Market cap
$44,113 Mln
Revenue (TTM)
$16,983 Mln
P/E Ratio
33.4
P/B Ratio
7.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16,983.00
|
16,310.00
|
15,405.00
|
14,984.00
|
14,410.00
|
13,874.00
|
|||||
|
Cost of Revenue
|
12,528.00
|
12,024.00
|
10,030.00
|
9,745.00
|
9,382.00
|
9,233.00
|
|||||
|
Gross Profit
|
4,455.00
|
4,286.00
|
5,375.00
|
5,239.00
|
5,028.00
|
4,641.00
|
|||||
|
Operating Expenses
|
2,150.00
|
1,999.00
|
3,173.00
|
3,262.00
|
3,229.00
|
3,248.00
|
|||||
|
Operating Profit (EBIT)
|
2,305.00
|
2,287.00
|
2,202.00
|
1,977.00
|
1,799.00
|
1,393.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-32.00
|
116.00
|
|||||
|
Profit before Tax
|
1,609.00
|
1,613.00
|
1,669.00
|
1,459.00
|
1,351.00
|
1,134.00
|
|||||
|
Provision for Tax
|
253.00
|
252.00
|
296.00
|
101.00
|
260.00
|
163.00
|
|||||
|
Profit after Tax (Net Income)
|
1,375.00
|
1,360.00
|
1,373.00
|
1,358.00
|
1,091.00
|
966.00
|
|||||
|
Minority Interest
|
-4.00
|
-1.00
|
--
|
--
|
--
|
-5.00
|
|||||
|
Consolidated Profit
|
845.00
|
1,360.00
|
1,373.00
|
1,358.00
|
1,091.00
|
966.00
|
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
|
6,171.00
|
6,503.00
|
6,067.00
|
6,112.00
|
5,765.00
|
6,042.00
|
|||||
|
Minority Interest
|
-4.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14,765.00
|
14,976.00
|
13,875.00
|
14,078.00
|
13,994.00
|
13,406.00
|
|||||
|
Current Liabilities
|
8,815.00
|
8,338.00
|
6,957.00
|
6,491.00
|
5,578.00
|
5,241.00
|
|||||
|
Total Liabilities
|
38,696.00
|
29,944.00
|
26,899.00
|
26,681.00
|
25,337.00
|
24,689.00
|
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
|
23,655.00
|
23,695.00
|
21,070.00
|
21,085.00
|
20,356.00
|
19,926.00
|
|||||
|
Current Assets
|
6,226.00
|
6,249.00
|
5,829.00
|
5,596.00
|
4,981.00
|
4,763.00
|
|||||
|
Total Assets
|
38,696.00
|
29,944.00
|
26,899.00
|
26,681.00
|
25,337.00
|
24,689.00
|
|||||
|
Total Debt*
|
16,241.00
|
16,174.00
|
14,156.00
|
13,896.00
|
13,011.00
|
12,438.00
|
|||||
|
Net Current Assets
|
-2,589.00
|
-2,089.00
|
-1,128.00
|
-895.00
|
-597.00
|
-478.00
|
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
|
--
|
2,654.00
|
2,716.00
|
2,149.00
|
2,260.00
|
2,942.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,305.00
|
-1,444.00
|
-1,603.00
|
-2,006.00
|
-2,103.00
|
|||||
|
Cash from Financing Activities
|
--
|
-150.00
|
-878.00
|
-382.00
|
-329.00
|
-1,235.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-75.00
|
-396.00
|
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 ($)
|
8.05
|
7.91
|
7.59
|
7.37
|
5.78
|
4.96
|
|||||
|
Cash EPS ($)
|
--
|
14.57
|
13.76
|
13.47
|
11.78
|
11.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
37.83
|
33.56
|
33.16
|
30.57
|
31.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
15.44
|
15.02
|
11.66
|
11.98
|
15.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.93
|
11.69
|
8.14
|
8.41
|
11.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.34
|
6.83
|
7.00
|
5.86
|
5.17
|
|||||
|
ROE (%)
|
21.63
|
21.64
|
22.55
|
22.87
|
18.48
|
16.04
|
|||||
|
ROA (%)
|
3.67
|
4.79
|
5.13
|
5.22
|
4.36
|
3.92
|
|||||
|
EBIT Margin (%)
|
13.81
|
14.22
|
15.18
|
14.22
|
12.35
|
10.83
|
|||||
|
Net Margin (%)
|
8.10
|
8.34
|
8.91
|
9.06
|
7.59
|
6.90
|
|||||
|
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 (%)
|
8.17
|
0.06
|
0.03
|
0.04
|
0.04
|
0.22
|
|||||
|
EBIT Growth (%)
|
5.30
|
-0.81
|
9.76
|
19.79
|
18.36
|
90.49
|
|||||
|
Net Profit Growth (%)
|
10.83
|
-0.95
|
1.10
|
24.47
|
12.94
|
246.24
|
|||||
|
EPS Growth (%)
|
16.60
|
0.04
|
0.03
|
0.27
|
0.17
|
2.40
|
|||||
|
Book Value Growth (%)
|
9.72
|
--
|
--
|
--
|
--
|
--
|
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
|
33.37
|
28.49
|
25.88
|
31.40
|
35.42
|
56.90
|
|||||
|
Price / Book Value
|
7.17
|
5.96
|
5.86
|
6.98
|
6.70
|
9.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.56
|
15.24
|
13.86
|
16.91
|
17.31
|
23.82
|
|||||
|
Close Price ($)
|
193.22
|
225.41
|
196.51
|
231.38
|
204.89
|
282.14
|
|||||
|
High Price ($)
|
247.05
|
234.30
|
261.73
|
241.86
|
284.41
|
285.61
|
|||||
|
Low Price ($)
|
154.50
|
134.65
|
187.62
|
167.42
|
165.75
|
170.00
|
|||||
|
Market Cap ($ Cr)
|
44,112.80
|
--
|
--
|
--
|
--
|
--
|
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
|
2.22
|
2.49
|
2.33
|
2.27
|
2.26
|
2.06
|
|||||
|
Short term debt to equity ratio
|
0.37
|
0.28
|
0.19
|
0.12
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
0.71
|
0.75
|
0.84
|
0.86
|
0.89
|
0.91
|
|||||
|
Quick Ratio
|
0.71
|
--
|
--
|
--
|
0.87
|
0.88
|
|||||
|
Interest Coverage
|
3.09
|
3.18
|
3.49
|
3.17
|
4.28
|
4.01
|
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 (%)
|
19.94
|
21.01
|
21.03
|
22.78
|
20.54
|
18.80
|
|||||
|
Asset Turnover
|
0.45
|
0.57
|
0.58
|
0.58
|
0.58
|
0.56
|
|||||
|
Receivable days
|
--
|
74.65
|
78.87
|
77.67
|
70.58
|
66.80
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
5.66
|
5.98
|
6.23
|
|||||
|
Payable days
|
--
|
68.15
|
26.31
|
25.37
|
24.64
|
23.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
57.96
|
51.91
|
49.26
|