Market cap
$57,213 Mln
Revenue (TTM)
$18,322 Mln
P/E Ratio
22.5
P/B Ratio
2
Div. Yield
4.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18,322.00
|
16,506.00
|
14,459.00
|
14,393.00
|
13,938.00
|
11,419.00
|
|||||
|
Cost of Revenue
|
9,294.00
|
8,415.00
|
7,537.00
|
7,435.00
|
7,561.00
|
6,007.00
|
|||||
|
Gross Profit
|
9,028.00
|
8,091.00
|
6,922.00
|
6,958.00
|
6,377.00
|
5,412.00
|
|||||
|
Operating Expenses
|
4,423.00
|
3,677.00
|
3,675.00
|
3,544.00
|
4,930.00
|
3,416.00
|
|||||
|
Operating Profit (EBIT)
|
4,605.00
|
4,414.00
|
3,247.00
|
3,414.00
|
1,447.00
|
1,996.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
423.00
|
1,433.00
|
|||||
|
Profit before Tax
|
3,116.00
|
3,611.00
|
2,182.00
|
2,724.00
|
328.00
|
1,880.00
|
|||||
|
Provision for Tax
|
427.00
|
532.00
|
308.00
|
568.00
|
59.00
|
-181.00
|
|||||
|
Profit after Tax (Net Income)
|
2,553.00
|
2,998.00
|
2,124.00
|
2,031.00
|
1,191.00
|
3,399.00
|
|||||
|
Minority Interest
|
-120.00
|
-67.00
|
53.00
|
--
|
-4.00
|
-26.00
|
|||||
|
Consolidated Profit
|
1,551.00
|
2,954.00
|
2,046.00
|
1,950.00
|
901.00
|
3,288.00
|
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
|
28,922.00
|
29,083.00
|
27,253.00
|
27,529.00
|
27,659.00
|
27,308.00
|
|||||
|
Minority Interest
|
-120.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
76,274.00
|
71,996.00
|
62,934.00
|
57,037.00
|
63,686.00
|
63,609.00
|
|||||
|
Current Liabilities
|
12,006.00
|
10,444.00
|
9,289.00
|
24,476.00
|
13,450.00
|
8,673.00
|
|||||
|
Total Liabilities
|
133,897.00
|
115,857.00
|
102,415.00
|
109,032.00
|
104,795.00
|
99,590.00
|
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
|
112,179.00
|
107,786.00
|
95,802.00
|
83,645.00
|
94,945.00
|
92,321.00
|
|||||
|
Current Assets
|
9,712.00
|
8,071.00
|
6,613.00
|
25,435.00
|
9,850.00
|
7,269.00
|
|||||
|
Total Assets
|
133,897.00
|
115,857.00
|
102,415.00
|
109,032.00
|
104,795.00
|
99,590.00
|
|||||
|
Total Debt*
|
53,424.00
|
48,941.00
|
41,750.00
|
44,243.00
|
41,203.00
|
40,581.00
|
|||||
|
Net Current Assets
|
-2,294.00
|
-2,373.00
|
-2,676.00
|
911.00
|
-3,600.00
|
-1,404.00
|
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
|
--
|
5,361.00
|
5,018.00
|
6,572.00
|
3,700.00
|
4,037.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12,969.00
|
-3,183.00
|
-7,207.00
|
-6,746.00
|
-6,247.00
|
|||||
|
Cash from Financing Activities
|
--
|
7,586.00
|
-1,771.00
|
595.00
|
2,979.00
|
2,371.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-67.00
|
161.00
|
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 ($)
|
2.95
|
3.51
|
2.49
|
2.42
|
1.43
|
4.19
|
|||||
|
Cash EPS ($)
|
--
|
6.64
|
5.59
|
6.16
|
5.15
|
7.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
34.00
|
31.99
|
32.85
|
33.12
|
33.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.27
|
5.89
|
7.84
|
4.43
|
4.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.51
|
-8.70
|
-4.37
|
-4.66
|
-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 (%)
|
--
|
4.08
|
3.02
|
2.89
|
1.74
|
5.19
|
|||||
|
ROE (%)
|
8.39
|
10.64
|
7.75
|
7.36
|
4.33
|
12.72
|
|||||
|
ROA (%)
|
2.03
|
2.75
|
2.01
|
1.90
|
1.17
|
3.48
|
|||||
|
EBIT Margin (%)
|
27.46
|
34.13
|
28.14
|
30.56
|
9.54
|
22.81
|
|||||
|
Net Margin (%)
|
13.93
|
18.16
|
14.69
|
14.11
|
8.29
|
26.45
|
|||||
|
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 (%)
|
20.33
|
0.14
|
0.00
|
0.03
|
0.22
|
-0.19
|
|||||
|
EBIT Growth (%)
|
-2.16
|
38.44
|
-7.48
|
230.68
|
-48.94
|
-36.45
|
|||||
|
Net Profit Growth (%)
|
9.74
|
41.15
|
4.58
|
70.53
|
-64.96
|
947.63
|
|||||
|
EPS Growth (%)
|
10.43
|
0.41
|
0.03
|
0.70
|
-0.66
|
9.50
|
|||||
|
Book Value Growth (%)
|
2.67
|
--
|
--
|
--
|
--
|
--
|
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
|
22.51
|
16.72
|
21.60
|
19.39
|
42.99
|
18.74
|
|||||
|
Price / Book Value
|
2.05
|
1.72
|
1.68
|
1.43
|
1.85
|
2.33
|
|||||
|
Dividend Yield (%)
|
4.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.94
|
12.32
|
13.02
|
10.13
|
20.63
|
19.31
|
|||||
|
Close Price ($)
|
68.29
|
58.59
|
53.86
|
47.00
|
61.32
|
78.56
|
|||||
|
High Price ($)
|
70.17
|
62.87
|
61.97
|
63.94
|
88.78
|
81.08
|
|||||
|
Low Price ($)
|
55.36
|
48.07
|
43.53
|
39.18
|
57.18
|
67.85
|
|||||
|
Market Cap ($ Cr)
|
57,213.17
|
--
|
--
|
--
|
--
|
--
|
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
|
1.62
|
1.68
|
1.53
|
1.61
|
1.49
|
1.49
|
|||||
|
Short term debt to equity ratio
|
0.23
|
0.17
|
0.16
|
0.40
|
0.24
|
0.12
|
|||||
|
Current Ratio
|
0.81
|
0.77
|
0.71
|
1.04
|
0.73
|
0.84
|
|||||
|
Quick Ratio
|
0.64
|
0.59
|
0.52
|
0.97
|
0.62
|
0.65
|
|||||
|
Interest Coverage
|
2.46
|
2.79
|
2.16
|
2.63
|
1.33
|
2.01
|
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 (%)
|
19.09
|
20.67
|
17.48
|
17.43
|
18.17
|
22.49
|
|||||
|
Asset Turnover
|
0.15
|
0.15
|
0.14
|
0.13
|
0.14
|
0.12
|
|||||
|
Receivable days
|
--
|
65.70
|
63.61
|
63.96
|
66.82
|
81.16
|
|||||
|
Inventory Days
|
--
|
80.75
|
83.89
|
79.24
|
76.30
|
96.71
|
|||||
|
Payable days
|
--
|
53.97
|
50.16
|
51.19
|
57.00
|
65.09
|
|||||
|
Cash Conversion Cycle
|
--
|
92.48
|
97.34
|
92.01
|
86.12
|
112.78
|