Market cap
$26,283 Mln
Revenue (TTM)
$3,081 Mln
P/E Ratio
25.2
P/B Ratio
2.2
Div. Yield
3.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,080.83
|
3,038.86
|
2,913.76
|
2,767.91
|
2,593.45
|
2,294.85
|
|||||
|
Cost of Revenue
|
1,457.57
|
1,002.98
|
1,073.46
|
988.13
|
919.11
|
853.94
|
|||||
|
Gross Profit
|
1,623.25
|
2,035.88
|
1,840.30
|
1,779.78
|
1,674.33
|
1,440.91
|
|||||
|
Operating Expenses
|
746.91
|
1,122.02
|
924.55
|
893.50
|
889.04
|
828.21
|
|||||
|
Operating Profit (EBIT)
|
876.34
|
913.86
|
915.75
|
886.28
|
785.29
|
612.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
595.78
|
621.90
|
|||||
|
Profit before Tax
|
1,034.62
|
1,055.46
|
1,082.62
|
938.59
|
1,151.08
|
1,010.09
|
|||||
|
Provision for Tax
|
-0.71
|
-1.14
|
0.45
|
10.15
|
14.65
|
5.73
|
|||||
|
Profit after Tax (Net Income)
|
1,028.74
|
1,052.55
|
1,081.99
|
928.83
|
1,136.78
|
1,004.30
|
|||||
|
Minority Interest
|
-7.84
|
-5.30
|
-0.18
|
0.61
|
0.34
|
-0.06
|
|||||
|
Consolidated Profit
|
545.01
|
1,049.33
|
1,079.93
|
927.16
|
1,134.68
|
1,004.30
|
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
|
12,022.41
|
11,611.34
|
11,941.09
|
11,783.32
|
11,256.24
|
10,936.46
|
|||||
|
Minority Interest
|
-7.84
|
--
|
--
|
--
|
0.08
|
0.57
|
|||||
|
Non-Current Liabilities
|
8,854.25
|
8,588.94
|
8,313.36
|
8,198.87
|
9,201.53
|
8,965.56
|
|||||
|
Current Liabilities
|
1,217.44
|
739.61
|
746.29
|
694.55
|
659.11
|
64.03
|
|||||
|
Total Liabilities
|
23,517.80
|
22,192.14
|
21,000.74
|
20,678.21
|
20,457.76
|
19,902.02
|
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
|
144.14
|
21,165.53
|
20,733.66
|
20,147.25
|
19,686.70
|
19,305.88
|
|||||
|
Current Assets
|
80.68
|
187.23
|
267.08
|
530.96
|
771.06
|
596.14
|
|||||
|
Total Assets
|
23,872.96
|
22,192.14
|
21,000.74
|
20,678.21
|
20,457.76
|
19,902.02
|
|||||
|
Total Debt*
|
9,189.94
|
9,328.55
|
8,250.53
|
8,135.05
|
8,694.41
|
8,275.53
|
|||||
|
Net Current Assets
|
-1,491.92
|
-1,189.90
|
-479.21
|
-163.59
|
771.06
|
596.14
|
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
|
--
|
1,678.61
|
1,607.88
|
1,560.03
|
1,421.93
|
1,203.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,399.87
|
-996.86
|
-928.96
|
-560.42
|
-624.05
|
|||||
|
Cash from Financing Activities
|
--
|
-192.73
|
-874.90
|
-834.36
|
-671.06
|
-348.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
190.46
|
230.26
|
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 ($)
|
7.24
|
7.41
|
7.58
|
6.53
|
8.12
|
7.18
|
|||||
|
Cash EPS ($)
|
--
|
13.85
|
13.52
|
12.25
|
13.94
|
12.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
81.78
|
83.68
|
82.85
|
80.40
|
78.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.82
|
11.27
|
10.97
|
10.16
|
8.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
9.96
|
9.88
|
9.58
|
8.91
|
7.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.12
|
5.40
|
4.66
|
5.81
|
5.33
|
|||||
|
ROE (%)
|
8.64
|
8.94
|
9.12
|
8.06
|
10.24
|
9.26
|
|||||
|
ROA (%)
|
4.36
|
4.87
|
5.19
|
4.52
|
5.63
|
5.14
|
|||||
|
EBIT Margin (%)
|
31.04
|
43.26
|
44.93
|
41.35
|
53.26
|
53.62
|
|||||
|
Net Margin (%)
|
33.39
|
34.64
|
37.13
|
33.56
|
35.64
|
34.43
|
|||||
|
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 (%)
|
3.35
|
0.04
|
0.05
|
0.07
|
0.13
|
0.00
|
|||||
|
EBIT Growth (%)
|
-31.71
|
0.42
|
14.38
|
-17.13
|
12.24
|
18.48
|
|||||
|
Net Profit Growth (%)
|
-11.89
|
-2.72
|
16.49
|
-18.29
|
13.19
|
21.35
|
|||||
|
EPS Growth (%)
|
-10.95
|
-0.02
|
0.16
|
-0.20
|
0.13
|
0.21
|
|||||
|
Book Value Growth (%)
|
1.66
|
--
|
--
|
--
|
--
|
--
|
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
|
25.25
|
24.46
|
29.01
|
28.67
|
19.89
|
35.19
|
|||||
|
Price / Book Value
|
2.19
|
2.22
|
2.63
|
2.26
|
2.01
|
3.23
|
|||||
|
Dividend Yield (%)
|
3.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.80
|
15.66
|
18.34
|
17.52
|
13.98
|
21.72
|
|||||
|
Close Price ($)
|
188.69
|
181.31
|
219.97
|
187.22
|
161.52
|
252.59
|
|||||
|
High Price ($)
|
206.48
|
230.21
|
239.29
|
198.66
|
259.05
|
254.61
|
|||||
|
Low Price ($)
|
160.19
|
166.73
|
169.37
|
153.07
|
158.35
|
154.84
|
|||||
|
Market Cap ($ Cr)
|
26,283.39
|
--
|
--
|
--
|
--
|
--
|
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
|
0.67
|
0.80
|
0.69
|
0.69
|
0.77
|
0.76
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.06
|
0.07
|
0.00
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
0.07
|
0.25
|
0.36
|
0.76
|
1.17
|
9.31
|
|||||
|
Quick Ratio
|
0.07
|
--
|
--
|
--
|
1.12
|
10.16
|
|||||
|
Interest Coverage
|
4.75
|
5.07
|
5.78
|
5.56
|
6.00
|
5.58
|
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 (%)
|
--
|
--
|
--
|
--
|
-4.71
|
0.81
|
|||||
|
Asset Turnover
|
0.13
|
0.14
|
0.14
|
0.13
|
0.13
|
0.12
|
|||||
|
Receivable days
|
--
|
--
|
--
|
-16.12
|
-7.29
|
2.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
12.03
|
-4.30
|
-28.77
|
|||||
|
Payable days
|
--
|
32.45
|
29.54
|
29.66
|
27.13
|
33.65
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-33.75
|
-38.72
|
-59.49
|