Market cap
$18,475 Mln
Revenue (TTM)
$42,201 Mln
P/E Ratio
14.6
P/B Ratio
5.8
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42,201.00
|
41,691.00
|
41,528.00
|
43,452.00
|
46,298.00
|
51,761.00
|
|||||
|
Cost of Revenue
|
32,631.00
|
32,318.00
|
32,143.00
|
33,849.00
|
36,386.00
|
40,121.00
|
|||||
|
Gross Profit
|
9,570.00
|
9,373.00
|
9,385.00
|
9,603.00
|
9,912.00
|
11,640.00
|
|||||
|
Operating Expenses
|
7,731.00
|
7,623.00
|
7,651.00
|
8,029.00
|
8,117.00
|
8,635.00
|
|||||
|
Operating Profit (EBIT)
|
1,839.00
|
1,750.00
|
1,734.00
|
1,574.00
|
1,795.00
|
3,039.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
29.00
|
--
|
|||||
|
Profit before Tax
|
1,739.00
|
1,406.00
|
1,299.00
|
1,621.00
|
1,788.00
|
3,024.00
|
|||||
|
Provision for Tax
|
468.00
|
337.00
|
372.00
|
381.00
|
370.00
|
574.00
|
|||||
|
Profit after Tax (Net Income)
|
1,272.00
|
1,069.00
|
927.00
|
1,241.00
|
1,419.00
|
2,454.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
681.00
|
1,069.00
|
927.00
|
1,241.00
|
1,419.00
|
2,454.00
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
3,183.00
|
2,964.00
|
2,808.00
|
3,053.00
|
2,795.00
|
3,020.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,988.00
|
4,027.00
|
3,958.00
|
4,005.00
|
4,029.00
|
3,810.00
|
|||||
|
Current Liabilities
|
8,936.00
|
7,679.00
|
8,016.00
|
7,909.00
|
8,979.00
|
10,674.00
|
|||||
|
Total Liabilities
|
25,043.00
|
14,670.00
|
14,782.00
|
14,967.00
|
15,803.00
|
17,504.00
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
6,126.00
|
6,166.00
|
6,558.00
|
7,070.00
|
7,001.00
|
6,965.00
|
|||||
|
Current Assets
|
9,981.00
|
8,504.00
|
8,224.00
|
7,897.00
|
8,802.00
|
10,539.00
|
|||||
|
Total Assets
|
25,043.00
|
14,670.00
|
14,782.00
|
14,967.00
|
15,803.00
|
17,504.00
|
|||||
|
Total Debt*
|
4,133.00
|
4,133.00
|
4,053.00
|
3,982.00
|
3,978.00
|
3,888.00
|
|||||
|
Net Current Assets
|
1,045.00
|
825.00
|
208.00
|
-12.00
|
-177.00
|
-135.00
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,962.00
|
2,098.00
|
1,470.00
|
1,824.00
|
3,252.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-730.00
|
-704.00
|
-781.00
|
-962.00
|
-1,372.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,083.00
|
-1,309.00
|
-1,144.00
|
-1,806.00
|
-4,297.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-944.00
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
6.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
15.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
4.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.32
|
13.34
|
17.98
|
20.74
|
31.69
|
|||||
|
ROE (%)
|
41.39
|
37.04
|
31.63
|
42.44
|
48.80
|
64.52
|
|||||
|
ROA (%)
|
5.21
|
7.26
|
6.23
|
8.07
|
8.52
|
13.42
|
|||||
|
EBIT Margin (%)
|
4.22
|
3.48
|
3.24
|
3.85
|
3.94
|
5.90
|
|||||
|
Net Margin (%)
|
3.01
|
2.56
|
2.23
|
2.86
|
3.06
|
4.74
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.45
|
0.00
|
-0.04
|
-0.06
|
-0.11
|
0.10
|
|||||
|
EBIT Growth (%)
|
61.41
|
7.80
|
-19.55
|
-8.23
|
-40.21
|
25.69
|
|||||
|
Net Profit Growth (%)
|
29.45
|
15.32
|
-25.30
|
-12.54
|
-42.18
|
36.48
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
14.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
5.80
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
4.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.88
|
1.05
|
1.03
|
0.98
|
0.70
|
0.24
|
|||||
|
Close Price ($)
|
86.26
|
65.10
|
85.86
|
72.49
|
88.72
|
96.64
|
|||||
|
High Price ($)
|
91.27
|
91.68
|
103.71
|
93.32
|
112.96
|
141.97
|
|||||
|
Low Price ($)
|
55.10
|
54.99
|
69.29
|
62.30
|
60.79
|
85.58
|
|||||
|
Market Cap ($ Cr)
|
18,474.91
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.36
|
1.39
|
1.44
|
1.30
|
1.42
|
1.29
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.21
|
0.22
|
0.21
|
0.23
|
0.22
|
|||||
|
Current Ratio
|
1.12
|
1.11
|
1.03
|
1.00
|
0.98
|
0.99
|
|||||
|
Quick Ratio
|
0.41
|
0.43
|
0.39
|
0.37
|
0.41
|
0.43
|
|||||
|
Interest Coverage
|
39.64
|
30.87
|
26.39
|
32.17
|
52.09
|
122.12
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 | Jan-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.18
|
2.50
|
2.51
|
2.16
|
2.46
|
2.01
|
|||||
|
Asset Turnover
|
1.73
|
2.83
|
2.79
|
2.82
|
2.78
|
2.83
|
|||||
|
Receivable days
|
--
|
9.14
|
8.72
|
8.74
|
8.61
|
7.42
|
|||||
|
Inventory Days
|
--
|
58.29
|
57.06
|
54.48
|
55.74
|
52.70
|
|||||
|
Payable days
|
--
|
54.95
|
54.64
|
55.70
|
62.69
|
62.73
|
|||||
|
Cash Conversion Cycle
|
--
|
12.48
|
11.14
|
7.52
|
1.66
|
-2.62
|