Market cap
$1,090,244 Mln
Revenue (TTM)
$384,687 Mln
P/E Ratio
13.1
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
384,687.00
|
371,444.00
|
371,433.00
|
364,482.00
|
302,089.00
|
276,094.00
|
|||||
|
Cost of Revenue
|
294,220.00
|
283,669.00
|
284,855.00
|
293,536.00
|
124,319.00
|
114,138.00
|
|||||
|
Gross Profit
|
90,467.00
|
87,775.00
|
86,578.00
|
70,946.00
|
109,871.00
|
240,498.00
|
|||||
|
Operating Expenses
|
27,951.00
|
28,895.00
|
27,142.00
|
22,822.00
|
142,310.00
|
-437,061.00
|
|||||
|
Operating Profit (EBIT)
|
62,516.00
|
58,880.00
|
59,436.00
|
48,124.00
|
-26,985.00
|
-82,425.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
79,537.00
|
|||||
|
Profit before Tax
|
106,943.00
|
82,459.00
|
110,376.00
|
120,166.00
|
-30,576.00
|
111,686.00
|
|||||
|
Provision for Tax
|
20,861.00
|
15,199.00
|
20,815.00
|
23,019.00
|
-8,518.00
|
20,879.00
|
|||||
|
Profit after Tax (Net Income)
|
85,768.00
|
66,968.00
|
88,995.00
|
96,223.00
|
-22,058.00
|
89,795.00
|
|||||
|
Minority Interest
|
-246.00
|
-292.00
|
-566.00
|
-897.00
|
8,257.00
|
8,731.00
|
|||||
|
Consolidated Profit
|
49,995.00
|
66,968.00
|
88,995.00
|
96,223.00
|
-22,819.00
|
89,795.00
|
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
|
750,177.00
|
717,419.00
|
649,368.00
|
570,770.00
|
480,617.00
|
514,930.00
|
|||||
|
Minority Interest
|
-246.00
|
--
|
--
|
--
|
--
|
8,731.00
|
|||||
|
Non-Current Liabilities
|
447,614.00
|
431,937.00
|
426,574.00
|
490,955.00
|
197,335.00
|
202,154.00
|
|||||
|
Current Liabilities
|
65,280.00
|
70,536.00
|
75,652.00
|
8,253.00
|
62,502.00
|
45,234.00
|
|||||
|
Total Liabilities
|
1,328,351.00
|
1,222,176.00
|
1,153,881.00
|
1,069,978.00
|
948,452.00
|
958,784.00
|
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
|
787,061.00
|
745,887.00
|
746,434.00
|
93,009.00
|
666,242.00
|
676,841.00
|
|||||
|
Current Assets
|
476,010.00
|
476,289.00
|
407,447.00
|
211,841.00
|
203,429.00
|
208,089.00
|
|||||
|
Total Assets
|
1,739,081.00
|
1,222,176.00
|
1,153,881.00
|
1,069,978.00
|
948,452.00
|
958,784.00
|
|||||
|
Total Debt*
|
129,370.00
|
138,954.00
|
130,758.00
|
128,271.00
|
122,744.00
|
114,262.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
45,969.00
|
30,592.00
|
49,196.00
|
37,224.00
|
39,421.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-44,487.00
|
-10,287.00
|
-32,663.00
|
-87,601.00
|
29,392.00
|
|||||
|
Cash from Financing Activities
|
--
|
2,233.00
|
-10,360.00
|
-14,405.00
|
-1,662.00
|
-28,508.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
40,305.00
|
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 ($)
|
59,665.83
|
46,570.24
|
61,888.04
|
66,751.99
|
-15,111.32
|
60,779.07
|
|||||
|
Cash EPS ($)
|
--
|
55,941.59
|
70,827.54
|
75,156.43
|
-7,644.72
|
68,033.71
|
|||||
|
Adjusted Book Value ($)
|
--
|
498,900.56
|
451,577.19
|
395,955.60
|
329,257.38
|
348,537.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
31,967.32
|
21,273.99
|
34,128.34
|
25,501.13
|
26,682.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
17,414.46
|
8,077.89
|
20,663.89
|
14,907.17
|
17,696.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.18
|
12.03
|
14.78
|
-3.58
|
15.00
|
|||||
|
ROE (%)
|
11.65
|
9.80
|
14.59
|
18.30
|
-4.43
|
18.59
|
|||||
|
ROA (%)
|
5.12
|
5.64
|
8.00
|
9.53
|
-2.31
|
9.80
|
|||||
|
EBIT Margin (%)
|
16.25
|
15.85
|
16.00
|
13.20
|
-8.93
|
-29.85
|
|||||
|
Net Margin (%)
|
22.30
|
18.03
|
23.96
|
26.40
|
-7.30
|
25.25
|
|||||
|
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 (%)
|
3.93
|
0.00
|
0.02
|
0.21
|
0.09
|
0.12
|
|||||
|
EBIT Growth (%)
|
8.37
|
-0.94
|
23.51
|
278.34
|
67.26
|
27.43
|
|||||
|
Net Profit Growth (%)
|
36.89
|
-24.75
|
-7.51
|
536.23
|
-124.56
|
111.18
|
|||||
|
EPS Growth (%)
|
36.33
|
-0.25
|
-0.07
|
5.42
|
-1.25
|
1.21
|
|||||
|
Book Value Growth (%)
|
12.46
|
--
|
--
|
--
|
--
|
--
|
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
|
13.09
|
16.21
|
11.00
|
8.13
|
-31.02
|
7.41
|
|||||
|
Price / Book Value
|
1.49
|
1.51
|
1.51
|
1.37
|
1.42
|
1.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
11.76
|
10.73
|
12.26
|
-42.17
|
-8.83
|
|||||
|
Close Price ($)
|
748,850.00
|
754,800.00
|
680,920.00
|
542,625.03
|
468,710.96
|
450,662.00
|
|||||
|
High Price ($)
|
775,000.00
|
812,855.00
|
741,971.39
|
566,569.97
|
544,389.26
|
455,910.00
|
|||||
|
Low Price ($)
|
685,150.00
|
660,640.00
|
539,496.01
|
442,363.50
|
393,012.25
|
340,816.06
|
|||||
|
Market Cap ($ Cr)
|
1,090,243.59
|
--
|
--
|
--
|
--
|
--
|
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
|
0.19
|
0.20
|
0.22
|
0.26
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.02
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
7.29
|
6.75
|
5.39
|
25.67
|
3.25
|
4.60
|
|||||
|
Quick Ratio
|
6.88
|
6.41
|
5.07
|
22.74
|
2.85
|
4.14
|
|||||
|
Interest Coverage
|
26.11
|
11.62
|
11.43
|
9.62
|
-6.20
|
-19.76
|
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 (%)
|
21.82
|
21.15
|
10.00
|
12.13
|
15.99
|
14.33
|
|||||
|
Asset Turnover
|
0.23
|
0.31
|
0.33
|
0.36
|
0.32
|
0.30
|
|||||
|
Receivable days
|
--
|
56.89
|
40.00
|
46.35
|
53.12
|
49.89
|
|||||
|
Inventory Days
|
--
|
31.18
|
30.88
|
30.81
|
68.04
|
64.26
|
|||||
|
Payable days
|
--
|
68.73
|
63.37
|
58.47
|
125.36
|
129.10
|
|||||
|
Cash Conversion Cycle
|
--
|
19.34
|
7.51
|
18.69
|
-4.20
|
-14.95
|