Market cap
$161,728 Mln
Revenue (TTM)
$42,829 Mln
P/E Ratio
23.9
P/B Ratio
4.9
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42,829.00
|
41,525.00
|
37,895.00
|
34,857.00
|
31,352.00
|
26,492.00
|
|||||
|
Cost of Revenue
|
9,575.00
|
9,270.00
|
8,643.00
|
8,541.00
|
8,360.00
|
7,026.00
|
|||||
|
Gross Profit
|
33,254.00
|
32,255.00
|
29,252.00
|
26,316.00
|
22,992.00
|
19,466.00
|
|||||
|
Operating Expenses
|
23,852.00
|
23,338.00
|
22,047.00
|
21,305.00
|
21,134.00
|
18,918.00
|
|||||
|
Operating Profit (EBIT)
|
9,398.00
|
8,917.00
|
7,205.00
|
5,011.00
|
2,925.00
|
1,863.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-370.00
|
-227.00
|
|||||
|
Profit before Tax
|
10,267.00
|
9,520.00
|
7,438.00
|
4,950.00
|
660.00
|
1,532.00
|
|||||
|
Provision for Tax
|
2,244.00
|
2,063.00
|
1,241.00
|
814.00
|
452.00
|
88.00
|
|||||
|
Profit after Tax (Net Income)
|
8,023.00
|
7,457.00
|
6,197.00
|
4,136.00
|
208.00
|
1,444.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5,916.00
|
7,457.00
|
6,197.00
|
4,136.00
|
208.00
|
1,444.00
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
34,235.00
|
59,142.00
|
61,173.00
|
59,646.00
|
58,359.00
|
58,131.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
44,943.00
|
16,045.00
|
13,775.00
|
13,546.00
|
14,599.00
|
15,290.00
|
|||||
|
Current Liabilities
|
27,502.00
|
37,118.00
|
27,980.00
|
26,631.00
|
25,891.00
|
21,788.00
|
|||||
|
Total Liabilities
|
134,182.00
|
112,305.00
|
102,928.00
|
99,823.00
|
98,849.00
|
95,209.00
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
85,067.00
|
84,083.00
|
73,201.00
|
70,749.00
|
72,454.00
|
72,359.00
|
|||||
|
Current Assets
|
21,613.00
|
28,222.00
|
29,727.00
|
29,074.00
|
26,395.00
|
22,850.00
|
|||||
|
Total Assets
|
134,182.00
|
112,305.00
|
102,928.00
|
99,823.00
|
98,849.00
|
95,209.00
|
|||||
|
Total Debt*
|
41,884.00
|
17,176.00
|
11,392.00
|
12,588.00
|
14,088.00
|
13,981.00
|
|||||
|
Net Current Assets
|
-5,889.00
|
-8,896.00
|
1,747.00
|
2,443.00
|
504.00
|
1,062.00
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
14,996.00
|
13,092.00
|
10,234.00
|
7,111.00
|
6,000.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8,590.00
|
-3,163.00
|
-1,327.00
|
-1,989.00
|
-14,536.00
|
|||||
|
Cash from Financing Activities
|
--
|
-8,079.00
|
-9,429.00
|
-7,477.00
|
-3,562.00
|
7,838.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,560.00
|
-698.00
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.02
|
8.56
|
5.72
|
0.29
|
2.41
|
|||||
|
ROE (%)
|
17.02
|
12.40
|
10.26
|
7.01
|
0.36
|
2.90
|
|||||
|
ROA (%)
|
6.24
|
6.93
|
6.11
|
4.16
|
0.21
|
1.79
|
|||||
|
EBIT Margin (%)
|
23.88
|
22.93
|
20.23
|
17.21
|
9.33
|
-2.50
|
|||||
|
Net Margin (%)
|
18.73
|
17.96
|
16.35
|
11.87
|
0.67
|
5.50
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
10.98
|
0.10
|
0.09
|
0.11
|
0.18
|
0.25
|
|||||
|
EBIT Growth (%)
|
30.18
|
24.18
|
27.79
|
105.09
|
541.18
|
61.34
|
|||||
|
Net Profit Growth (%)
|
29.30
|
20.33
|
49.83
|
1,888.46
|
-85.60
|
-64.54
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
23.86
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
0.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.53
|
0.58
|
-0.24
|
-0.17
|
0.24
|
1.31
|
|||||
|
Close Price ($)
|
176.53
|
212.29
|
341.70
|
281.09
|
167.97
|
232.63
|
|||||
|
High Price ($)
|
296.05
|
349.50
|
367.15
|
289.29
|
234.49
|
311.75
|
|||||
|
Low Price ($)
|
163.52
|
211.03
|
212.00
|
159.66
|
126.34
|
201.51
|
|||||
|
Market Cap ($ Cr)
|
161,727.94
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.15
|
0.29
|
0.19
|
0.21
|
0.24
|
0.24
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.08
|
0.01
|
0.03
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
0.79
|
0.76
|
1.06
|
1.09
|
1.02
|
1.05
|
|||||
|
Quick Ratio
|
0.79
|
--
|
--
|
--
|
0.95
|
0.98
|
|||||
|
Interest Coverage
|
23.76
|
29.38
|
28.18
|
--
|
10.19
|
-3.07
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
11.86
|
34.53
|
31.52
|
32.75
|
34.30
|
36.76
|
|||||
|
Asset Turnover
|
0.33
|
0.39
|
0.37
|
0.35
|
0.32
|
0.33
|
|||||
|
Receivable days
|
--
|
115.60
|
112.57
|
116.15
|
119.38
|
120.81
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
75.95
|
70.56
|
67.58
|
|||||
|
Payable days
|
--
|
138.73
|
142.84
|
213.44
|
266.88
|
255.48
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-21.34
|
-76.94
|
-67.09
|