Market cap
$50,161 Mln
Revenue (TTM)
$17,404 Mln
P/E Ratio
47
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17,404.00
|
15,445.00
|
13,790.00
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
11,341.00
|
9,943.00
|
8,507.00
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
6,063.00
|
5,502.00
|
5,283.00
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
2,806.00
|
1,993.00
|
1,719.00
|
--
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
3,257.00
|
3,509.00
|
3,564.00
|
--
|
--
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,356.00
|
3,368.00
|
3,471.00
|
--
|
--
|
--
|
|||||
|
Provision for Tax
|
541.00
|
519.00
|
557.00
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
1,780.00
|
2,817.00
|
2,886.00
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
-35.00
|
-32.00
|
-28.00
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
8,399.00
|
8,736.00
|
--
|
--
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,612.00
|
2,198.00
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
6,577.00
|
5,819.00
|
--
|
--
|
--
|
--
|
|||||
|
Total Liabilities
|
17,685.00
|
16,845.00
|
--
|
--
|
--
|
--
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
9,295.00
|
9,175.00
|
--
|
--
|
--
|
--
|
|||||
|
Current Assets
|
8,390.00
|
7,670.00
|
--
|
--
|
--
|
--
|
|||||
|
Total Assets
|
17,685.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Total Debt*
|
271.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1,813.00
|
1,851.00
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
3,705.00
|
2,538.00
|
2,984.00
|
--
|
--
|
--
|
|||||
|
Cash Flow from Investing Activities
|
-525.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
-3,245.00
|
164.00
|
-2,520.00
|
--
|
--
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
5.62
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
6.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
26.51
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
11.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
10.10
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
20.45
|
64.49
|
--
|
--
|
--
|
--
|
|||||
|
ROE (%)
|
20.78
|
32.25
|
--
|
--
|
--
|
--
|
|||||
|
ROA (%)
|
10.31
|
16.72
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
18.24
|
22.72
|
25.84
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
10.23
|
18.24
|
20.93
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.13
|
0.12
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-9.55
|
-1.54
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-36.81
|
-2.39
|
--
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.28
|
1.32
|
--
|
--
|
--
|
--
|
|||||
|
Quick Ratio
|
0.62
|
0.65
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
3.88
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.24
|
13.07
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
1.01
|
0.92
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
58.14
|
47.75
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
132.05
|
142.86
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
96.72
|
105.54
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
93.47
|
85.07
|
--
|
--
|
--
|
--
|