Market cap
$27,999 Mln
Revenue (TTM)
$5,284 Mln
P/E Ratio
24.4
P/B Ratio
2.3
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,284.00
|
5,140.00
|
4,684.00
|
4,234.00
|
3,792.00
|
3,930.00
|
|||||
|
Cost of Revenue
|
2,790.00
|
2,913.00
|
1,858.00
|
1,720.00
|
1,589.00
|
1,777.00
|
|||||
|
Gross Profit
|
2,494.00
|
2,227.00
|
2,826.00
|
2,514.00
|
2,203.00
|
2,153.00
|
|||||
|
Operating Expenses
|
542.00
|
348.00
|
1,108.00
|
1,010.00
|
930.00
|
957.00
|
|||||
|
Operating Profit (EBIT)
|
1,952.00
|
1,879.00
|
1,718.00
|
1,504.00
|
1,273.00
|
1,196.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
168.00
|
847.00
|
|||||
|
Profit before Tax
|
1,440.00
|
1,422.00
|
1,359.00
|
1,196.00
|
1,008.00
|
1,640.00
|
|||||
|
Provision for Tax
|
312.00
|
311.00
|
308.00
|
252.00
|
188.00
|
377.00
|
|||||
|
Profit after Tax (Net Income)
|
1,128.00
|
1,111.00
|
1,051.00
|
944.00
|
820.00
|
1,263.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
617.00
|
1,111.00
|
1,051.00
|
944.00
|
820.00
|
1,263.00
|
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
|
11,665.00
|
10,837.00
|
10,332.00
|
9,797.00
|
7,693.00
|
7,298.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21,519.00
|
20,941.00
|
19,348.00
|
18,350.00
|
17,283.00
|
16,636.00
|
|||||
|
Current Liabilities
|
3,269.00
|
4,747.00
|
3,150.00
|
2,151.00
|
2,811.00
|
2,141.00
|
|||||
|
Total Liabilities
|
39,722.00
|
36,525.00
|
32,830.00
|
30,298.00
|
27,787.00
|
26,075.00
|
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
|
34,663.00
|
34,334.00
|
31,615.00
|
28,909.00
|
26,537.00
|
24,521.00
|
|||||
|
Current Assets
|
1,709.00
|
2,191.00
|
1,215.00
|
1,389.00
|
1,250.00
|
1,554.00
|
|||||
|
Total Assets
|
39,722.00
|
36,525.00
|
32,830.00
|
30,298.00
|
27,787.00
|
26,075.00
|
|||||
|
Total Debt*
|
16,061.00
|
15,918.00
|
14,110.00
|
12,442.00
|
12,452.00
|
11,062.00
|
|||||
|
Net Current Assets
|
-1,560.00
|
-2,556.00
|
-1,935.00
|
-762.00
|
-1,561.00
|
-587.00
|
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
|
--
|
2,059.00
|
2,045.00
|
1,874.00
|
1,108.00
|
1,441.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3,309.00
|
-3,379.00
|
-2,815.00
|
-2,127.00
|
-1,536.00
|
|||||
|
Cash from Financing Activities
|
--
|
1,249.00
|
1,110.00
|
1,188.00
|
1,000.00
|
-345.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-19.00
|
-440.00
|
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 ($)
|
5.78
|
5.70
|
5.39
|
4.84
|
4.51
|
6.94
|
|||||
|
Cash EPS ($)
|
5.77
|
10.28
|
9.43
|
8.45
|
8.07
|
10.43
|
|||||
|
Adjusted Book Value ($)
|
58.70
|
55.57
|
52.98
|
50.24
|
42.27
|
40.10
|
|||||
|
Dividend per Share ($)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.56
|
10.49
|
9.61
|
6.09
|
7.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.47
|
-4.16
|
-4.41
|
-7.21
|
-2.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.34
|
4.50
|
4.45
|
4.26
|
7.05
|
|||||
|
ROE (%)
|
10.03
|
10.50
|
10.44
|
10.79
|
10.94
|
18.37
|
|||||
|
ROA (%)
|
2.91
|
3.20
|
3.33
|
3.25
|
3.04
|
4.97
|
|||||
|
EBIT Margin (%)
|
36.56
|
39.63
|
40.18
|
39.11
|
35.60
|
32.42
|
|||||
|
Net Margin (%)
|
21.35
|
21.61
|
22.44
|
22.30
|
20.71
|
26.44
|
|||||
|
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 (%)
|
6.92
|
0.10
|
0.11
|
0.12
|
-0.04
|
0.04
|
|||||
|
EBIT Growth (%)
|
-1.68
|
8.24
|
13.65
|
22.67
|
5.97
|
-3.56
|
|||||
|
Net Profit Growth (%)
|
4.16
|
5.71
|
11.33
|
15.12
|
-35.08
|
78.14
|
|||||
|
EPS Growth (%)
|
4.01
|
0.06
|
0.11
|
0.07
|
-0.35
|
0.77
|
|||||
|
Book Value Growth (%)
|
8.65
|
--
|
--
|
--
|
--
|
--
|
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
|
24.42
|
22.91
|
23.10
|
27.26
|
33.83
|
27.21
|
|||||
|
Price / Book Value
|
2.34
|
2.35
|
2.35
|
2.63
|
3.61
|
4.71
|
|||||
|
Dividend Yield (%)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.28
|
14.05
|
14.30
|
16.01
|
20.03
|
23.72
|
|||||
|
Close Price ($)
|
131.58
|
130.50
|
124.49
|
131.99
|
152.42
|
188.86
|
|||||
|
High Price ($)
|
147.87
|
155.50
|
150.68
|
162.59
|
189.65
|
189.65
|
|||||
|
Low Price ($)
|
120.57
|
118.74
|
113.34
|
114.25
|
122.77
|
131.01
|
|||||
|
Market Cap ($ Cr)
|
27,998.93
|
--
|
--
|
--
|
--
|
--
|
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
|
1.20
|
1.47
|
1.37
|
1.27
|
1.62
|
1.52
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.28
|
0.15
|
0.07
|
0.19
|
0.09
|
|||||
|
Current Ratio
|
0.52
|
0.46
|
0.39
|
0.65
|
0.44
|
0.73
|
|||||
|
Quick Ratio
|
0.49
|
0.44
|
0.35
|
0.59
|
0.41
|
0.70
|
|||||
|
Interest Coverage
|
3.22
|
3.31
|
3.60
|
3.60
|
3.12
|
3.16
|
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 (%)
|
10.48
|
31.75
|
16.14
|
17.17
|
19.07
|
13.31
|
|||||
|
Asset Turnover
|
0.14
|
0.15
|
0.15
|
0.15
|
0.14
|
0.15
|
|||||
|
Receivable days
|
--
|
84.85
|
57.82
|
62.54
|
60.01
|
48.79
|
|||||
|
Inventory Days
|
--
|
13.48
|
21.13
|
22.30
|
17.81
|
10.69
|
|||||
|
Payable days
|
--
|
45.39
|
62.91
|
58.19
|
56.20
|
43.58
|
|||||
|
Cash Conversion Cycle
|
--
|
52.94
|
16.05
|
26.65
|
21.62
|
15.91
|