Market cap
$48,701 Mln
Revenue (TTM)
$22,108 Mln
P/E Ratio
41
P/B Ratio
3.6
Div. Yield
1.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
22,108.00
|
21,747.00
|
22,486.00
|
22,098.00
|
17,288.00
|
20,613.00
|
|||||
|
Cost of Revenue
|
16,726.00
|
16,123.00
|
16,505.00
|
15,715.00
|
12,991.00
|
14,633.00
|
|||||
|
Gross Profit
|
5,382.00
|
5,624.00
|
5,981.00
|
6,383.00
|
4,297.00
|
5,980.00
|
|||||
|
Operating Expenses
|
3,823.00
|
3,717.00
|
3,883.00
|
3,914.00
|
2,393.00
|
3,335.00
|
|||||
|
Operating Profit (EBIT)
|
1,559.00
|
1,907.00
|
2,098.00
|
2,296.00
|
1,904.00
|
2,645.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,329.00
|
1,798.00
|
2,274.00
|
2,084.00
|
3,823.00
|
2,400.00
|
|||||
|
Provision for Tax
|
51.00
|
240.00
|
1,062.00
|
-644.00
|
616.00
|
699.00
|
|||||
|
Profit after Tax (Net Income)
|
1,220.00
|
1,484.00
|
5,604.00
|
1,440.00
|
3,534.00
|
1,664.00
|
|||||
|
Minority Interest
|
-103.00
|
-103.00
|
-104.00
|
-80.00
|
50.00
|
-37.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,534.00
|
1,664.00
|
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
|
13,147.00
|
13,804.00
|
14,081.00
|
8,677.00
|
7,758.00
|
6,767.00
|
|||||
|
Minority Interest
|
-103.00
|
--
|
--
|
--
|
318.00
|
327.00
|
|||||
|
Non-Current Liabilities
|
14,669.00
|
15,948.00
|
15,116.00
|
16,836.00
|
11,978.00
|
12,451.00
|
|||||
|
Current Liabilities
|
9,231.00
|
7,114.00
|
7,892.00
|
6,981.00
|
6,032.00
|
6,627.00
|
|||||
|
Total Liabilities
|
46,603.00
|
37,190.00
|
37,403.00
|
32,822.00
|
26,086.00
|
26,172.00
|
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
|
27,958.00
|
28,657.00
|
27,512.00
|
13,246.00
|
16,207.00
|
14,765.00
|
|||||
|
Current Assets
|
9,414.00
|
8,533.00
|
9,891.00
|
19,576.00
|
9,879.00
|
11,407.00
|
|||||
|
Total Assets
|
46,603.00
|
37,190.00
|
37,403.00
|
32,822.00
|
26,086.00
|
26,172.00
|
|||||
|
Total Debt*
|
12,394.00
|
12,669.00
|
12,710.00
|
14,626.00
|
9,371.00
|
10,223.00
|
|||||
|
Net Current Assets
|
183.00
|
1,419.00
|
1,999.00
|
11,889.00
|
3,847.00
|
4,780.00
|
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
|
--
|
2,089.00
|
563.00
|
2,607.00
|
1,743.00
|
2,237.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-343.00
|
-2,025.00
|
-660.00
|
1,745.00
|
-692.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,672.00
|
-4,636.00
|
4,612.00
|
-2,931.00
|
-1,562.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
557.00
|
-17.00
|
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 ($)
|
1.44
|
1.75
|
6.20
|
1.69
|
4.15
|
1.87
|
|||||
|
Cash EPS ($)
|
--
|
3.26
|
7.57
|
2.31
|
4.59
|
2.25
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.30
|
15.59
|
10.16
|
9.10
|
7.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.47
|
0.62
|
3.05
|
2.05
|
2.52
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.00
|
0.05
|
2.54
|
1.63
|
2.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.57
|
22.37
|
7.12
|
20.72
|
9.71
|
|||||
|
ROE (%)
|
8.29
|
10.64
|
49.25
|
17.52
|
48.66
|
25.56
|
|||||
|
ROA (%)
|
2.63
|
3.98
|
15.96
|
4.89
|
13.53
|
6.49
|
|||||
|
EBIT Margin (%)
|
4.30
|
10.37
|
12.69
|
10.39
|
23.86
|
11.43
|
|||||
|
Net Margin (%)
|
5.52
|
6.82
|
24.92
|
6.52
|
20.44
|
8.07
|
|||||
|
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 (%)
|
-1.58
|
-0.03
|
0.02
|
0.28
|
-0.16
|
0.18
|
|||||
|
EBIT Growth (%)
|
-71.20
|
-20.95
|
24.30
|
-44.34
|
75.01
|
-25.25
|
|||||
|
Net Profit Growth (%)
|
-71.23
|
-73.52
|
289.17
|
-59.25
|
112.38
|
-16.04
|
|||||
|
EPS Growth (%)
|
-67.73
|
-0.72
|
2.68
|
-0.59
|
1.21
|
-0.18
|
|||||
|
Book Value Growth (%)
|
-7.76
|
--
|
--
|
--
|
--
|
--
|
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
|
41.03
|
30.15
|
11.00
|
34.08
|
9.95
|
28.96
|
|||||
|
Price / Book Value
|
3.59
|
3.24
|
4.38
|
5.66
|
4.53
|
7.12
|
|||||
|
Dividend Yield (%)
|
1.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.92
|
15.82
|
17.23
|
23.45
|
9.21
|
20.57
|
|||||
|
Close Price ($)
|
73.35
|
52.84
|
68.26
|
57.45
|
41.25
|
54.24
|
|||||
|
High Price ($)
|
81.09
|
81.09
|
83.32
|
60.04
|
54.64
|
58.89
|
|||||
|
Low Price ($)
|
50.24
|
50.30
|
53.13
|
40.28
|
33.10
|
34.21
|
|||||
|
Market Cap ($ Cr)
|
48,701.12
|
--
|
--
|
--
|
--
|
--
|
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
|
0.78
|
0.92
|
0.90
|
1.69
|
1.21
|
1.51
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.03
|
0.09
|
0.01
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
1.02
|
1.20
|
1.25
|
2.80
|
1.64
|
1.72
|
|||||
|
Quick Ratio
|
0.72
|
0.85
|
0.96
|
2.54
|
1.20
|
1.42
|
|||||
|
Interest Coverage
|
4.98
|
6.54
|
4.92
|
10.88
|
13.66
|
7.39
|
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 (%)
|
14.68
|
12.14
|
11.79
|
9.41
|
19.49
|
14.10
|
|||||
|
Asset Turnover
|
0.48
|
0.58
|
0.64
|
0.75
|
0.66
|
0.80
|
|||||
|
Receivable days
|
--
|
44.42
|
38.42
|
45.04
|
66.30
|
56.20
|
|||||
|
Inventory Days
|
--
|
54.17
|
45.61
|
51.86
|
64.81
|
44.92
|
|||||
|
Payable days
|
--
|
58.45
|
54.67
|
61.78
|
72.64
|
53.29
|
|||||
|
Cash Conversion Cycle
|
--
|
40.14
|
29.36
|
35.13
|
58.47
|
47.82
|