Market cap
$145,234 Mln
Revenue (TTM)
$28,241 Mln
P/E Ratio
21.5
P/B Ratio
35
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
28,241.00
|
26,917.00
|
23,739.00
|
21,365.00
|
17,090.00
|
10,958.00
|
|||||
|
Cost of Revenue
|
390.00
|
768.00
|
751.00
|
665.00
|
607.00
|
599.00
|
|||||
|
Gross Profit
|
28,241.00
|
26,917.00
|
23,739.00
|
21,365.00
|
17,090.00
|
10,958.00
|
|||||
|
Operating Expenses
|
18,500.00
|
17,635.00
|
16,184.00
|
15,530.00
|
11,988.00
|
8,462.00
|
|||||
|
Operating Profit (EBIT)
|
9,741.00
|
9,282.00
|
7,555.00
|
5,835.00
|
5,102.00
|
2,496.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-788.00
|
-697.00
|
|||||
|
Profit before Tax
|
9,291.00
|
6,832.00
|
7,292.00
|
5,481.00
|
3,923.00
|
1,465.00
|
|||||
|
Provision for Tax
|
2,082.00
|
1,428.00
|
1,410.00
|
1,192.00
|
865.00
|
300.00
|
|||||
|
Profit after Tax (Net Income)
|
7,209.00
|
5,404.00
|
5,882.00
|
4,289.00
|
3,058.00
|
1,165.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,058.00
|
1,165.00
|
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
|
-10,783.00
|
-5,578.00
|
-4,020.00
|
-2,744.00
|
2,782.00
|
6,178.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19,394.00
|
18,144.00
|
16,081.00
|
13,756.00
|
14,105.00
|
11,217.00
|
|||||
|
Current Liabilities
|
21,071.00
|
16,698.00
|
15,647.00
|
13,330.00
|
8,474.00
|
6,246.00
|
|||||
|
Total Liabilities
|
50,753.00
|
29,264.00
|
27,708.00
|
24,342.00
|
25,361.00
|
23,641.00
|
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
|
6,625.00
|
7,000.00
|
7,217.00
|
7,308.00
|
9,563.00
|
10,496.00
|
|||||
|
Current Assets
|
23,057.00
|
22,264.00
|
20,491.00
|
17,034.00
|
15,798.00
|
13,145.00
|
|||||
|
Total Assets
|
50,753.00
|
29,264.00
|
27,708.00
|
24,342.00
|
25,361.00
|
23,641.00
|
|||||
|
Total Debt*
|
20,694.00
|
19,293.00
|
17,081.00
|
14,783.00
|
13,037.00
|
11,277.00
|
|||||
|
Net Current Assets
|
1,986.00
|
5,566.00
|
4,844.00
|
3,704.00
|
7,324.00
|
6,899.00
|
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
|
--
|
9,409.00
|
8,323.00
|
7,344.00
|
6,554.00
|
2,820.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-313.00
|
129.00
|
1,486.00
|
-518.00
|
-998.00
|
|||||
|
Cash from Financing Activities
|
--
|
-8,915.00
|
-4,204.00
|
-8,909.00
|
-4,897.00
|
-1,239.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,139.00
|
583.00
|
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 ($)
|
9.02
|
6.62
|
7.04
|
4.87
|
3.16
|
1.13
|
|||||
|
Cash EPS ($)
|
--
|
7.56
|
7.94
|
5.61
|
3.79
|
1.71
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
2.87
|
5.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.53
|
9.96
|
8.34
|
6.77
|
2.73
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.14
|
9.45
|
7.95
|
6.39
|
2.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
40.36
|
46.87
|
30.79
|
18.38
|
6.71
|
|||||
|
ROE (%)
|
--
|
-112.61
|
-173.92
|
22,573.68
|
68.26
|
21.05
|
|||||
|
ROA (%)
|
14.41
|
18.97
|
22.60
|
17.26
|
12.48
|
5.12
|
|||||
|
EBIT Margin (%)
|
35.89
|
31.39
|
36.17
|
29.85
|
25.24
|
16.42
|
|||||
|
Net Margin (%)
|
25.53
|
20.08
|
24.78
|
20.07
|
18.76
|
11.35
|
|||||
|
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 (%)
|
12.85
|
0.13
|
0.11
|
0.25
|
0.56
|
0.61
|
|||||
|
EBIT Growth (%)
|
29.76
|
-1.61
|
34.63
|
47.84
|
139.80
|
94.91
|
|||||
|
Net Profit Growth (%)
|
49.78
|
-8.13
|
37.14
|
40.26
|
162.49
|
1,874.58
|
|||||
|
EPS Growth (%)
|
56.88
|
-0.06
|
0.45
|
0.54
|
1.81
|
18.54
|
|||||
|
Book Value Growth (%)
|
-71.55
|
--
|
--
|
--
|
--
|
--
|
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
|
21.45
|
808.63
|
705.86
|
728.26
|
637.75
|
2,130.01
|
|||||
|
Price / Book Value
|
34.95
|
-783.40
|
-1,032.80
|
-1,138.30
|
701.02
|
401.66
|
|||||
|
Dividend Yield (%)
|
0.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.51
|
474.27
|
444.72
|
443.79
|
396.44
|
1,034.86
|
|||||
|
Close Price ($)
|
178.24
|
214.21
|
198.74
|
141.89
|
80.61
|
95.97
|
|||||
|
High Price ($)
|
233.58
|
233.58
|
213.49
|
143.22
|
108.63
|
107.49
|
|||||
|
Low Price ($)
|
150.14
|
163.85
|
127.20
|
79.12
|
64.67
|
74.43
|
|||||
|
Market Cap ($ Cr)
|
145,234.33
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.69
|
-3.46
|
-4.25
|
-5.39
|
4.69
|
1.83
|
|||||
|
Short term debt to equity ratio
|
-0.19
|
-0.34
|
-0.43
|
-0.71
|
0.18
|
0.32
|
|||||
|
Current Ratio
|
1.09
|
1.33
|
1.31
|
1.28
|
1.86
|
2.10
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
1.33
|
1.81
|
2.04
|
|||||
|
Interest Coverage
|
9.42
|
5.23
|
6.63
|
7.11
|
11.03
|
5.39
|
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 (%)
|
15.37
|
14.19
|
13.48
|
15.23
|
13.04
|
12.39
|
|||||
|
Asset Turnover
|
0.56
|
0.94
|
0.91
|
0.86
|
0.70
|
0.48
|
|||||
|
Receivable days
|
--
|
47.62
|
49.64
|
46.86
|
38.33
|
31.45
|
|||||
|
Inventory Days
|
--
|
--
|
-313.21
|
-45.86
|
265.06
|
225.92
|
|||||
|
Payable days
|
--
|
2,120.64
|
1,750.38
|
1,615.06
|
1,231.44
|
707.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-2,013.95
|
-1,614.07
|
-928.05
|
-450.27
|