Market cap
$459,822 Mln
Revenue (TTM)
$64,386 Mln
P/E Ratio
74.1
P/B Ratio
50.5
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
64,386.00
|
61,160.00
|
56,334.00
|
54,318.00
|
58,054.00
|
56,197.00
|
|||||
|
Cost of Revenue
|
18,365.00
|
18,204.00
|
16,904.00
|
20,415.00
|
17,414.00
|
17,446.00
|
|||||
|
Gross Profit
|
46,021.00
|
42,956.00
|
39,430.00
|
33,903.00
|
40,640.00
|
38,751.00
|
|||||
|
Operating Expenses
|
27,142.00
|
22,865.00
|
30,293.00
|
21,146.00
|
22,523.00
|
20,827.00
|
|||||
|
Operating Profit (EBIT)
|
18,879.00
|
20,091.00
|
9,137.00
|
12,757.00
|
18,117.00
|
17,924.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2,596.00
|
-2,551.00
|
|||||
|
Profit before Tax
|
8,699.00
|
6,597.00
|
3,716.00
|
6,250.00
|
13,477.00
|
12,989.00
|
|||||
|
Provision for Tax
|
2,383.00
|
2,364.00
|
-570.00
|
1,377.00
|
1,632.00
|
1,440.00
|
|||||
|
Profit after Tax (Net Income)
|
6,314.00
|
4,226.00
|
4,278.00
|
4,863.00
|
11,836.00
|
11,542.00
|
|||||
|
Minority Interest
|
-6.00
|
-7.00
|
-8.00
|
-10.00
|
-9.00
|
-7.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
11,836.00
|
11,542.00
|
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
|
-5,935.00
|
-3,228.00
|
3,364.00
|
10,397.00
|
17,287.00
|
15,436.00
|
|||||
|
Minority Interest
|
-6.00
|
--
|
--
|
37.00
|
33.00
|
28.00
|
|||||
|
Non-Current Liabilities
|
99,361.00
|
93,899.00
|
93,048.00
|
86,473.00
|
91,980.00
|
95,899.00
|
|||||
|
Current Liabilities
|
41,642.00
|
43,289.00
|
38,749.00
|
37,841.00
|
29,538.00
|
35,194.00
|
|||||
|
Total Liabilities
|
176,757.00
|
133,960.00
|
135,161.00
|
134,711.00
|
138,805.00
|
146,529.00
|
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
|
101,446.00
|
104,898.00
|
109,579.00
|
101,709.00
|
110,342.00
|
118,601.00
|
|||||
|
Current Assets
|
33,669.00
|
29,062.00
|
25,582.00
|
33,002.00
|
28,463.00
|
27,928.00
|
|||||
|
Total Assets
|
176,776.00
|
133,960.00
|
135,161.00
|
134,711.00
|
138,805.00
|
146,529.00
|
|||||
|
Total Debt*
|
70,822.00
|
69,068.00
|
67,841.00
|
60,120.00
|
64,191.00
|
77,575.00
|
|||||
|
Net Current Assets
|
-7,973.00
|
-14,227.00
|
-13,167.00
|
-4,839.00
|
-1,075.00
|
-7,266.00
|
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
|
--
|
19,030.00
|
18,806.00
|
22,839.00
|
24,943.00
|
22,777.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6,643.00
|
-20,820.00
|
-2,009.00
|
-623.00
|
-2,344.00
|
|||||
|
Cash from Financing Activities
|
--
|
-12,724.00
|
-5,211.00
|
-17,222.00
|
-24,803.00
|
-19,039.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-483.00
|
1,297.00
|
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 ($)
|
3.56
|
2.38
|
2.41
|
2.74
|
6.66
|
6.49
|
|||||
|
Cash EPS ($)
|
3.51
|
6.97
|
7.14
|
7.65
|
11.42
|
11.28
|
|||||
|
Adjusted Book Value ($)
|
-3.36
|
--
|
1.90
|
5.87
|
9.72
|
8.68
|
|||||
|
Dividend per Share ($)
|
2.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.73
|
10.61
|
12.89
|
14.03
|
12.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
10.04
|
10.06
|
12.45
|
13.64
|
12.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.17
|
6.04
|
6.40
|
13.57
|
11.95
|
|||||
|
ROE (%)
|
--
|
6,214.71
|
62.18
|
35.13
|
72.34
|
80.90
|
|||||
|
ROA (%)
|
3.57
|
3.14
|
3.17
|
3.56
|
8.30
|
7.77
|
|||||
|
EBIT Margin (%)
|
20.68
|
15.52
|
11.58
|
15.60
|
27.06
|
27.42
|
|||||
|
Net Margin (%)
|
9.81
|
6.91
|
7.59
|
8.95
|
21.34
|
21.52
|
|||||
|
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 (%)
|
10.39
|
0.09
|
0.04
|
-0.06
|
0.03
|
0.23
|
|||||
|
EBIT Growth (%)
|
125.97
|
45.46
|
-23.01
|
-46.05
|
1.91
|
163.36
|
|||||
|
Net Profit Growth (%)
|
67.99
|
-1.22
|
-12.03
|
-58.91
|
2.55
|
150.04
|
|||||
|
EPS Growth (%)
|
67.77
|
-0.01
|
-0.12
|
-0.59
|
0.03
|
1.50
|
|||||
|
Book Value Growth (%)
|
-4,203.16
|
--
|
--
|
--
|
--
|
--
|
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
|
74.13
|
95.92
|
73.65
|
56.47
|
24.28
|
20.86
|
|||||
|
Price / Book Value
|
50.46
|
-125.57
|
93.66
|
26.41
|
16.62
|
15.60
|
|||||
|
Dividend Yield (%)
|
2.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.88
|
26.61
|
25.31
|
18.75
|
14.16
|
12.89
|
|||||
|
Close Price ($)
|
251.64
|
228.49
|
177.70
|
154.97
|
161.61
|
135.40
|
|||||
|
High Price ($)
|
255.96
|
244.81
|
207.32
|
168.11
|
175.91
|
136.83
|
|||||
|
Low Price ($)
|
184.39
|
164.39
|
153.58
|
130.96
|
128.26
|
101.81
|
|||||
|
Market Cap ($ Cr)
|
459,821.58
|
--
|
--
|
--
|
--
|
--
|
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
|
-10.53
|
-21.40
|
20.17
|
5.78
|
3.71
|
5.03
|
|||||
|
Short term debt to equity ratio
|
-1.41
|
-2.71
|
2.02
|
0.69
|
0.25
|
0.82
|
|||||
|
Current Ratio
|
0.81
|
0.67
|
0.66
|
0.87
|
0.96
|
0.79
|
|||||
|
Quick Ratio
|
0.69
|
0.56
|
0.55
|
0.76
|
0.84
|
0.70
|
|||||
|
Interest Coverage
|
3.98
|
3.28
|
2.32
|
3.81
|
7.04
|
6.36
|
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 (%)
|
21.47
|
20.58
|
19.38
|
20.54
|
19.39
|
17.75
|
|||||
|
Asset Turnover
|
0.36
|
0.45
|
0.42
|
0.40
|
0.41
|
0.38
|
|||||
|
Receivable days
|
--
|
70.20
|
71.56
|
75.34
|
66.79
|
61.09
|
|||||
|
Inventory Days
|
--
|
91.61
|
89.45
|
68.68
|
70.34
|
67.39
|
|||||
|
Payable days
|
--
|
65.58
|
71.66
|
59.24
|
60.99
|
53.99
|
|||||
|
Cash Conversion Cycle
|
--
|
96.23
|
89.35
|
84.79
|
76.13
|
74.49
|