Market cap
$24,785 Mln
Revenue (TTM)
$5,210 Mln
P/E Ratio
42.3
P/B Ratio
3.3
Div. Yield
0.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,210.00
|
4,754.00
|
4,335.00
|
4,035.00
|
4,755.00
|
--
|
|||||
|
Cost of Revenue
|
2,956.00
|
2,766.00
|
2,336.00
|
2,280.00
|
2,598.00
|
--
|
|||||
|
Gross Profit
|
2,254.00
|
1,988.00
|
1,999.00
|
1,755.00
|
2,157.00
|
--
|
|||||
|
Operating Expenses
|
1,165.00
|
974.00
|
1,160.00
|
1,098.00
|
1,123.00
|
--
|
|||||
|
Operating Profit (EBIT)
|
1,089.00
|
1,014.00
|
847.00
|
657.00
|
1,034.00
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
878.00
|
962.00
|
901.00
|
632.00
|
952.00
|
--
|
|||||
|
Provision for Tax
|
248.00
|
233.00
|
177.00
|
99.00
|
151.00
|
--
|
|||||
|
Profit after Tax (Net Income)
|
586.00
|
692.00
|
693.00
|
507.00
|
774.00
|
--
|
|||||
|
Minority Interest
|
-44.00
|
-37.00
|
-31.00
|
-26.00
|
-27.00
|
--
|
|||||
|
Consolidated Profit
|
211.00
|
--
|
693.00
|
507.00
|
774.00
|
--
|
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
|
7,261.00
|
7,095.00
|
10,644.00
|
10,938.00
|
--
|
--
|
|||||
|
Minority Interest
|
-44.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,343.00
|
5,348.00
|
538.00
|
655.00
|
--
|
--
|
|||||
|
Current Liabilities
|
1,442.00
|
1,356.00
|
839.00
|
677.00
|
--
|
--
|
|||||
|
Total Liabilities
|
15,773.00
|
14,070.00
|
12,273.00
|
12,516.00
|
--
|
--
|
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
|
11,435.00
|
11,432.00
|
10,790.00
|
11,152.00
|
--
|
--
|
|||||
|
Current Assets
|
2,896.00
|
2,638.00
|
1,483.00
|
1,364.00
|
--
|
--
|
|||||
|
Total Assets
|
15,773.00
|
14,070.00
|
12,273.00
|
12,516.00
|
--
|
--
|
|||||
|
Total Debt*
|
4,020.00
|
4,980.00
|
191.00
|
222.00
|
--
|
--
|
|||||
|
Net Current Assets
|
1,454.00
|
1,282.00
|
644.00
|
687.00
|
--
|
--
|
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
|
--
|
1,273.00
|
1,061.00
|
882.00
|
1,153.00
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-285.00
|
-172.00
|
-226.00
|
-202.00
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-248.00
|
-848.00
|
-628.00
|
-932.00
|
--
|
|||||
|
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 ($)
|
2.79
|
3.30
|
3.31
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
5.10
|
5.19
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
33.87
|
50.82
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.08
|
5.07
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.72
|
4.11
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.04
|
6.30
|
9.09
|
--
|
--
|
|||||
|
ROE (%)
|
7.55
|
7.80
|
6.42
|
4.64
|
--
|
--
|
|||||
|
ROA (%)
|
4.09
|
5.25
|
5.59
|
4.05
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
20.44
|
21.60
|
20.72
|
15.66
|
20.02
|
--
|
|||||
|
Net Margin (%)
|
11.25
|
14.56
|
15.99
|
12.57
|
16.28
|
--
|
|||||
|
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 (%)
|
-32.96
|
0.10
|
0.07
|
-0.15
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
112.57
|
14.37
|
42.09
|
-33.61
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-56.33
|
-0.14
|
36.69
|
-34.50
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-54.07
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-33.84
|
--
|
--
|
--
|
--
|
--
|
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
|
42.31
|
24.72
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.33
|
2.41
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.77
|
15.09
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
163.31
|
81.65
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
177.28
|
105.38
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
70.50
|
70.50
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
24,784.94
|
--
|
--
|
--
|
--
|
--
|
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
|
0.55
|
0.70
|
0.02
|
0.02
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
2.01
|
1.95
|
1.77
|
2.01
|
--
|
--
|
|||||
|
Quick Ratio
|
1.50
|
1.46
|
1.06
|
1.23
|
--
|
--
|
|||||
|
Interest Coverage
|
5.70
|
15.80
|
3.21
|
39.50
|
30.71
|
--
|
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 (%)
|
21.84
|
20.87
|
15.73
|
16.28
|
--
|
--
|
|||||
|
Asset Turnover
|
0.36
|
0.36
|
0.35
|
0.32
|
--
|
--
|
|||||
|
Receivable days
|
--
|
64.31
|
56.41
|
59.47
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
83.06
|
88.42
|
85.55
|
--
|
--
|
|||||
|
Payable days
|
--
|
74.61
|
65.28
|
61.68
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
72.76
|
79.55
|
83.34
|
--
|
--
|