Market cap
$39,268 Mln
Revenue (TTM)
$8,722 Mln
P/E Ratio
18.1
P/B Ratio
212.1
Div. Yield
1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,722.00
|
8,214.00
|
7,549.00
|
7,076.00
|
6,842.00
|
6,584.00
|
|||||
|
Cost of Revenue
|
4,727.00
|
4,422.00
|
3,965.00
|
3,580.00
|
3,535.00
|
3,418.00
|
|||||
|
Gross Profit
|
3,995.00
|
3,792.00
|
3,584.00
|
3,496.00
|
3,307.00
|
3,166.00
|
|||||
|
Operating Expenses
|
1,288.00
|
1,262.00
|
1,181.00
|
1,178.00
|
1,120.00
|
1,027.00
|
|||||
|
Operating Profit (EBIT)
|
2,703.00
|
2,530.00
|
2,403.00
|
2,318.00
|
2,187.00
|
2,139.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
86.00
|
|||||
|
Profit before Tax
|
2,197.00
|
2,077.00
|
1,900.00
|
1,818.00
|
1,662.00
|
1,674.00
|
|||||
|
Provision for Tax
|
-20.00
|
518.00
|
414.00
|
221.00
|
337.00
|
99.00
|
|||||
|
Profit after Tax (Net Income)
|
2,217.00
|
1,559.00
|
1,486.00
|
1,597.00
|
1,325.00
|
1,575.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
932.00
|
1,559.00
|
1,486.00
|
1,597.00
|
1,325.00
|
1,575.00
|
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
|
-7,107.00
|
-7,325.00
|
-7,648.00
|
-7,858.00
|
-8,876.00
|
-8,373.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11,497.00
|
14,005.00
|
13,106.00
|
12,812.00
|
13,057.00
|
12,924.00
|
|||||
|
Current Liabilities
|
4,292.00
|
1,516.00
|
1,269.00
|
1,277.00
|
1,665.00
|
1,415.00
|
|||||
|
Total Liabilities
|
12,974.00
|
8,197.00
|
6,727.00
|
6,231.00
|
5,846.00
|
5,966.00
|
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
|
6,140.00
|
6,156.00
|
4,856.00
|
4,622.00
|
4,237.00
|
4,434.00
|
|||||
|
Current Assets
|
2,541.00
|
2,040.00
|
1,871.00
|
1,609.00
|
1,609.00
|
1,532.00
|
|||||
|
Total Assets
|
12,974.00
|
8,197.00
|
6,727.00
|
6,231.00
|
5,846.00
|
5,966.00
|
|||||
|
Total Debt*
|
12,275.00
|
11,910.00
|
12,286.00
|
12,031.00
|
12,661.00
|
12,127.00
|
|||||
|
Net Current Assets
|
-1,751.00
|
524.00
|
602.00
|
332.00
|
-56.00
|
117.00
|
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
|
--
|
2,010.00
|
1,689.00
|
1,603.00
|
1,427.00
|
1,706.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,003.00
|
-422.00
|
-107.00
|
-202.00
|
-173.00
|
|||||
|
Cash from Financing Activities
|
--
|
-924.00
|
-1,163.00
|
-1,429.00
|
-1,323.00
|
-1,767.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-253.00
|
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 ($)
|
7.94
|
5.61
|
5.25
|
5.60
|
4.62
|
5.29
|
|||||
|
Cash EPS ($)
|
7.94
|
6.35
|
5.87
|
6.14
|
5.13
|
5.84
|
|||||
|
Adjusted Book Value ($)
|
-26.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
1.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.23
|
5.97
|
5.62
|
4.97
|
5.72
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.90
|
5.06
|
4.62
|
4.00
|
4.95
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
33.81
|
33.73
|
40.14
|
35.15
|
41.96
|
|||||
|
ROE (%)
|
--
|
-20.82
|
-19.17
|
-19.09
|
-15.36
|
-19.37
|
|||||
|
ROA (%)
|
20.05
|
20.89
|
22.94
|
26.45
|
22.43
|
26.65
|
|||||
|
EBIT Margin (%)
|
23.45
|
31.37
|
31.65
|
32.94
|
31.99
|
33.69
|
|||||
|
Net Margin (%)
|
25.42
|
18.98
|
19.68
|
22.57
|
19.37
|
23.61
|
|||||
|
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 (%)
|
10.31
|
0.09
|
0.07
|
0.03
|
0.04
|
0.16
|
|||||
|
EBIT Growth (%)
|
-17.47
|
7.87
|
2.49
|
6.49
|
-1.31
|
41.91
|
|||||
|
Net Profit Growth (%)
|
54.82
|
4.91
|
-6.95
|
20.53
|
-15.87
|
74.23
|
|||||
|
EPS Growth (%)
|
56.88
|
0.07
|
-0.06
|
0.21
|
-0.13
|
0.79
|
|||||
|
Book Value Growth (%)
|
6.80
|
--
|
--
|
--
|
--
|
--
|
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
|
18.12
|
26.98
|
25.55
|
23.32
|
27.74
|
26.27
|
|||||
|
Price / Book Value
|
212.08
|
-5.74
|
-4.96
|
-4.74
|
-4.14
|
-4.94
|
|||||
|
Dividend Yield (%)
|
1.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.37
|
19.14
|
19.32
|
19.62
|
21.00
|
22.26
|
|||||
|
Close Price ($)
|
159.86
|
151.28
|
134.16
|
130.66
|
128.08
|
138.86
|
|||||
|
High Price ($)
|
169.39
|
163.30
|
143.20
|
143.25
|
139.63
|
139.85
|
|||||
|
Low Price ($)
|
137.33
|
122.13
|
124.76
|
115.53
|
103.97
|
101.18
|
|||||
|
Market Cap ($ Cr)
|
39,267.74
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.33
|
-1.63
|
-1.61
|
-1.53
|
-1.43
|
-1.45
|
|||||
|
Short term debt to equity ratio
|
-0.40
|
-0.01
|
-0.02
|
-0.02
|
-0.05
|
-0.02
|
|||||
|
Current Ratio
|
0.59
|
1.35
|
1.47
|
1.26
|
0.97
|
1.08
|
|||||
|
Quick Ratio
|
0.59
|
--
|
--
|
1.28
|
0.70
|
0.86
|
|||||
|
Interest Coverage
|
5.28
|
5.15
|
4.89
|
4.54
|
4.15
|
4.08
|
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 (%)
|
7.14
|
10.24
|
10.99
|
10.70
|
9.94
|
9.81
|
|||||
|
Asset Turnover
|
0.79
|
1.10
|
1.17
|
1.17
|
1.16
|
1.11
|
|||||
|
Receivable days
|
--
|
37.15
|
38.39
|
37.09
|
35.39
|
33.70
|
|||||
|
Inventory Days
|
--
|
--
|
-2.21
|
21.32
|
38.95
|
33.34
|
|||||
|
Payable days
|
--
|
69.47
|
22.11
|
24.18
|
24.28
|
23.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
14.07
|
34.23
|
50.07
|
43.43
|