)
|
-11.83
|
-79.56
|
-59.26
|
7.09
|
89.11
|
80.09
|
|||||
|
Net Profit Growth (%)
|
-30.02
|
-89.31
|
-63.03
|
6.34
|
98.00
|
80.83
|
|||||
|
EPS Growth (%)
|
-26.50
|
-0.90
|
-0.63
|
0.06
|
0.92
|
0.83
|
|||||
|
Book Value Growth (%)
|
-9.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
155.78
|
15.01
|
11.22
|
8.48
|
22.43
|
|||||
|
Price / Book Value
|
2.40
|
1.46
|
1.34
|
2.83
|
2.49
|
4.68
|
|||||
|
Dividend Yield (%)
|
0.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.86
|
10.27
|
5.47
|
6.95
|
5.67
|
12.81
|
|||||
|
Close Price ($)
|
74.89
|
25.94
|
24.97
|
50.13
|
35.57
|
48.88
|
|||||
|
High Price ($)
|
81.42
|
33.47
|
49.05
|
55.85
|
51.52
|
52.15
|
|||||
|
Low Price ($)
|
21.11
|
17.25
|
23.96
|
35.04
|
28.35
|
33.30
|
|||||
|
Market Cap ($ Cr)
|
45,738.07
|
--
|
--
|
--
|
--
|
--
|
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
|
0.12
|
0.18
|
0.19
|
0.25
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.02
|
0.06
|
0.02
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
2.78
|
3.36
|
3.11
|
3.17
|
2.10
|
2.64
|
|||||
|
Quick Ratio
|
2.08
|
2.43
|
2.37
|
2.44
|
1.55
|
1.98
|
|||||
|
Interest Coverage
|
14.83
|
7.30
|
23.09
|
87.60
|
346.08
|
56.64
|
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 (%)
|
15.80
|
14.74
|
18.37
|
15.39
|
16.42
|
17.04
|
|||||
|
Asset Turnover
|
0.42
|
0.48
|
0.54
|
0.76
|
0.86
|
0.80
|
|||||
|
Receivable days
|
--
|
64.52
|
70.15
|
56.08
|
54.60
|
57.20
|
|||||
|
Inventory Days
|
--
|
138.40
|
124.61
|
107.17
|
98.08
|
93.73
|
|||||
|
Payable days
|
--
|
65.58
|
72.13
|
80.73
|
79.65
|
67.50
|
|||||
|
Cash Conversion Cycle
|
--
|
137.34
|
122.63
|
82.52
|
73.03
|
83.43
|