Market cap
$96,291 Mln
Revenue (TTM)
$54,861 Mln
P/E Ratio
21.7
P/B Ratio
3.6
Div. Yield
1.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
54,861.00
|
52,550.00
|
47,716.00
|
42,272.00
|
39,407.00
|
38,469.00
|
|||||
|
Cost of Revenue
|
46,426.00
|
44,599.00
|
40,352.00
|
38,027.00
|
32,785.00
|
32,061.00
|
|||||
|
Gross Profit
|
8,435.00
|
7,951.00
|
7,364.00
|
4,245.00
|
6,622.00
|
6,408.00
|
|||||
|
Operating Expenses
|
2,772.00
|
2,595.00
|
2,568.00
|
38,027.00
|
2,411.00
|
2,245.00
|
|||||
|
Operating Profit (EBIT)
|
5,663.00
|
5,356.00
|
4,796.00
|
4,245.00
|
4,211.00
|
4,163.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
189.00
|
134.00
|
|||||
|
Profit before Tax
|
5,447.00
|
5,103.00
|
4,540.00
|
3,984.00
|
4,036.00
|
3,873.00
|
|||||
|
Provision for Tax
|
960.00
|
893.00
|
758.00
|
-669.00
|
646.00
|
616.00
|
|||||
|
Profit after Tax (Net Income)
|
4,487.00
|
4,210.00
|
3,782.00
|
3,315.00
|
3,390.00
|
3,257.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2,202.00
|
4,210.00
|
3,782.00
|
3,315.00
|
3,390.00
|
3,257.00
|
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
|
26,826.00
|
25,622.00
|
22,063.00
|
21,299.00
|
18,568.00
|
17,641.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14,572.00
|
14,831.00
|
15,993.00
|
17,079.00
|
17,676.00
|
18,454.00
|
|||||
|
Current Liabilities
|
18,765.00
|
16,796.00
|
17,824.00
|
16,432.00
|
15,341.00
|
13,978.00
|
|||||
|
Total Liabilities
|
78,928.00
|
57,249.00
|
55,880.00
|
54,810.00
|
51,585.00
|
50,073.00
|
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
|
33,125.00
|
33,001.00
|
31,494.00
|
31,195.00
|
30,522.00
|
30,086.00
|
|||||
|
Current Assets
|
27,038.00
|
24,248.00
|
24,386.00
|
23,615.00
|
21,063.00
|
19,987.00
|
|||||
|
Total Assets
|
78,928.00
|
57,249.00
|
55,880.00
|
54,810.00
|
51,585.00
|
50,073.00
|
|||||
|
Total Debt*
|
9,479.00
|
9,789.00
|
10,676.00
|
11,083.00
|
12,114.00
|
13,175.00
|
|||||
|
Net Current Assets
|
8,273.00
|
7,452.00
|
6,562.00
|
7,183.00
|
5,722.00
|
6,009.00
|
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
|
--
|
5,120.00
|
4,112.00
|
4,710.00
|
4,579.00
|
4,271.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,294.00
|
-959.00
|
-945.00
|
-1,489.00
|
-882.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,190.00
|
-3,369.00
|
-3,094.00
|
-3,471.00
|
-4,590.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-381.00
|
-1,201.00
|
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 ($)
|
16.41
|
15.37
|
13.66
|
12.02
|
12.23
|
11.61
|
|||||
|
Cash EPS ($)
|
16.40
|
18.74
|
16.86
|
15.14
|
15.42
|
14.78
|
|||||
|
Adjusted Book Value ($)
|
99.30
|
93.55
|
79.68
|
77.20
|
66.98
|
62.87
|
|||||
|
Dividend per Share ($)
|
1.74
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.69
|
14.85
|
17.07
|
16.52
|
15.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.45
|
11.54
|
13.79
|
12.50
|
12.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.36
|
11.62
|
10.51
|
11.02
|
10.64
|
|||||
|
ROE (%)
|
17.11
|
17.66
|
17.44
|
16.63
|
18.72
|
19.56
|
|||||
|
ROA (%)
|
5.82
|
7.44
|
6.83
|
6.23
|
6.67
|
6.43
|
|||||
|
EBIT Margin (%)
|
10.49
|
10.31
|
10.34
|
10.04
|
11.23
|
11.19
|
|||||
|
Net Margin (%)
|
8.18
|
8.01
|
7.93
|
7.84
|
8.56
|
8.44
|
|||||
|
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 (%)
|
9.13
|
0.10
|
0.13
|
0.07
|
0.02
|
0.01
|
|||||
|
EBIT Growth (%)
|
7.23
|
9.81
|
16.21
|
-4.11
|
2.86
|
1.82
|
|||||
|
Net Profit Growth (%)
|
9.81
|
11.32
|
14.09
|
-2.21
|
4.08
|
2.84
|
|||||
|
EPS Growth (%)
|
10.19
|
0.13
|
0.14
|
-0.02
|
0.05
|
0.05
|
|||||
|
Book Value Growth (%)
|
12.58
|
--
|
--
|
--
|
--
|
--
|
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
|
21.70
|
21.90
|
19.29
|
21.61
|
20.29
|
17.96
|
|||||
|
Price / Book Value
|
3.57
|
3.60
|
3.31
|
3.36
|
3.70
|
3.32
|
|||||
|
Dividend Yield (%)
|
1.74
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.00
|
16.35
|
14.08
|
19.04
|
15.00
|
13.49
|
|||||
|
Close Price ($)
|
354.24
|
336.66
|
263.49
|
259.67
|
248.11
|
208.47
|
|||||
|
High Price ($)
|
369.70
|
360.50
|
316.90
|
259.88
|
256.86
|
210.21
|
|||||
|
Low Price ($)
|
289.40
|
239.20
|
247.36
|
202.35
|
200.65
|
144.50
|
|||||
|
Market Cap ($ Cr)
|
96,291.30
|
--
|
--
|
--
|
--
|
--
|
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
|
0.38
|
0.48
|
0.52
|
0.65
|
0.75
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.05
|
0.08
|
0.04
|
0.08
|
0.08
|
|||||
|
Current Ratio
|
1.44
|
1.44
|
1.37
|
1.44
|
1.37
|
1.43
|
|||||
|
Quick Ratio
|
0.96
|
0.89
|
0.82
|
0.92
|
0.96
|
1.05
|
|||||
|
Interest Coverage
|
22.36
|
17.25
|
12.55
|
10.64
|
11.32
|
9.99
|
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 (%)
|
21.24
|
20.53
|
23.52
|
26.02
|
29.95
|
30.00
|
|||||
|
Asset Turnover
|
0.71
|
0.93
|
0.86
|
0.79
|
0.78
|
0.76
|
|||||
|
Receivable days
|
--
|
76.49
|
85.07
|
98.52
|
108.17
|
107.88
|
|||||
|
Inventory Days
|
--
|
77.62
|
82.83
|
71.56
|
64.96
|
63.14
|
|||||
|
Payable days
|
--
|
24.66
|
29.14
|
31.18
|
36.57
|
34.85
|
|||||
|
Cash Conversion Cycle
|
--
|
129.46
|
138.76
|
138.89
|
136.57
|
136.17
|