Market cap
$60,588 Mln
Revenue (TTM)
$25,194 Mln
P/E Ratio
17.9
P/B Ratio
1.8
Div. Yield
1.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
25,194.00
|
21,593.00
|
27,099.00
|
28,331.00
|
36,253.00
|
25,962.00
|
|||||
|
Cost of Revenue
|
14,272.00
|
14,299.00
|
17,450.00
|
18,589.00
|
19,205.00
|
18,358.00
|
|||||
|
Gross Profit
|
10,922.00
|
7,294.00
|
9,649.00
|
9,742.00
|
17,048.00
|
7,604.00
|
|||||
|
Operating Expenses
|
5,125.00
|
3,572.00
|
3,682.00
|
3,254.00
|
3,764.00
|
2,933.00
|
|||||
|
Operating Profit (EBIT)
|
5,797.00
|
3,722.00
|
5,967.00
|
6,488.00
|
13,284.00
|
4,671.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1,110.00
|
753.00
|
|||||
|
Profit before Tax
|
5,877.00
|
3,128.00
|
4,070.00
|
6,429.00
|
14,117.00
|
3,705.00
|
|||||
|
Provision for Tax
|
1,566.00
|
1,021.00
|
1,174.00
|
1,733.00
|
813.00
|
915.00
|
|||||
|
Profit after Tax (Net Income)
|
7,254.00
|
2,369.00
|
3,043.00
|
4,673.00
|
13,221.00
|
2,312.00
|
|||||
|
Minority Interest
|
-57.00
|
-43.00
|
-22.00
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
590.00
|
1,612.00
|
2,364.00
|
3,773.00
|
12,504.00
|
1,522.00
|
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
|
41,746.00
|
36,034.00
|
34,159.00
|
30,250.00
|
30,085.00
|
20,327.00
|
|||||
|
Minority Interest
|
-57.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
30,085.00
|
40,757.00
|
41,444.00
|
34,511.00
|
34,767.00
|
46,385.00
|
|||||
|
Current Liabilities
|
7,892.00
|
9,428.00
|
9,521.00
|
9,148.00
|
7,757.00
|
8,324.00
|
|||||
|
Total Liabilities
|
88,250.00
|
86,783.00
|
85,445.00
|
74,008.00
|
72,609.00
|
75,036.00
|
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
|
6,626.00
|
77,956.00
|
76,375.00
|
65,633.00
|
63,723.00
|
64,825.00
|
|||||
|
Current Assets
|
11,132.00
|
8,827.00
|
9,070.00
|
8,375.00
|
8,886.00
|
10,211.00
|
|||||
|
Total Assets
|
88,250.00
|
86,783.00
|
85,445.00
|
74,008.00
|
72,609.00
|
75,036.00
|
|||||
|
Total Debt*
|
14,626.00
|
23,956.00
|
27,104.00
|
20,911.00
|
20,765.00
|
30,388.00
|
|||||
|
Net Current Assets
|
3,240.00
|
-601.00
|
-451.00
|
-773.00
|
1,129.00
|
1,887.00
|
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
|
--
|
10,532.00
|
11,439.00
|
12,308.00
|
16,810.00
|
10,253.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5,799.00
|
-14,590.00
|
-6,980.00
|
-4,872.00
|
-1,253.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,844.00
|
3,844.00
|
-4,890.00
|
-13,715.00
|
-8,564.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,777.00
|
609.00
|
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 ($)
|
7.21
|
2.36
|
3.23
|
4.92
|
13.35
|
2.38
|
|||||
|
Cash EPS ($)
|
--
|
9.87
|
11.07
|
12.14
|
20.34
|
11.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.93
|
36.31
|
31.84
|
30.37
|
20.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.50
|
12.16
|
12.95
|
16.97
|
10.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.09
|
4.70
|
6.38
|
12.58
|
7.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.91
|
5.41
|
9.16
|
26.03
|
4.34
|
|||||
|
ROE (%)
|
18.51
|
6.75
|
9.45
|
15.49
|
52.45
|
11.89
|
|||||
|
ROA (%)
|
8.01
|
2.75
|
3.82
|
6.37
|
17.91
|
2.98
|
|||||
|
EBIT Margin (%)
|
25.09
|
18.65
|
19.35
|
26.03
|
41.78
|
20.49
|
|||||
|
Net Margin (%)
|
28.79
|
10.97
|
11.23
|
16.49
|
35.39
|
8.65
|
|||||
|
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 (%)
|
-7.14
|
-0.20
|
-0.04
|
-0.22
|
0.40
|
0.51
|
|||||
|
EBIT Growth (%)
|
33.69
|
-23.20
|
-28.87
|
-51.32
|
184.77
|
137.25
|
|||||
|
Net Profit Growth (%)
|
208.62
|
-22.15
|
-34.88
|
-64.65
|
471.84
|
115.59
|
|||||
|
EPS Growth (%)
|
201.00
|
-0.27
|
-0.34
|
-0.63
|
4.62
|
1.15
|
|||||
|
Book Value Growth (%)
|
16.66
|
--
|
--
|
--
|
--
|
--
|
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
|
17.88
|
17.41
|
15.28
|
12.14
|
4.72
|
12.20
|
|||||
|
Price / Book Value
|
1.82
|
1.14
|
1.36
|
1.88
|
2.07
|
1.39
|
|||||
|
Dividend Yield (%)
|
1.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.61
|
5.42
|
5.62
|
5.24
|
3.71
|
4.02
|
|||||
|
Close Price ($)
|
48.57
|
41.12
|
49.41
|
59.71
|
62.99
|
28.99
|
|||||
|
High Price ($)
|
67.45
|
53.20
|
71.19
|
67.93
|
77.13
|
35.75
|
|||||
|
Low Price ($)
|
38.80
|
34.79
|
45.17
|
55.12
|
28.75
|
17.32
|
|||||
|
Market Cap ($ Cr)
|
60,588.02
|
--
|
--
|
--
|
--
|
--
|
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
|
0.31
|
0.66
|
0.79
|
0.69
|
0.69
|
1.49
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.06
|
0.04
|
0.05
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
1.41
|
0.94
|
0.95
|
0.92
|
1.15
|
1.23
|
|||||
|
Quick Ratio
|
1.13
|
0.74
|
0.73
|
0.69
|
0.88
|
1.00
|
|||||
|
Interest Coverage
|
7.95
|
4.48
|
4.46
|
7.80
|
14.71
|
3.30
|
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 (%)
|
16.05
|
15.34
|
15.67
|
14.46
|
11.81
|
16.21
|
|||||
|
Asset Turnover
|
0.28
|
0.25
|
0.34
|
0.39
|
0.49
|
0.33
|
|||||
|
Receivable days
|
--
|
63.93
|
56.22
|
54.01
|
42.76
|
44.48
|
|||||
|
Inventory Days
|
--
|
50.04
|
43.09
|
40.09
|
37.13
|
37.25
|
|||||
|
Payable days
|
--
|
89.89
|
77.44
|
75.40
|
75.39
|
68.50
|
|||||
|
Cash Conversion Cycle
|
--
|
24.08
|
21.88
|
18.70
|
4.51
|
13.22
|