Market cap
$80,279 Mln
Revenue (TTM)
$26,748 Mln
P/E Ratio
11.8
P/B Ratio
2.5
Div. Yield
2.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
26,748.00
|
22,567.00
|
23,378.00
|
23,182.00
|
29,492.00
|
19,669.00
|
|||||
|
Cost of Revenue
|
7,971.50
|
7,197.50
|
5,680.00
|
4,946.00
|
4,873.00
|
5,345.00
|
|||||
|
Gross Profit
|
18,776.50
|
15,369.50
|
17,698.00
|
18,236.00
|
24,619.00
|
14,324.00
|
|||||
|
Operating Expenses
|
8,325.40
|
7,438.40
|
9,616.00
|
8,633.00
|
14,653.00
|
8,222.00
|
|||||
|
Operating Profit (EBIT)
|
10,451.10
|
7,931.10
|
8,082.00
|
9,603.00
|
9,966.00
|
6,102.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
114.00
|
9.00
|
|||||
|
Profit before Tax
|
8,765.33
|
6,339.33
|
8,218.00
|
9,689.00
|
9,901.00
|
5,933.00
|
|||||
|
Provision for Tax
|
1,889.33
|
1,359.33
|
1,815.00
|
2,095.00
|
2,142.00
|
1,269.00
|
|||||
|
Profit after Tax (Net Income)
|
6,876.00
|
4,980.00
|
6,403.00
|
7,594.00
|
7,759.00
|
4,664.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2,172.00
|
4,980.00
|
6,403.00
|
7,594.00
|
7,759.00
|
4,664.00
|
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
|
31,864.00
|
29,833.00
|
29,351.00
|
28,090.00
|
24,779.00
|
22,180.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17,584.00
|
17,275.00
|
12,481.00
|
11,693.00
|
11,079.00
|
12,014.00
|
|||||
|
Current Liabilities
|
5,335.00
|
4,691.00
|
5,354.00
|
4,074.00
|
5,513.00
|
4,042.00
|
|||||
|
Total Liabilities
|
60,118.00
|
51,799.00
|
47,186.00
|
43,857.00
|
41,371.00
|
38,236.00
|
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
|
44,906.00
|
44,143.00
|
35,956.00
|
33,922.00
|
30,896.00
|
29,652.00
|
|||||
|
Current Assets
|
9,877.00
|
7,656.00
|
11,230.00
|
9,935.00
|
10,475.00
|
8,584.00
|
|||||
|
Total Assets
|
60,118.00
|
51,799.00
|
47,186.00
|
43,857.00
|
41,371.00
|
38,236.00
|
|||||
|
Total Debt*
|
8,250.00
|
8,408.00
|
5,067.00
|
4,158.00
|
5,958.00
|
5,907.00
|
|||||
|
Net Current Assets
|
4,542.00
|
2,965.00
|
5,876.00
|
5,861.00
|
4,962.00
|
4,542.00
|
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
|
--
|
10,044.00
|
12,143.00
|
11,340.00
|
3,166.00
|
8,791.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-10,936.00
|
-5,967.00
|
-6,340.00
|
-5,056.00
|
-3,419.00
|
|||||
|
Cash from Financing Activities
|
--
|
-2,804.00
|
-4,361.00
|
-5,694.00
|
-1,414.00
|
-3,493.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
764.00
|
1,879.00
|
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 ($)
|
12.85
|
9.24
|
11.41
|
13.07
|
13.20
|
7.97
|
|||||
|
Cash EPS ($)
|
--
|
17.51
|
18.74
|
19.08
|
19.22
|
14.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
55.33
|
52.32
|
48.35
|
42.14
|
37.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.63
|
21.65
|
19.52
|
5.38
|
15.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.29
|
10.29
|
8.87
|
3.66
|
8.45
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.71
|
19.21
|
24.11
|
26.38
|
16.92
|
|||||
|
ROE (%)
|
22.29
|
16.83
|
22.29
|
28.73
|
33.05
|
21.96
|
|||||
|
ROA (%)
|
12.33
|
10.06
|
14.07
|
17.82
|
19.49
|
12.60
|
|||||
|
EBIT Margin (%)
|
33.72
|
29.07
|
35.74
|
42.43
|
34.18
|
31.07
|
|||||
|
Net Margin (%)
|
25.71
|
22.07
|
27.39
|
32.76
|
26.21
|
23.70
|
|||||
|
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 (%)
|
17.77
|
-0.03
|
0.01
|
-0.21
|
0.50
|
0.99
|
|||||
|
EBIT Growth (%)
|
19.43
|
-21.50
|
-15.06
|
-2.41
|
64.95
|
1,244.38
|
|||||
|
Net Profit Growth (%)
|
19.96
|
-22.22
|
-15.68
|
-2.13
|
66.36
|
870.91
|
|||||
|
EPS Growth (%)
|
24.99
|
-0.19
|
-0.13
|
-0.01
|
0.66
|
8.65
|
|||||
|
Book Value Growth (%)
|
12.48
|
--
|
--
|
--
|
--
|
--
|
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
|
11.85
|
11.37
|
10.74
|
9.25
|
9.82
|
11.14
|
|||||
|
Price / Book Value
|
2.51
|
1.90
|
2.34
|
2.50
|
3.07
|
2.34
|
|||||
|
Dividend Yield (%)
|
2.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.98
|
5.45
|
5.35
|
5.19
|
5.59
|
5.39
|
|||||
|
Close Price ($)
|
129.73
|
105.01
|
122.58
|
120.95
|
129.52
|
88.83
|
|||||
|
High Price ($)
|
151.87
|
138.18
|
139.67
|
137.95
|
150.88
|
98.20
|
|||||
|
Low Price ($)
|
101.59
|
101.59
|
108.94
|
98.52
|
88.29
|
48.60
|
|||||
|
Market Cap ($ Cr)
|
80,279.19
|
--
|
--
|
--
|
--
|
--
|
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
|
0.25
|
0.28
|
0.17
|
0.15
|
0.24
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.03
|
0.01
|
0.06
|
0.01
|
|||||
|
Current Ratio
|
1.85
|
1.63
|
2.10
|
2.44
|
1.90
|
2.12
|
|||||
|
Quick Ratio
|
1.68
|
1.42
|
1.91
|
2.13
|
1.71
|
1.98
|
|||||
|
Interest Coverage
|
35.37
|
29.82
|
60.55
|
66.47
|
56.31
|
34.33
|
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 (%)
|
13.19
|
11.88
|
11.34
|
11.72
|
9.73
|
11.87
|
|||||
|
Asset Turnover
|
0.48
|
0.46
|
0.51
|
0.54
|
0.74
|
0.53
|
|||||
|
Receivable days
|
--
|
43.14
|
41.92
|
44.01
|
32.24
|
36.03
|
|||||
|
Inventory Days
|
--
|
50.72
|
72.66
|
86.14
|
61.54
|
41.45
|
|||||
|
Payable days
|
--
|
136.20
|
157.58
|
183.47
|
178.91
|
134.04
|
|||||
|
Cash Conversion Cycle
|
--
|
-42.34
|
-43.00
|
-53.32
|
-85.14
|
-56.57
|