Market cap
$25,982 Mln
Revenue (TTM)
$18,007 Mln
P/E Ratio
14.4
P/B Ratio
2.6
Div. Yield
0.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18,007.17
|
14,705.53
|
13,638.75
|
12,142.94
|
11,166.50
|
9,455.47
|
|||||
|
Cost of Revenue
|
9,931.37
|
11,791.82
|
10,517.14
|
9,418.54
|
8,728.49
|
7,432.69
|
|||||
|
Gross Profit
|
8,075.81
|
2,913.71
|
3,121.62
|
2,724.40
|
2,438.01
|
2,022.77
|
|||||
|
Operating Expenses
|
5,610.70
|
579.43
|
857.12
|
969.99
|
718.33
|
739.87
|
|||||
|
Operating Profit (EBIT)
|
2,465.11
|
2,334.28
|
2,264.49
|
1,754.40
|
1,719.68
|
1,282.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,411.37
|
2,280.54
|
2,264.49
|
1,754.40
|
1,719.68
|
1,282.91
|
|||||
|
Provision for Tax
|
476.77
|
495.77
|
509.92
|
370.56
|
334.73
|
251.89
|
|||||
|
Profit after Tax (Net Income)
|
1,928.02
|
1,779.40
|
1,756.12
|
1,381.36
|
1,381.06
|
1,022.49
|
|||||
|
Minority Interest
|
-6.58
|
-5.38
|
1.54
|
-0.62
|
-3.89
|
-8.53
|
|||||
|
Consolidated Profit
|
960.54
|
1,779.40
|
1,756.12
|
1,381.36
|
1,381.06
|
1,022.49
|
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
|
10,204.30
|
9,700.82
|
8,395.11
|
7,455.43
|
6,748.33
|
6,653.01
|
|||||
|
Minority Interest
|
-6.58
|
--
|
--
|
--
|
19.83
|
14.72
|
|||||
|
Non-Current Liabilities
|
7,736.55
|
7,818.62
|
7,757.43
|
7,412.53
|
6,971.88
|
7,114.84
|
|||||
|
Current Liabilities
|
27,725.20
|
26,540.56
|
24,402.40
|
22,320.25
|
20,121.06
|
18,303.85
|
|||||
|
Total Liabilities
|
73,402.31
|
44,071.07
|
40,567.27
|
37,202.02
|
33,861.10
|
32,086.41
|
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
|
7,748.83
|
7,181.42
|
7,125.24
|
6,854.71
|
6,828.26
|
6,465.87
|
|||||
|
Current Assets
|
37,928.28
|
36,889.65
|
33,442.03
|
30,347.31
|
27,032.84
|
25,620.54
|
|||||
|
Total Assets
|
83,605.40
|
44,071.07
|
40,567.27
|
37,202.02
|
33,861.10
|
32,086.41
|
|||||
|
Total Debt*
|
2,841.04
|
2,839.73
|
2,840.97
|
2,842.44
|
2,837.19
|
3,267.07
|
|||||
|
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
|
--
|
3,639.54
|
3,678.37
|
2,929.24
|
2,568.60
|
2,183.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,029.34
|
-2,184.49
|
-1,961.96
|
-1,891.36
|
-2,989.15
|
|||||
|
Cash from Financing Activities
|
--
|
-1,026.45
|
-852.49
|
-1,062.50
|
-771.99
|
5.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-94.74
|
-803.52
|
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 ($)
|
4.86
|
4.46
|
4.38
|
3.40
|
3.30
|
2.45
|
|||||
|
Cash EPS ($)
|
--
|
4.34
|
3.95
|
3.43
|
3.43
|
2.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
24.30
|
20.94
|
18.34
|
16.13
|
15.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.12
|
9.18
|
7.21
|
6.14
|
5.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.69
|
8.91
|
7.08
|
6.01
|
5.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.97
|
16.31
|
13.89
|
14.16
|
10.79
|
|||||
|
ROE (%)
|
19.31
|
19.67
|
22.16
|
19.45
|
20.61
|
15.77
|
|||||
|
ROA (%)
|
2.38
|
4.20
|
4.52
|
3.89
|
4.19
|
3.37
|
|||||
|
EBIT Margin (%)
|
10.74
|
16.35
|
17.53
|
15.50
|
16.57
|
15.12
|
|||||
|
Net Margin (%)
|
10.71
|
12.10
|
12.88
|
11.38
|
12.37
|
10.81
|
|||||
|
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 (%)
|
26.05
|
0.08
|
0.12
|
0.09
|
0.18
|
0.17
|
|||||
|
EBIT Growth (%)
|
-19.06
|
0.57
|
27.08
|
1.72
|
29.37
|
67.20
|
|||||
|
Net Profit Growth (%)
|
9.02
|
1.33
|
27.13
|
0.02
|
35.07
|
92.68
|
|||||
|
EPS Growth (%)
|
10.67
|
0.02
|
0.29
|
0.03
|
0.35
|
0.94
|
|||||
|
Book Value Growth (%)
|
12.19
|
--
|
--
|
--
|
--
|
--
|
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
|
14.40
|
15.73
|
13.36
|
20.81
|
21.98
|
33.67
|
|||||
|
Price / Book Value
|
2.65
|
2.89
|
2.79
|
3.86
|
4.50
|
5.17
|
|||||
|
Dividend Yield (%)
|
0.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.86
|
0.38
|
4.93
|
6.96
|
11.76
|
|||||
|
Close Price ($)
|
70.53
|
70.12
|
58.52
|
47.15
|
48.38
|
36.62
|
|||||
|
High Price ($)
|
78.96
|
78.96
|
65.49
|
50.35
|
51.33
|
37.75
|
|||||
|
Low Price ($)
|
62.87
|
55.97
|
35.08
|
37.00
|
35.56
|
27.33
|
|||||
|
Market Cap ($ Cr)
|
25,982.21
|
--
|
--
|
--
|
--
|
--
|
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
|
0.28
|
0.29
|
0.34
|
0.38
|
0.42
|
0.49
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
--
|
0.00
|
0.00
|
0.07
|
|||||
|
Current Ratio
|
1.37
|
1.39
|
1.37
|
1.36
|
1.34
|
1.40
|
|||||
|
Quick Ratio
|
1.37
|
--
|
--
|
1.38
|
1.93
|
1.72
|
|||||
|
Interest Coverage
|
20.01
|
18.95
|
18.84
|
14.76
|
14.19
|
9.72
|
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 (%)
|
40.41
|
49.16
|
52.56
|
58.98
|
57.37
|
59.15
|
|||||
|
Asset Turnover
|
0.22
|
0.35
|
0.35
|
0.34
|
0.34
|
0.31
|
|||||
|
Receivable days
|
--
|
178.80
|
191.88
|
204.07
|
196.24
|
206.96
|
|||||
|
Inventory Days
|
--
|
--
|
-14.20
|
-237.11
|
-369.17
|
-310.29
|
|||||
|
Payable days
|
--
|
19.89
|
22.57
|
22.38
|
22.84
|
24.44
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
155.11
|
-55.42
|
-195.77
|
-127.77
|