Market cap
$32,907 Mln
Revenue (TTM)
$2,583 Mln
P/E Ratio
55.5
P/B Ratio
5.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,583.10
|
2,544.81
|
2,269.95
|
2,065.55
|
1,906.72
|
1,681.30
|
|||||
|
Cost of Revenue
|
289.84
|
279.82
|
271.30
|
250.64
|
257.98
|
225.26
|
|||||
|
Gross Profit
|
2,293.25
|
2,264.99
|
1,998.65
|
1,814.91
|
1,648.73
|
1,456.03
|
|||||
|
Operating Expenses
|
1,547.40
|
1,523.35
|
1,372.52
|
1,222.25
|
1,135.46
|
959.68
|
|||||
|
Operating Profit (EBIT)
|
745.85
|
717.89
|
626.14
|
592.66
|
513.27
|
496.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
5.38
|
14.49
|
8.56
|
|||||
|
Profit before Tax
|
741.61
|
718.04
|
592.14
|
575.32
|
515.35
|
493.93
|
|||||
|
Provision for Tax
|
148.83
|
142.35
|
91.73
|
51.61
|
60.73
|
60.04
|
|||||
|
Profit after Tax (Net Income)
|
592.78
|
575.69
|
500.41
|
523.71
|
454.63
|
433.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
523.71
|
454.63
|
433.89
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
6,179.48
|
6,086.44
|
5,390.36
|
4,865.85
|
4,484.05
|
4,097.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,022.44
|
1,023.81
|
1,043.22
|
1,408.11
|
1,448.74
|
1,470.66
|
|||||
|
Current Liabilities
|
779.10
|
941.18
|
889.29
|
413.99
|
391.53
|
372.06
|
|||||
|
Total Liabilities
|
8,760.12
|
8,051.43
|
7,322.88
|
6,687.95
|
6,324.31
|
5,940.59
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
5,132.18
|
5,219.94
|
5,273.31
|
5,313.08
|
5,010.40
|
4,489.88
|
|||||
|
Current Assets
|
2,848.83
|
2,831.49
|
2,049.57
|
1,374.86
|
1,313.92
|
1,450.72
|
|||||
|
Total Assets
|
8,760.12
|
8,051.43
|
7,322.88
|
6,687.95
|
6,324.31
|
5,940.59
|
|||||
|
Total Debt*
|
836.09
|
841.14
|
854.40
|
776.37
|
776.38
|
821.72
|
|||||
|
Net Current Assets
|
2,069.73
|
1,890.31
|
1,160.27
|
869.29
|
860.08
|
990.41
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
795.74
|
717.12
|
631.00
|
549.48
|
547.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-99.56
|
-240.04
|
-411.37
|
-536.81
|
-614.25
|
|||||
|
Cash from Financing Activities
|
--
|
-98.54
|
-231.32
|
-245.51
|
-245.85
|
96.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-25.87
|
-233.18
|
29.65
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
6.74
|
6.53
|
5.72
|
5.99
|
5.15
|
4.95
|
|||||
|
Cash EPS ($)
|
--
|
8.15
|
7.23
|
7.30
|
6.37
|
6.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
69.06
|
61.58
|
55.63
|
50.84
|
46.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.03
|
8.19
|
7.21
|
6.23
|
6.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.53
|
7.90
|
6.94
|
5.97
|
5.84
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.74
|
8.42
|
9.61
|
8.93
|
9.78
|
|||||
|
ROE (%)
|
9.87
|
10.03
|
9.76
|
11.20
|
10.59
|
11.49
|
|||||
|
ROA (%)
|
7.13
|
7.49
|
7.14
|
8.05
|
7.41
|
8.05
|
|||||
|
EBIT Margin (%)
|
30.05
|
30.10
|
27.58
|
27.59
|
25.76
|
28.27
|
|||||
|
Net Margin (%)
|
22.95
|
22.62
|
22.05
|
25.29
|
23.66
|
25.68
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
15.98
|
0.12
|
0.10
|
0.08
|
0.13
|
0.11
|
|||||
|
EBIT Growth (%)
|
44.01
|
22.32
|
9.86
|
16.06
|
3.30
|
-4.27
|
|||||
|
Net Profit Growth (%)
|
36.41
|
15.04
|
-4.45
|
15.20
|
4.78
|
-3.86
|
|||||
|
EPS Growth (%)
|
35.60
|
0.14
|
-0.05
|
0.16
|
0.04
|
-0.05
|
|||||
|
Book Value Growth (%)
|
13.77
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
55.53
|
51.64
|
63.48
|
40.35
|
77.82
|
73.47
|
|||||
|
Price / Book Value
|
5.33
|
4.88
|
5.89
|
4.34
|
7.89
|
7.78
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.25
|
32.00
|
41.87
|
30.11
|
57.23
|
54.65
|
|||||
|
Close Price ($)
|
316.56
|
337.33
|
362.88
|
241.59
|
401.12
|
363.80
|
|||||
|
High Price ($)
|
360.67
|
359.99
|
364.31
|
405.86
|
413.89
|
369.82
|
|||||
|
Low Price ($)
|
289.82
|
289.82
|
230.00
|
194.23
|
292.79
|
200.07
|
|||||
|
Market Cap ($ Cr)
|
32,906.99
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.12
|
0.14
|
0.16
|
0.16
|
0.17
|
0.20
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.66
|
3.01
|
2.30
|
3.32
|
3.36
|
3.90
|
|||||
|
Quick Ratio
|
3.66
|
--
|
2.30
|
3.44
|
3.49
|
4.02
|
|||||
|
Interest Coverage
|
17.24
|
16.01
|
13.28
|
25.08
|
39.59
|
43.26
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
36.58
|
50.11
|
50.23
|
36.81
|
33.87
|
31.97
|
|||||
|
Asset Turnover
|
0.31
|
0.33
|
0.32
|
0.32
|
0.31
|
0.31
|
|||||
|
Receivable days
|
--
|
173.34
|
152.91
|
124.33
|
113.35
|
105.48
|
|||||
|
Inventory Days
|
--
|
0.00
|
-34.44
|
-75.48
|
-68.79
|
-36.27
|
|||||
|
Payable days
|
--
|
32.52
|
24.77
|
18.13
|
20.92
|
26.74
|
|||||
|
Cash Conversion Cycle
|
--
|
140.82
|
93.70
|
30.71
|
23.64
|
42.46
|