Market cap
$50,290 Mln
Revenue (TTM)
$22,984 Mln
P/E Ratio
16.4
P/B Ratio
2.1
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
22,984.00
|
22,628.00
|
21,973.00
|
18,366.00
|
13,669.00
|
12,030.00
|
|||||
|
Cost of Revenue
|
7,982.00
|
8,743.00
|
9,129.00
|
6,467.00
|
1,564.00
|
-30.00
|
|||||
|
Gross Profit
|
15,002.00
|
13,885.00
|
12,844.00
|
11,899.00
|
12,105.00
|
12,060.00
|
|||||
|
Operating Expenses
|
10,624.00
|
10,154.00
|
9,449.00
|
9,583.00
|
8,778.00
|
8,889.00
|
|||||
|
Operating Profit (EBIT)
|
4,378.00
|
3,731.00
|
3,395.00
|
2,316.00
|
3,327.00
|
3,171.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4,378.00
|
3,731.00
|
3,395.00
|
2,316.00
|
3,327.00
|
3,171.00
|
|||||
|
Provision for Tax
|
922.00
|
786.00
|
708.00
|
372.00
|
553.00
|
478.00
|
|||||
|
Profit after Tax (Net Income)
|
3,456.00
|
2,945.00
|
2,687.00
|
1,944.00
|
2,774.00
|
2,693.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,490.00
|
2,717.00
|
2,483.00
|
1,821.00
|
2,660.00
|
2,572.00
|
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
|
28,268.00
|
27,841.00
|
25,326.00
|
23,799.00
|
25,191.00
|
27,363.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
385,346.00
|
59,194.00
|
52,473.00
|
45,985.00
|
12,837.00
|
10,929.00
|
|||||
|
Current Liabilities
|
4,767.00
|
279,012.00
|
275,441.00
|
227,474.00
|
263,422.00
|
276,332.00
|
|||||
|
Total Liabilities
|
423,148.00
|
366,047.00
|
353,240.00
|
297,258.00
|
301,450.00
|
314,624.00
|
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
|
409,224.00
|
175,943.00
|
213,213.00
|
154,677.00
|
150,232.00
|
125,974.00
|
|||||
|
Current Assets
|
9,157.00
|
190,104.00
|
140,027.00
|
142,581.00
|
151,218.00
|
188,650.00
|
|||||
|
Total Assets
|
427,538.00
|
366,047.00
|
353,240.00
|
297,258.00
|
301,450.00
|
314,624.00
|
|||||
|
Total Debt*
|
30,471.00
|
29,805.00
|
36,793.00
|
24,366.00
|
18,270.00
|
15,178.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
5,346.00
|
-13,210.00
|
690.00
|
11,954.00
|
-6,710.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13,050.00
|
-39,483.00
|
12,738.00
|
6,816.00
|
-2,172.00
|
|||||
|
Cash from Financing Activities
|
--
|
8,992.00
|
51,791.00
|
-13,351.00
|
-18,431.00
|
9,046.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
339.00
|
164.00
|
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 ($)
|
12.11
|
10.19
|
9.06
|
6.26
|
7.62
|
7.25
|
|||||
|
Cash EPS ($)
|
--
|
12.11
|
11.11
|
9.84
|
8.28
|
7.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
96.33
|
85.44
|
76.67
|
69.22
|
73.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.50
|
-44.57
|
2.22
|
32.85
|
-18.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.85
|
-47.69
|
-0.41
|
30.83
|
-20.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.92
|
4.87
|
4.24
|
6.45
|
5.99
|
|||||
|
ROE (%)
|
12.32
|
11.08
|
10.94
|
7.94
|
10.56
|
10.06
|
|||||
|
ROA (%)
|
0.73
|
0.82
|
0.83
|
0.65
|
0.90
|
0.86
|
|||||
|
EBIT Margin (%)
|
19.05
|
16.49
|
15.45
|
12.61
|
24.34
|
26.36
|
|||||
|
Net Margin (%)
|
15.04
|
13.01
|
12.23
|
10.58
|
20.29
|
22.39
|
|||||
|
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 (%)
|
2.17
|
0.03
|
0.20
|
0.34
|
0.14
|
0.00
|
|||||
|
EBIT Growth (%)
|
21.75
|
9.90
|
46.59
|
-30.39
|
4.92
|
9.38
|
|||||
|
Net Profit Growth (%)
|
12.68
|
9.60
|
38.22
|
-29.92
|
3.01
|
11.28
|
|||||
|
EPS Growth (%)
|
25.50
|
0.12
|
0.45
|
-0.18
|
0.05
|
0.07
|
|||||
|
Book Value Growth (%)
|
6.31
|
--
|
--
|
--
|
--
|
--
|
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
|
16.39
|
12.66
|
10.83
|
12.37
|
10.18
|
12.84
|
|||||
|
Price / Book Value
|
2.07
|
1.34
|
1.15
|
1.01
|
1.12
|
1.26
|
|||||
|
Dividend Yield (%)
|
1.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-18.42
|
-17.17
|
-27.46
|
-22.24
|
-28.28
|
|||||
|
Close Price ($)
|
169.60
|
129.01
|
98.15
|
77.46
|
77.57
|
93.00
|
|||||
|
High Price ($)
|
175.46
|
133.00
|
101.91
|
94.74
|
104.87
|
100.69
|
|||||
|
Low Price ($)
|
101.98
|
72.81
|
70.20
|
62.78
|
58.62
|
69.02
|
|||||
|
Market Cap ($ Cr)
|
50,289.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.91
|
1.07
|
1.45
|
1.02
|
0.73
|
0.55
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.17
|
0.53
|
0.27
|
0.22
|
0.16
|
|||||
|
Current Ratio
|
1.92
|
0.68
|
0.51
|
0.63
|
0.57
|
0.68
|
|||||
|
Quick Ratio
|
1.92
|
--
|
--
|
1.20
|
1.08
|
1.37
|
|||||
|
Interest Coverage
|
1.55
|
0.43
|
0.37
|
0.36
|
2.15
|
1,057.00
|
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 (%)
|
21.18
|
191.13
|
21.57
|
31.28
|
32.60
|
33.62
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.07
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
387.30
|
87.14
|
101.44
|
113.56
|
121.63
|
|||||
|
Inventory Days
|
--
|
--
|
-5,224.89
|
-7,441.71
|
-37,543.10
|
2,269,870.48
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,272.19
|
32,410.10
|
-1,719,950.08
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-8,612.46
|
-69,839.63
|
3,989,942.18
|