Market cap
$31,067 Mln
Revenue (TTM)
$22,373 Mln
P/E Ratio
19.7
P/B Ratio
2.8
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
22,373.00
|
22,184.00
|
22,944.00
|
23,018.00
|
20,297.00
|
15,295.00
|
|||||
|
Cost of Revenue
|
18,993.00
|
18,700.00
|
18,643.00
|
18,596.00
|
17,054.00
|
13,279.00
|
|||||
|
Gross Profit
|
3,380.00
|
3,484.00
|
4,301.00
|
23,018.00
|
3,243.00
|
2,016.00
|
|||||
|
Operating Expenses
|
821.00
|
1,224.00
|
479.00
|
-18,935.00
|
536.00
|
216.00
|
|||||
|
Operating Profit (EBIT)
|
2,559.00
|
2,260.00
|
3,822.00
|
4,083.00
|
2,707.00
|
1,800.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-222.00
|
-79.00
|
|||||
|
Profit before Tax
|
2,087.00
|
1,771.00
|
3,234.00
|
3,363.00
|
2,110.00
|
1,252.00
|
|||||
|
Provision for Tax
|
476.00
|
479.00
|
718.00
|
-701.00
|
515.00
|
-216.00
|
|||||
|
Profit after Tax (Net Income)
|
1,602.00
|
1,283.00
|
2,501.00
|
2,638.00
|
1,572.00
|
1,457.00
|
|||||
|
Minority Interest
|
-9.00
|
-9.00
|
-15.00
|
-27.00
|
-23.00
|
-11.00
|
|||||
|
Consolidated Profit
|
607.00
|
1,283.00
|
2,501.00
|
2,638.00
|
1,572.00
|
1,457.00
|
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
|
11,010.00
|
10,461.00
|
10,506.00
|
9,391.00
|
7,948.00
|
6,713.00
|
|||||
|
Minority Interest
|
-9.00
|
--
|
--
|
--
|
29.00
|
15.00
|
|||||
|
Non-Current Liabilities
|
8,889.00
|
8,917.00
|
8,989.00
|
9,642.00
|
9,933.00
|
11,287.00
|
|||||
|
Current Liabilities
|
5,887.00
|
5,588.00
|
6,050.00
|
5,608.00
|
5,345.00
|
4,306.00
|
|||||
|
Total Liabilities
|
31,715.00
|
25,010.00
|
25,587.00
|
24,683.00
|
23,255.00
|
22,321.00
|
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
|
13,946.00
|
13,612.00
|
13,205.00
|
13,140.00
|
12,303.00
|
12,378.00
|
|||||
|
Current Assets
|
11,882.00
|
11,398.00
|
12,382.00
|
11,543.00
|
10,952.00
|
9,943.00
|
|||||
|
Total Assets
|
31,715.00
|
25,010.00
|
25,587.00
|
24,683.00
|
23,255.00
|
22,321.00
|
|||||
|
Total Debt*
|
8,199.00
|
8,133.00
|
8,772.00
|
8,809.00
|
8,943.00
|
10,219.00
|
|||||
|
Net Current Assets
|
5,995.00
|
5,810.00
|
6,332.00
|
5,935.00
|
5,607.00
|
5,637.00
|
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
|
--
|
2,926.00
|
3,865.00
|
3,458.00
|
2,242.00
|
1,911.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,325.00
|
-1,654.00
|
-1,659.00
|
-967.00
|
-534.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,987.00
|
-1,730.00
|
-1,671.00
|
-1,798.00
|
-838.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-523.00
|
481.00
|
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 ($)
|
1.91
|
1.53
|
2.83
|
2.94
|
1.73
|
1.63
|
|||||
|
Cash EPS ($)
|
--
|
2.88
|
4.05
|
4.03
|
2.76
|
2.64
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.45
|
11.90
|
10.47
|
8.73
|
7.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.48
|
4.38
|
3.86
|
2.46
|
2.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.99
|
2.74
|
2.32
|
1.35
|
1.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.78
|
13.35
|
15.04
|
9.30
|
8.90
|
|||||
|
ROE (%)
|
14.84
|
12.24
|
25.14
|
30.43
|
21.44
|
24.93
|
|||||
|
ROA (%)
|
5.09
|
5.07
|
9.95
|
11.01
|
6.90
|
6.78
|
|||||
|
EBIT Margin (%)
|
13.33
|
13.46
|
17.11
|
17.74
|
14.80
|
11.38
|
|||||
|
Net Margin (%)
|
7.16
|
5.78
|
10.90
|
11.46
|
7.83
|
9.58
|
|||||
|
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 (%)
|
0.63
|
-0.03
|
0.00
|
0.13
|
0.33
|
0.06
|
|||||
|
EBIT Growth (%)
|
-9.41
|
-23.97
|
-3.85
|
35.96
|
72.49
|
201.73
|
|||||
|
Net Profit Growth (%)
|
-13.75
|
-48.70
|
-5.19
|
67.81
|
7.89
|
149.47
|
|||||
|
EPS Growth (%)
|
-10.28
|
-0.46
|
-0.04
|
0.70
|
0.06
|
1.49
|
|||||
|
Book Value Growth (%)
|
7.81
|
--
|
--
|
--
|
--
|
--
|
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
|
19.73
|
18.50
|
9.60
|
12.29
|
22.78
|
14.06
|
|||||
|
Price / Book Value
|
2.78
|
2.27
|
2.29
|
3.45
|
4.51
|
3.05
|
|||||
|
Dividend Yield (%)
|
1.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.25
|
7.20
|
6.03
|
9.54
|
10.75
|
10.46
|
|||||
|
Close Price ($)
|
33.95
|
28.26
|
27.19
|
36.15
|
39.35
|
22.87
|
|||||
|
High Price ($)
|
43.59
|
30.40
|
41.56
|
43.85
|
43.99
|
26.75
|
|||||
|
Low Price ($)
|
20.10
|
18.72
|
25.51
|
27.84
|
22.61
|
17.23
|
|||||
|
Market Cap ($ Cr)
|
31,067.43
|
--
|
--
|
--
|
--
|
--
|
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
|
0.64
|
0.78
|
0.83
|
0.94
|
1.13
|
1.52
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.07
|
0.03
|
0.03
|
0.04
|
|||||
|
Current Ratio
|
2.02
|
2.04
|
2.05
|
2.06
|
2.05
|
2.31
|
|||||
|
Quick Ratio
|
1.50
|
1.51
|
1.54
|
1.48
|
1.50
|
1.76
|
|||||
|
Interest Coverage
|
7.56
|
8.48
|
11.12
|
10.34
|
6.10
|
3.29
|
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 (%)
|
23.80
|
22.28
|
22.30
|
21.11
|
22.80
|
23.97
|
|||||
|
Asset Turnover
|
0.71
|
0.88
|
0.91
|
0.96
|
0.89
|
0.71
|
|||||
|
Receivable days
|
--
|
82.81
|
79.41
|
75.27
|
74.62
|
80.44
|
|||||
|
Inventory Days
|
--
|
58.75
|
61.38
|
60.39
|
56.58
|
64.78
|
|||||
|
Payable days
|
--
|
61.74
|
62.07
|
61.56
|
58.62
|
53.99
|
|||||
|
Cash Conversion Cycle
|
--
|
79.82
|
78.73
|
74.10
|
72.58
|
91.22
|