Market cap
$254,953 Mln
Revenue (TTM)
$41,368 Mln
P/E Ratio
27.4
P/B Ratio
20.6
Div. Yield
0.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
41,368.00
|
38,068.00
|
34,943.00
|
33,239.00
|
29,654.00
|
33,006.00
|
|||||
|
Cost of Revenue
|
33,006.00
|
30,533.00
|
28,634.00
|
28,421.00
|
26,196.00
|
28,061.00
|
|||||
|
Gross Profit
|
8,361.00
|
7,535.00
|
6,309.00
|
4,818.00
|
3,458.00
|
4,945.00
|
|||||
|
Operating Expenses
|
6,559.00
|
6,146.00
|
5,522.00
|
5,741.00
|
6,339.00
|
5,829.00
|
|||||
|
Operating Profit (EBIT)
|
1,801.00
|
1,388.00
|
787.00
|
-923.00
|
-2,881.00
|
-884.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7,879.00
|
2,828.00
|
2,498.00
|
-130.00
|
-2,474.00
|
-864.00
|
|||||
|
Provision for Tax
|
-1,642.00
|
-2,051.00
|
939.00
|
344.00
|
248.00
|
-140.00
|
|||||
|
Profit after Tax (Net Income)
|
9,529.00
|
4,884.00
|
1,552.00
|
-438.00
|
-2,736.00
|
-633.00
|
|||||
|
Minority Interest
|
7.00
|
4.00
|
-7.00
|
36.00
|
-14.00
|
91.00
|
|||||
|
Consolidated Profit
|
4,116.00
|
4,884.00
|
1,552.00
|
-438.00
|
-2,736.00
|
--
|
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
|
11,957.00
|
11,178.00
|
9,546.00
|
7,416.00
|
10,650.00
|
--
|
|||||
|
Minority Interest
|
7.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11,855.00
|
9,749.00
|
9,207.00
|
8,435.00
|
6,822.00
|
--
|
|||||
|
Current Liabilities
|
55,830.00
|
40,972.00
|
31,685.00
|
29,306.00
|
26,042.00
|
--
|
|||||
|
Total Liabilities
|
136,630.00
|
63,016.00
|
51,485.00
|
46,121.00
|
44,471.00
|
--
|
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
|
33,367.00
|
22,800.00
|
18,101.00
|
17,672.00
|
18,570.00
|
--
|
|||||
|
Current Assets
|
47,433.00
|
40,216.00
|
34,153.00
|
27,428.00
|
25,901.00
|
--
|
|||||
|
Total Assets
|
136,630.00
|
63,016.00
|
51,485.00
|
46,121.00
|
44,471.00
|
--
|
|||||
|
Total Debt*
|
3,960.00
|
--
|
1,623.00
|
1,709.00
|
1,656.00
|
--
|
|||||
|
Net Current Assets
|
-8,397.00
|
-756.00
|
2,468.00
|
92.00
|
-141.00
|
--
|
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
|
--
|
4,988.00
|
2,583.00
|
1,186.00
|
-114.00
|
-1,660.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-755.00
|
-37.00
|
-734.00
|
-322.00
|
-1,141.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,813.00
|
3,652.00
|
-408.00
|
811.00
|
1,996.00
|
|||||
|
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 ($)
|
34.84
|
17.70
|
5.58
|
-1.61
|
--
|
--
|
|||||
|
Cash EPS ($)
|
34.92
|
20.79
|
9.80
|
1.93
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
44.90
|
40.50
|
34.34
|
27.26
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.07
|
9.29
|
4.36
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
13.45
|
6.12
|
1.62
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
43.71
|
15.30
|
-4.09
|
-44.47
|
--
|
|||||
|
ROE (%)
|
82.44
|
47.13
|
18.30
|
-4.85
|
-25.69
|
--
|
|||||
|
ROA (%)
|
8.53
|
8.53
|
3.18
|
-0.97
|
-6.15
|
--
|
|||||
|
EBIT Margin (%)
|
16.81
|
7.43
|
7.15
|
-0.10
|
-7.83
|
-2.10
|
|||||
|
Net Margin (%)
|
23.03
|
12.83
|
4.44
|
-1.32
|
-9.23
|
-1.92
|
|||||
|
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 (%)
|
12.96
|
0.09
|
0.05
|
0.12
|
-0.10
|
--
|
|||||
|
EBIT Growth (%)
|
474.71
|
13.21
|
7,906.25
|
98.62
|
-235.69
|
--
|
|||||
|
Net Profit Growth (%)
|
715.04
|
214.69
|
454.34
|
83.99
|
-332.23
|
--
|
|||||
|
EPS Growth (%)
|
736.52
|
2.17
|
4.47
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
37.69
|
--
|
--
|
--
|
--
|
--
|
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
|
27.41
|
36.93
|
58.92
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
20.58
|
16.14
|
9.58
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
78.53
|
46.47
|
23.82
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
1,174.86
|
653.57
|
328.93
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
1,181.95
|
730.99
|
357.09
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
482.20
|
252.25
|
115.00
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
254,953.16
|
--
|
--
|
--
|
--
|
--
|
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
|
0.23
|
--
|
0.17
|
0.23
|
0.16
|
--
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.01
|
0.03
|
0.05
|
0.03
|
--
|
|||||
|
Current Ratio
|
0.85
|
0.98
|
1.08
|
0.94
|
0.99
|
--
|
|||||
|
Quick Ratio
|
0.64
|
0.73
|
0.83
|
0.69
|
0.74
|
--
|
|||||
|
Interest Coverage
|
180.07
|
--
|
20.82
|
-0.33
|
-15.38
|
-4.02
|
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 (%)
|
49.85
|
50.17
|
48.08
|
48.04
|
50.17
|
--
|
|||||
|
Asset Turnover
|
0.37
|
0.66
|
0.72
|
0.73
|
0.67
|
--
|
|||||
|
Receivable days
|
--
|
172.21
|
171.26
|
169.47
|
183.23
|
--
|
|||||
|
Inventory Days
|
--
|
109.14
|
95.78
|
89.61
|
94.06
|
--
|
|||||
|
Payable days
|
--
|
63.78
|
61.50
|
57.41
|
59.03
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
217.57
|
205.53
|
201.66
|
218.25
|
--
|