Market cap
$32,629 Mln
Revenue (TTM)
$9,948 Mln
P/E Ratio
39.9
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,947.90
|
9,810.60
|
9,675.90
|
9,835.60
|
10,173.40
|
10,981.70
|
|||||
|
Cost of Revenue
|
3,212.50
|
2,897.00
|
2,310.40
|
2,533.40
|
2,278.30
|
2,109.70
|
|||||
|
Gross Profit
|
6,735.40
|
6,913.60
|
7,365.50
|
7,302.20
|
7,895.10
|
8,872.00
|
|||||
|
Operating Expenses
|
5,463.10
|
5,036.10
|
4,875.20
|
5,204.90
|
5,006.00
|
6,080.60
|
|||||
|
Operating Profit (EBIT)
|
1,272.30
|
1,877.50
|
2,490.30
|
2,097.30
|
2,889.10
|
2,791.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
614.50
|
-1,060.60
|
|||||
|
Profit before Tax
|
856.40
|
1,401.50
|
1,906.00
|
1,296.80
|
3,594.40
|
1,780.10
|
|||||
|
Provision for Tax
|
21.31
|
108.11
|
273.80
|
135.30
|
632.80
|
52.50
|
|||||
|
Profit after Tax (Net Income)
|
835.09
|
1,293.39
|
1,632.20
|
1,161.10
|
3,046.90
|
1,556.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.40
|
85.30
|
171.50
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,046.90
|
1,556.10
|
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
|
18,848.00
|
18,256.80
|
16,716.00
|
14,799.40
|
13,397.90
|
10,896.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-9.50
|
63.50
|
|||||
|
Non-Current Liabilities
|
9,321.50
|
7,833.30
|
5,804.50
|
8,611.10
|
7,892.90
|
8,619.40
|
|||||
|
Current Liabilities
|
3,917.10
|
3,349.40
|
5,528.80
|
3,434.30
|
3,272.80
|
4,298.20
|
|||||
|
Total Liabilities
|
36,003.70
|
29,439.50
|
28,049.30
|
26,844.80
|
24,554.10
|
23,877.30
|
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
|
24,780.90
|
20,465.40
|
20,592.50
|
19,985.50
|
14,762.90
|
16,020.80
|
|||||
|
Current Assets
|
7,305.70
|
8,974.10
|
7,456.80
|
6,859.30
|
9,791.20
|
7,856.50
|
|||||
|
Total Assets
|
36,003.70
|
29,439.50
|
28,049.30
|
26,844.80
|
24,554.10
|
23,877.30
|
|||||
|
Total Debt*
|
8,355.10
|
6,948.00
|
6,630.30
|
7,338.20
|
6,614.00
|
7,603.50
|
|||||
|
Net Current Assets
|
3,388.60
|
5,624.70
|
1,928.00
|
3,425.00
|
6,518.40
|
3,558.30
|
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
|
--
|
2,204.60
|
2,875.50
|
1,547.20
|
1,384.30
|
3,639.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,371.10
|
-799.20
|
-4,088.70
|
1,589.00
|
-563.70
|
|||||
|
Cash from Financing Activities
|
--
|
-301.90
|
-683.50
|
137.00
|
-1,759.70
|
-2,086.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,213.60
|
990.00
|
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 ($)
|
5.65
|
8.82
|
11.17
|
7.97
|
20.98
|
10.55
|
|||||
|
Cash EPS ($)
|
--
|
14.13
|
15.78
|
11.37
|
23.50
|
13.86
|
|||||
|
Adjusted Book Value ($)
|
--
|
124.45
|
114.41
|
101.57
|
92.27
|
73.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
15.03
|
19.68
|
10.62
|
9.53
|
24.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
13.98
|
17.22
|
8.48
|
7.88
|
22.68
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.33
|
7.18
|
5.51
|
15.82
|
8.40
|
|||||
|
ROE (%)
|
4.50
|
7.40
|
10.36
|
8.24
|
25.08
|
14.41
|
|||||
|
ROA (%)
|
2.47
|
4.50
|
5.95
|
4.52
|
12.58
|
6.42
|
|||||
|
EBIT Margin (%)
|
11.19
|
22.07
|
24.00
|
19.14
|
29.67
|
31.29
|
|||||
|
Net Margin (%)
|
8.39
|
13.18
|
16.87
|
11.81
|
28.24
|
15.68
|
|||||
|
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 (%)
|
-0.49
|
0.01
|
-0.02
|
-0.03
|
-0.07
|
-0.18
|
|||||
|
EBIT Growth (%)
|
-57.79
|
-6.77
|
23.39
|
-37.64
|
-12.14
|
-26.13
|
|||||
|
Net Profit Growth (%)
|
-45.44
|
-20.76
|
40.57
|
-61.89
|
95.80
|
-61.10
|
|||||
|
EPS Growth (%)
|
-46.13
|
-0.21
|
0.40
|
-0.62
|
0.99
|
-0.59
|
|||||
|
Book Value Growth (%)
|
4.87
|
--
|
--
|
--
|
--
|
--
|
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
|
39.86
|
19.96
|
13.69
|
32.47
|
13.20
|
22.74
|
|||||
|
Price / Book Value
|
1.75
|
1.41
|
1.34
|
2.55
|
3.00
|
3.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.69
|
9.34
|
8.88
|
18.51
|
11.86
|
9.99
|
|||||
|
Close Price ($)
|
216.06
|
175.99
|
152.92
|
258.77
|
276.92
|
239.92
|
|||||
|
High Price ($)
|
219.72
|
185.17
|
268.30
|
319.76
|
311.88
|
468.55
|
|||||
|
Low Price ($)
|
121.06
|
110.04
|
145.07
|
220.86
|
187.16
|
221.72
|
|||||
|
Market Cap ($ Cr)
|
32,628.52
|
--
|
--
|
--
|
--
|
--
|
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
|
0.39
|
0.38
|
0.40
|
0.50
|
0.49
|
0.70
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.00
|
0.10
|
0.01
|
0.01
|
0.09
|
|||||
|
Current Ratio
|
1.87
|
2.68
|
1.35
|
2.00
|
2.99
|
1.83
|
|||||
|
Quick Ratio
|
1.26
|
2.03
|
0.90
|
1.26
|
2.58
|
1.51
|
|||||
|
Interest Coverage
|
4.01
|
8.80
|
9.28
|
7.62
|
12.24
|
13.55
|
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 (%)
|
18.95
|
19.03
|
19.31
|
21.35
|
21.00
|
17.86
|
|||||
|
Asset Turnover
|
0.29
|
0.34
|
0.35
|
0.38
|
0.42
|
0.45
|
|||||
|
Receivable days
|
--
|
69.54
|
74.91
|
78.66
|
73.57
|
71.33
|
|||||
|
Inventory Days
|
--
|
291.78
|
394.27
|
279.11
|
216.10
|
209.49
|
|||||
|
Payable days
|
--
|
53.97
|
65.41
|
64.50
|
86.63
|
90.38
|
|||||
|
Cash Conversion Cycle
|
--
|
307.35
|
403.77
|
293.26
|
203.04
|
190.44
|