Market cap
$14,985 Mln
Revenue (TTM)
$8,832 Mln
P/E Ratio
9
P/B Ratio
2.2
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,832.00
|
8,920.00
|
9,737.00
|
8,279.00
|
11,075.00
|
7,985.00
|
|||||
|
Cost of Revenue
|
5,408.00
|
5,591.00
|
5,435.00
|
4,052.00
|
4,820.00
|
4,445.00
|
|||||
|
Gross Profit
|
3,424.00
|
3,329.00
|
4,302.00
|
4,227.00
|
6,255.00
|
3,540.00
|
|||||
|
Operating Expenses
|
2,378.00
|
579.00
|
1,103.00
|
869.00
|
1,173.00
|
848.00
|
|||||
|
Operating Profit (EBIT)
|
1,046.00
|
2,750.00
|
3,199.00
|
3,358.00
|
5,082.00
|
2,692.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1,073.00
|
161.00
|
|||||
|
Profit before Tax
|
3,107.00
|
2,791.00
|
1,535.00
|
2,883.00
|
5,734.00
|
1,891.00
|
|||||
|
Provision for Tax
|
1,128.00
|
1,099.00
|
417.00
|
-324.00
|
1,652.00
|
578.00
|
|||||
|
Profit after Tax (Net Income)
|
1,677.00
|
1,434.00
|
804.00
|
2,855.00
|
3,674.00
|
1,135.00
|
|||||
|
Minority Interest
|
-302.00
|
-258.00
|
-314.00
|
-352.00
|
-478.00
|
340.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,536.00
|
1,062.00
|
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
|
7,021.00
|
6,093.00
|
5,280.00
|
2,655.00
|
423.00
|
-1,595.00
|
|||||
|
Minority Interest
|
-302.00
|
--
|
--
|
--
|
984.00
|
878.00
|
|||||
|
Non-Current Liabilities
|
7,622.00
|
9,424.00
|
10,073.00
|
9,149.00
|
8,886.00
|
11,903.00
|
|||||
|
Current Liabilities
|
2,407.00
|
2,571.00
|
2,955.00
|
2,404.00
|
2,916.00
|
2,117.00
|
|||||
|
Total Liabilities
|
20,380.00
|
18,998.00
|
19,390.00
|
15,244.00
|
13,147.00
|
13,303.00
|
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
|
15,696.00
|
16,877.00
|
15,986.00
|
12,782.00
|
10,439.00
|
10,923.00
|
|||||
|
Current Assets
|
2,277.00
|
2,121.00
|
3,404.00
|
2,462.00
|
2,708.00
|
2,380.00
|
|||||
|
Total Assets
|
20,380.00
|
18,998.00
|
19,390.00
|
15,244.00
|
13,147.00
|
13,303.00
|
|||||
|
Total Debt*
|
3,881.00
|
4,810.00
|
6,162.00
|
5,304.00
|
5,620.00
|
7,609.00
|
|||||
|
Net Current Assets
|
-130.00
|
-450.00
|
449.00
|
58.00
|
-208.00
|
263.00
|
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
|
--
|
4,545.00
|
3,620.00
|
3,129.00
|
4,943.00
|
3,496.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,153.00
|
-924.00
|
-2,138.00
|
-1,485.00
|
-666.00
|
|||||
|
Cash from Financing Activities
|
--
|
-2,501.00
|
-2,158.00
|
-1,149.00
|
-3,489.00
|
-2,623.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-94.00
|
17.00
|
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 ($)
|
4.72
|
4.04
|
2.18
|
9.30
|
11.41
|
3.14
|
|||||
|
Cash EPS ($)
|
--
|
10.53
|
8.32
|
14.32
|
15.24
|
6.89
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.16
|
14.31
|
8.65
|
1.31
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
12.80
|
9.81
|
10.19
|
15.35
|
9.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.01
|
2.08
|
2.51
|
7.90
|
6.58
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.84
|
8.29
|
40.78
|
60.94
|
17.12
|
|||||
|
ROE (%)
|
20.97
|
25.22
|
20.26
|
185.51
|
-626.96
|
-70.19
|
|||||
|
ROA (%)
|
8.12
|
7.47
|
4.64
|
20.11
|
27.78
|
8.71
|
|||||
|
EBIT Margin (%)
|
25.08
|
32.56
|
19.60
|
38.77
|
54.68
|
28.82
|
|||||
|
Net Margin (%)
|
18.99
|
16.08
|
8.26
|
34.48
|
30.24
|
13.93
|
|||||
|
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 (%)
|
-12.18
|
-0.08
|
0.18
|
-0.25
|
0.39
|
0.80
|
|||||
|
EBIT Growth (%)
|
-3.86
|
52.20
|
-40.56
|
-46.99
|
163.19
|
152.13
|
|||||
|
Net Profit Growth (%)
|
73.39
|
78.36
|
-71.84
|
-22.29
|
223.70
|
123.72
|
|||||
|
EPS Growth (%)
|
58.75
|
0.85
|
-0.77
|
-0.18
|
2.64
|
1.25
|
|||||
|
Book Value Growth (%)
|
21.59
|
--
|
--
|
--
|
--
|
--
|
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
|
9.02
|
6.06
|
10.60
|
3.86
|
4.09
|
8.58
|
|||||
|
Price / Book Value
|
2.23
|
1.43
|
1.61
|
4.15
|
35.53
|
-6.10
|
|||||
|
Dividend Yield (%)
|
2.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.46
|
2.39
|
3.37
|
3.42
|
2.68
|
4.65
|
|||||
|
Close Price ($)
|
32.57
|
24.46
|
23.09
|
35.88
|
46.68
|
26.89
|
|||||
|
High Price ($)
|
45.66
|
27.72
|
36.91
|
46.98
|
51.95
|
31.14
|
|||||
|
Low Price ($)
|
17.87
|
13.58
|
20.32
|
30.67
|
26.53
|
14.03
|
|||||
|
Market Cap ($ Cr)
|
14,984.54
|
--
|
--
|
--
|
--
|
--
|
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
|
0.53
|
0.79
|
1.17
|
2.00
|
13.29
|
-4.77
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.05
|
0.03
|
0.04
|
0.40
|
-0.20
|
|||||
|
Current Ratio
|
0.95
|
0.82
|
1.15
|
1.02
|
0.93
|
1.12
|
|||||
|
Quick Ratio
|
0.79
|
0.69
|
1.01
|
0.84
|
0.78
|
0.90
|
|||||
|
Interest Coverage
|
12.95
|
10.45
|
5.03
|
9.70
|
18.81
|
5.50
|
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 (%)
|
15.31
|
11.91
|
20.12
|
19.45
|
13.24
|
17.46
|
|||||
|
Asset Turnover
|
0.43
|
0.46
|
0.56
|
0.58
|
0.84
|
0.61
|
|||||
|
Receivable days
|
--
|
61.85
|
66.94
|
67.85
|
47.16
|
52.65
|
|||||
|
Inventory Days
|
--
|
25.35
|
29.50
|
39.66
|
34.10
|
39.65
|
|||||
|
Payable days
|
--
|
68.43
|
63.24
|
64.41
|
56.91
|
48.28
|
|||||
|
Cash Conversion Cycle
|
--
|
18.77
|
33.20
|
43.11
|
24.35
|
44.02
|