Market cap
$70,765 Mln
Revenue (TTM)
$21,046 Mln
P/E Ratio
34.9
P/B Ratio
304.3
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
21,046.00
|
20,382.00
|
20,101.00
|
19,457.00
|
17,967.00
|
17,421.00
|
|||||
|
Cost of Revenue
|
8,329.00
|
8,131.00
|
7,995.00
|
8,206.00
|
7,817.00
|
7,128.00
|
|||||
|
Gross Profit
|
12,717.00
|
12,251.00
|
12,106.00
|
11,251.00
|
10,150.00
|
10,293.00
|
|||||
|
Operating Expenses
|
8,377.00
|
7,903.00
|
7,723.00
|
7,120.00
|
6,565.00
|
6,407.00
|
|||||
|
Operating Profit (EBIT)
|
4,346.00
|
4,348.00
|
4,383.00
|
4,131.00
|
3,585.00
|
3,886.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,941.00
|
3,059.00
|
3,956.00
|
3,392.00
|
2,660.00
|
3,087.00
|
|||||
|
Provision for Tax
|
780.00
|
798.00
|
907.00
|
937.00
|
693.00
|
749.00
|
|||||
|
Profit after Tax (Net Income)
|
2,037.00
|
2,132.00
|
2,889.00
|
2,300.00
|
1,785.00
|
2,166.00
|
|||||
|
Minority Interest
|
-124.00
|
-129.00
|
-160.00
|
-155.00
|
-182.00
|
-172.00
|
|||||
|
Consolidated Profit
|
698.00
|
2,132.00
|
2,889.00
|
2,300.00
|
1,785.00
|
2,166.00
|
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
|
236.00
|
365.00
|
544.00
|
957.00
|
806.00
|
971.00
|
|||||
|
Minority Interest
|
-124.00
|
--
|
--
|
--
|
405.00
|
362.00
|
|||||
|
Non-Current Liabilities
|
10,076.00
|
10,229.00
|
9,743.00
|
10,695.00
|
10,921.00
|
10,069.00
|
|||||
|
Current Liabilities
|
6,148.00
|
5,736.00
|
5,759.00
|
4,741.00
|
4,004.00
|
4,000.00
|
|||||
|
Total Liabilities
|
22,938.00
|
16,330.00
|
16,046.00
|
16,393.00
|
15,731.00
|
15,040.00
|
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
|
10,482.00
|
10,621.00
|
10,729.00
|
11,114.00
|
10,618.00
|
10,643.00
|
|||||
|
Current Assets
|
6,308.00
|
5,709.00
|
5,317.00
|
5,279.00
|
5,113.00
|
4,397.00
|
|||||
|
Total Assets
|
22,938.00
|
16,330.00
|
16,046.00
|
16,393.00
|
15,731.00
|
15,040.00
|
|||||
|
Total Debt*
|
7,857.00
|
8,554.00
|
8,512.00
|
9,064.00
|
9,271.00
|
7,433.00
|
|||||
|
Net Current Assets
|
160.00
|
-1,144.00
|
-442.00
|
538.00
|
1,134.00
|
397.00
|
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
|
--
|
4,198.00
|
4,107.00
|
3,745.00
|
2,556.00
|
3,325.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-817.00
|
-534.00
|
-742.00
|
-1,601.00
|
-592.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,256.00
|
-3,389.00
|
-2,793.00
|
-952.00
|
-2,774.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.00
|
-41.00
|
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 ($)
|
2.52
|
2.65
|
3.51
|
2.79
|
2.14
|
2.56
|
|||||
|
Cash EPS ($)
|
--
|
3.43
|
4.25
|
3.47
|
2.79
|
3.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.45
|
0.66
|
1.16
|
0.97
|
1.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.22
|
4.99
|
4.54
|
3.06
|
3.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.52
|
4.31
|
3.68
|
2.23
|
3.26
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
23.72
|
30.29
|
22.89
|
19.32
|
25.12
|
|||||
|
ROE (%)
|
636.61
|
469.09
|
384.94
|
260.92
|
200.90
|
209.07
|
|||||
|
ROA (%)
|
8.63
|
13.17
|
17.81
|
14.32
|
11.60
|
13.99
|
|||||
|
EBIT Margin (%)
|
15.19
|
16.32
|
21.13
|
18.91
|
15.73
|
18.39
|
|||||
|
Net Margin (%)
|
9.68
|
10.46
|
14.37
|
11.82
|
9.93
|
12.43
|
|||||
|
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 (%)
|
5.24
|
0.01
|
0.03
|
0.08
|
0.03
|
0.06
|
|||||
|
EBIT Growth (%)
|
-23.67
|
-21.70
|
15.47
|
30.14
|
-11.77
|
-15.84
|
|||||
|
Net Profit Growth (%)
|
-30.79
|
-26.20
|
25.61
|
28.85
|
-17.59
|
-19.63
|
|||||
|
EPS Growth (%)
|
-28.78
|
-0.25
|
0.26
|
0.30
|
-0.17
|
-0.18
|
|||||
|
Book Value Growth (%)
|
-77.27
|
--
|
--
|
--
|
--
|
--
|
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
|
34.95
|
29.83
|
25.88
|
28.60
|
36.83
|
33.29
|
|||||
|
Price / Book Value
|
304.34
|
174.21
|
137.45
|
68.72
|
81.57
|
74.27
|
|||||
|
Dividend Yield (%)
|
2.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.40
|
17.88
|
16.90
|
17.35
|
21.96
|
20.93
|
|||||
|
Close Price ($)
|
91.68
|
79.02
|
90.91
|
79.71
|
78.79
|
85.34
|
|||||
|
High Price ($)
|
99.33
|
100.18
|
109.30
|
82.09
|
85.61
|
85.56
|
|||||
|
Low Price ($)
|
74.55
|
74.55
|
79.39
|
67.62
|
67.84
|
74.01
|
|||||
|
Market Cap ($ Cr)
|
70,765.03
|
--
|
--
|
--
|
--
|
--
|
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
|
33.15
|
23.44
|
15.65
|
9.47
|
11.50
|
7.65
|
|||||
|
Short term debt to equity ratio
|
0.14
|
3.38
|
1.41
|
0.44
|
0.17
|
0.19
|
|||||
|
Current Ratio
|
1.03
|
1.00
|
0.92
|
1.11
|
1.28
|
1.10
|
|||||
|
Quick Ratio
|
0.67
|
0.64
|
0.58
|
0.71
|
0.76
|
0.68
|
|||||
|
Interest Coverage
|
12.53
|
12.46
|
14.55
|
12.82
|
16.93
|
27.38
|
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 (%)
|
9.32
|
8.22
|
7.57
|
8.15
|
8.37
|
7.45
|
|||||
|
Asset Turnover
|
0.89
|
1.26
|
1.24
|
1.21
|
1.17
|
1.13
|
|||||
|
Receivable days
|
--
|
28.64
|
28.23
|
29.00
|
28.47
|
26.85
|
|||||
|
Inventory Days
|
--
|
90.27
|
89.57
|
89.20
|
87.98
|
86.21
|
|||||
|
Payable days
|
--
|
87.46
|
80.02
|
72.31
|
70.79
|
73.58
|
|||||
|
Cash Conversion Cycle
|
--
|
31.44
|
37.78
|
45.89
|
45.67
|
39.48
|