Market cap
$201,832 Mln
Revenue (TTM)
$46,585 Mln
P/E Ratio
36.9
P/B Ratio
3.9
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
46,585.00
|
44,328.00
|
41,950.00
|
40,109.00
|
43,653.00
|
43,075.00
|
|||||
|
Cost of Revenue
|
20,123.00
|
19,721.00
|
20,625.00
|
20,072.00
|
21,330.00
|
19,861.00
|
|||||
|
Gross Profit
|
26,462.00
|
24,607.00
|
21,325.00
|
20,037.00
|
22,323.00
|
23,214.00
|
|||||
|
Operating Expenses
|
18,557.00
|
16,586.00
|
14,474.00
|
13,602.00
|
13,961.00
|
14,014.00
|
|||||
|
Operating Profit (EBIT)
|
7,932.00
|
8,048.00
|
6,825.00
|
6,435.00
|
8,362.00
|
9,200.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
502.00
|
319.00
|
|||||
|
Profit before Tax
|
7,511.00
|
8,466.00
|
7,013.00
|
6,664.00
|
8,306.00
|
8,211.00
|
|||||
|
Provision for Tax
|
2,086.00
|
1,942.00
|
-6,389.00
|
941.00
|
1,373.00
|
1,140.00
|
|||||
|
Profit after Tax (Net Income)
|
5,425.00
|
6,524.00
|
13,402.00
|
5,723.00
|
6,933.00
|
7,071.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3,420.00
|
6,524.00
|
13,402.00
|
5,723.00
|
6,933.00
|
7,071.00
|
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
|
51,110.00
|
52,130.00
|
47,664.00
|
38,603.00
|
36,686.00
|
35,802.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
219.00
|
222.00
|
|||||
|
Non-Current Liabilities
|
39,639.00
|
17,446.00
|
19,356.00
|
20,546.00
|
22,044.00
|
26,067.00
|
|||||
|
Current Liabilities
|
17,814.00
|
16,496.00
|
14,157.00
|
13,841.00
|
15,489.00
|
13,105.00
|
|||||
|
Total Liabilities
|
127,029.00
|
86,713.00
|
81,414.00
|
73,214.00
|
74,438.00
|
75,196.00
|
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
|
84,698.00
|
60,717.00
|
57,758.00
|
50,544.00
|
49,214.00
|
50,957.00
|
|||||
|
Current Assets
|
24,517.00
|
25,996.00
|
23,656.00
|
22,670.00
|
25,224.00
|
24,239.00
|
|||||
|
Total Assets
|
133,732.00
|
86,713.00
|
81,414.00
|
73,214.00
|
74,438.00
|
75,196.00
|
|||||
|
Total Debt*
|
32,608.00
|
15,067.00
|
15,275.00
|
15,873.00
|
17,946.00
|
19,251.00
|
|||||
|
Net Current Assets
|
--
|
9,500.00
|
9,499.00
|
8,829.00
|
9,735.00
|
11,134.00
|
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
|
--
|
9,566.00
|
8,558.00
|
7,261.00
|
9,581.00
|
10,533.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,422.00
|
-2,338.00
|
-3,133.00
|
-1,740.00
|
-2,008.00
|
|||||
|
Cash from Financing Activities
|
--
|
-6,309.00
|
-5,404.00
|
-7,091.00
|
-7,636.00
|
-5,494.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
205.00
|
3,031.00
|
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 ($)
|
3.11
|
3.73
|
7.68
|
3.27
|
3.95
|
3.97
|
|||||
|
Cash EPS ($)
|
--
|
5.52
|
9.52
|
5.13
|
5.10
|
5.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
29.84
|
27.30
|
22.08
|
20.92
|
20.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.48
|
4.90
|
4.15
|
5.46
|
5.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.23
|
3.64
|
2.89
|
4.45
|
4.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.03
|
22.83
|
10.49
|
12.64
|
13.13
|
|||||
|
ROE (%)
|
10.51
|
13.07
|
31.07
|
15.20
|
19.13
|
20.62
|
|||||
|
ROA (%)
|
4.69
|
7.76
|
17.33
|
7.75
|
9.27
|
9.57
|
|||||
|
EBIT Margin (%)
|
13.35
|
19.87
|
18.15
|
18.35
|
19.75
|
20.01
|
|||||
|
Net Margin (%)
|
11.65
|
14.72
|
31.95
|
14.27
|
15.70
|
16.29
|
|||||
|
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 (%)
|
8.06
|
0.06
|
0.05
|
-0.08
|
0.01
|
0.24
|
|||||
|
EBIT Growth (%)
|
-26.60
|
15.64
|
3.45
|
-14.60
|
--
|
51.89
|
|||||
|
Net Profit Growth (%)
|
-61.19
|
-51.32
|
134.18
|
-17.45
|
-1.95
|
57.31
|
|||||
|
EPS Growth (%)
|
-61.19
|
-0.51
|
1.34
|
-0.17
|
0.00
|
0.58
|
|||||
|
Book Value Growth (%)
|
1.54
|
--
|
--
|
--
|
--
|
--
|
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
|
36.91
|
33.55
|
14.74
|
33.62
|
27.78
|
35.47
|
|||||
|
Price / Book Value
|
3.86
|
4.20
|
4.14
|
4.98
|
5.25
|
7.01
|
|||||
|
Dividend Yield (%)
|
2.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.15
|
19.48
|
18.90
|
18.95
|
16.85
|
21.37
|
|||||
|
Close Price ($)
|
90.74
|
125.29
|
113.11
|
110.07
|
109.79
|
140.74
|
|||||
|
High Price ($)
|
137.49
|
141.23
|
121.64
|
115.83
|
141.77
|
142.60
|
|||||
|
Low Price ($)
|
81.97
|
110.86
|
99.71
|
89.67
|
93.25
|
105.36
|
|||||
|
Market Cap ($ Cr)
|
201,831.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.29
|
0.32
|
0.41
|
0.49
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.06
|
0.04
|
0.03
|
0.07
|
0.03
|
|||||
|
Current Ratio
|
1.38
|
1.58
|
1.67
|
1.64
|
1.63
|
1.85
|
|||||
|
Quick Ratio
|
0.97
|
1.18
|
1.23
|
1.16
|
1.23
|
1.46
|
|||||
|
Interest Coverage
|
12.79
|
25.83
|
12.63
|
10.55
|
27.37
|
21.03
|
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 (%)
|
18.46
|
17.89
|
16.51
|
16.37
|
14.24
|
15.06
|
|||||
|
Asset Turnover
|
0.40
|
0.53
|
0.54
|
0.54
|
0.58
|
0.58
|
|||||
|
Receivable days
|
--
|
61.20
|
58.73
|
58.20
|
53.15
|
54.70
|
|||||
|
Inventory Days
|
--
|
117.44
|
113.02
|
115.94
|
97.01
|
93.51
|
|||||
|
Payable days
|
--
|
78.11
|
75.18
|
80.99
|
77.19
|
76.82
|
|||||
|
Cash Conversion Cycle
|
--
|
100.53
|
96.57
|
93.15
|
72.97
|
71.39
|