Market cap
$15,174 Mln
Revenue (TTM)
$13,246 Mln
P/E Ratio
22.2
P/B Ratio
1.4
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13,246.20
|
13,054.40
|
12,790.10
|
12,308.70
|
11,875.00
|
11,837.70
|
|||||
|
Cost of Revenue
|
8,517.40
|
8,065.30
|
8,046.00
|
8,276.40
|
7,945.20
|
8,520.40
|
|||||
|
Gross Profit
|
4,728.80
|
4,989.10
|
4,744.10
|
4,032.30
|
3,929.80
|
3,317.30
|
|||||
|
Operating Expenses
|
3,823.70
|
4,055.60
|
2,492.80
|
2,392.20
|
2,179.80
|
2,056.70
|
|||||
|
Operating Profit (EBIT)
|
905.10
|
933.50
|
2,251.30
|
1,640.10
|
1,750.00
|
1,260.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
905.10
|
933.50
|
2,251.30
|
1,640.10
|
1,750.00
|
1,260.60
|
|||||
|
Provision for Tax
|
202.40
|
195.00
|
472.20
|
356.30
|
342.80
|
279.60
|
|||||
|
Profit after Tax (Net Income)
|
702.70
|
738.50
|
1,779.10
|
1,283.80
|
1,407.20
|
981.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
213.80
|
738.50
|
1,779.10
|
1,283.80
|
1,314.20
|
824.20
|
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
|
10,809.50
|
11,119.10
|
10,961.10
|
9,651.40
|
8,735.00
|
11,416.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
52,573.90
|
52,975.30
|
50,716.70
|
3,430.40
|
52,423.70
|
3,900.60
|
|||||
|
Current Liabilities
|
101.80
|
--
|
676.00
|
-9,448.60
|
367.50
|
-11,514.70
|
|||||
|
Total Liabilities
|
63,587.00
|
64,094.40
|
62,353.80
|
63,255.20
|
61,526.20
|
70,115.60
|
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
|
61,656.00
|
62,506.40
|
60,732.00
|
118.10
|
59,924.90
|
45,612.00
|
|||||
|
Current Assets
|
1,829.20
|
1,588.00
|
1,621.80
|
970.90
|
1,601.30
|
13,902.20
|
|||||
|
Total Assets
|
65,314.40
|
64,094.40
|
62,353.80
|
63,255.20
|
61,526.20
|
70,115.60
|
|||||
|
Total Debt*
|
3,763.80
|
3,903.00
|
3,861.20
|
3,430.40
|
3,429.80
|
3,464.80
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
687.70
|
1,513.20
|
1,202.80
|
1,418.70
|
1,387.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
548.90
|
-344.40
|
-725.90
|
-955.90
|
-1,340.60
|
|||||
|
Cash from Financing Activities
|
--
|
-1,241.20
|
-1,152.00
|
-450.10
|
-418.60
|
-168.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
44.20
|
-122.00
|
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 ($)
|
4.29
|
4.39
|
9.79
|
6.57
|
7.00
|
4.80
|
|||||
|
Cash EPS ($)
|
4.31
|
5.13
|
10.43
|
7.12
|
7.55
|
5.39
|
|||||
|
Adjusted Book Value ($)
|
68.28
|
66.17
|
60.35
|
49.37
|
43.48
|
55.90
|
|||||
|
Dividend per Share ($)
|
1.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.09
|
8.33
|
6.15
|
7.06
|
6.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.31
|
7.64
|
5.46
|
6.55
|
6.25
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.95
|
12.75
|
10.17
|
10.41
|
6.74
|
|||||
|
ROE (%)
|
6.41
|
6.69
|
17.26
|
13.96
|
13.97
|
8.80
|
|||||
|
ROA (%)
|
1.07
|
1.17
|
2.83
|
2.06
|
2.14
|
1.39
|
|||||
|
EBIT Margin (%)
|
5.54
|
8.75
|
19.17
|
14.91
|
16.32
|
12.21
|
|||||
|
Net Margin (%)
|
5.30
|
5.66
|
13.91
|
10.43
|
11.85
|
8.29
|
|||||
|
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 (%)
|
3.26
|
0.02
|
0.04
|
0.04
|
0.00
|
-0.10
|
|||||
|
EBIT Growth (%)
|
-65.51
|
-53.42
|
33.65
|
-5.34
|
34.10
|
25.46
|
|||||
|
Net Profit Growth (%)
|
-53.74
|
-58.49
|
38.58
|
-8.77
|
43.45
|
23.71
|
|||||
|
EPS Growth (%)
|
-48.71
|
-0.55
|
0.49
|
-0.06
|
0.46
|
0.24
|
|||||
|
Book Value Growth (%)
|
4.09
|
--
|
--
|
--
|
--
|
--
|
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
|
22.24
|
17.63
|
7.46
|
6.89
|
5.86
|
5.12
|
|||||
|
Price / Book Value
|
1.36
|
1.17
|
1.21
|
0.92
|
0.94
|
0.44
|
|||||
|
Dividend Yield (%)
|
1.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-15.26
|
-8.26
|
-13.54
|
-12.05
|
4.48
|
|||||
|
Close Price ($)
|
89.40
|
77.50
|
73.03
|
45.22
|
41.03
|
24.57
|
|||||
|
High Price ($)
|
93.22
|
84.48
|
77.63
|
52.15
|
46.64
|
31.98
|
|||||
|
Low Price ($)
|
68.28
|
66.81
|
44.83
|
36.27
|
24.23
|
21.87
|
|||||
|
Market Cap ($ Cr)
|
15,173.71
|
--
|
--
|
--
|
--
|
--
|
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
|
0.35
|
0.35
|
0.35
|
0.36
|
0.39
|
0.30
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.03
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
17.97
|
--
|
2.40
|
-0.10
|
4.36
|
-1.21
|
|||||
|
Quick Ratio
|
17.97
|
--
|
--
|
-5.73
|
--
|
-1.59
|
|||||
|
Interest Coverage
|
5.29
|
5.47
|
12.19
|
9.42
|
10.28
|
7.81
|
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 (%)
|
12.31
|
10.95
|
11.41
|
86.54
|
12.48
|
105.08
|
|||||
|
Asset Turnover
|
0.20
|
0.21
|
0.20
|
0.20
|
0.18
|
0.17
|
|||||
|
Receivable days
|
--
|
40.41
|
172.93
|
180.04
|
214.09
|
381.01
|
|||||
|
Inventory Days
|
--
|
--
|
-2,412.05
|
-2,344.91
|
-200.92
|
-195.89
|
|||||
|
Payable days
|
--
|
--
|
--
|
8.42
|
8.04
|
6.82
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,173.29
|
5.13
|
178.30
|