Market cap
$132,831 Mln
Revenue (TTM)
$16,121 Mln
P/E Ratio
27.4
P/B Ratio
4.1
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16,121.00
|
15,336.00
|
14,208.00
|
12,497.00
|
11,181.00
|
8,297.00
|
|||||
|
Cost of Revenue
|
4,691.00
|
4,563.00
|
4,391.00
|
4,130.00
|
3,753.00
|
2,180.00
|
|||||
|
Gross Profit
|
11,430.00
|
10,773.00
|
9,817.00
|
12,497.00
|
7,428.00
|
6,117.00
|
|||||
|
Operating Expenses
|
3,971.00
|
4,295.00
|
4,237.00
|
4,141.00
|
2,484.00
|
1,896.00
|
|||||
|
Operating Profit (EBIT)
|
7,459.00
|
6,478.00
|
5,580.00
|
4,020.00
|
4,944.00
|
4,221.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
62.00
|
62.00
|
|||||
|
Profit before Tax
|
6,866.00
|
6,227.00
|
5,308.00
|
3,671.00
|
4,702.00
|
4,164.00
|
|||||
|
Provision for Tax
|
1,550.00
|
1,407.00
|
1,141.00
|
778.00
|
1,180.00
|
901.00
|
|||||
|
Profit after Tax (Net Income)
|
4,922.00
|
4,471.00
|
3,852.00
|
2,626.00
|
3,248.00
|
3,024.00
|
|||||
|
Minority Interest
|
-394.00
|
-349.00
|
-315.00
|
-263.00
|
274.00
|
-239.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,248.00
|
3,024.00
|
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
|
31,616.00
|
31,235.00
|
33,159.00
|
34,200.00
|
36,477.00
|
2,032.00
|
|||||
|
Minority Interest
|
-394.00
|
--
|
--
|
--
|
89.00
|
75.00
|
|||||
|
Non-Current Liabilities
|
17,141.00
|
17,411.00
|
16,321.00
|
16,364.00
|
16,041.00
|
5,675.00
|
|||||
|
Current Liabilities
|
9,125.00
|
7,637.00
|
6,392.00
|
6,125.00
|
5,999.00
|
3,815.00
|
|||||
|
Total Liabilities
|
72,031.00
|
61,200.00
|
60,221.00
|
60,589.00
|
61,784.00
|
15,026.00
|
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
|
54,197.00
|
54,904.00
|
54,762.00
|
55,446.00
|
56,117.00
|
6,216.00
|
|||||
|
Current Assets
|
8,709.00
|
6,296.00
|
5,459.00
|
5,143.00
|
5,667.00
|
8,810.00
|
|||||
|
Total Assets
|
72,031.00
|
61,200.00
|
60,221.00
|
60,589.00
|
61,784.00
|
15,026.00
|
|||||
|
Total Debt*
|
15,748.00
|
14,200.00
|
11,933.00
|
12,000.00
|
11,651.00
|
4,702.00
|
|||||
|
Net Current Assets
|
-416.00
|
-1,341.00
|
-933.00
|
-982.00
|
-332.00
|
4,995.00
|
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
|
--
|
5,651.00
|
5,689.00
|
3,710.00
|
2,603.00
|
3,598.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-704.00
|
-255.00
|
562.00
|
3,628.00
|
-120.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,930.00
|
-4,998.00
|
-4,280.00
|
-11,326.00
|
-1,013.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5,095.00
|
2,465.00
|
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 ($)
|
16.42
|
14.80
|
12.35
|
8.31
|
9.99
|
12.49
|
|||||
|
Cash EPS ($)
|
--
|
18.70
|
16.11
|
11.88
|
13.10
|
13.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
103.39
|
106.31
|
108.26
|
112.17
|
8.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
18.71
|
18.24
|
11.74
|
8.00
|
14.86
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
18.06
|
17.84
|
11.29
|
7.73
|
14.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.88
|
8.44
|
5.57
|
11.84
|
50.41
|
|||||
|
ROE (%)
|
14.41
|
13.89
|
11.44
|
7.43
|
16.87
|
238.02
|
|||||
|
ROA (%)
|
7.11
|
7.36
|
6.38
|
4.29
|
8.46
|
21.94
|
|||||
|
EBIT Margin (%)
|
43.55
|
42.48
|
39.45
|
32.17
|
44.77
|
51.62
|
|||||
|
Net Margin (%)
|
30.53
|
29.15
|
27.11
|
21.01
|
28.89
|
36.18
|
|||||
|
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 (%)
|
9.67
|
0.08
|
0.14
|
0.12
|
0.35
|
0.11
|
|||||
|
EBIT Growth (%)
|
18.82
|
16.22
|
39.43
|
-19.70
|
16.88
|
27.13
|
|||||
|
Net Profit Growth (%)
|
9.74
|
16.07
|
46.69
|
-19.15
|
7.41
|
29.29
|
|||||
|
EPS Growth (%)
|
26.49
|
0.20
|
0.49
|
-0.17
|
-0.20
|
0.29
|
|||||
|
Book Value Growth (%)
|
-2.23
|
--
|
--
|
--
|
--
|
--
|
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
|
27.39
|
35.31
|
40.33
|
52.99
|
33.54
|
37.78
|
|||||
|
Price / Book Value
|
4.12
|
5.05
|
4.68
|
4.07
|
2.99
|
56.23
|
|||||
|
Dividend Yield (%)
|
0.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.84
|
22.13
|
24.43
|
37.27
|
19.82
|
25.21
|
|||||
|
Close Price ($)
|
407.26
|
522.59
|
498.03
|
440.52
|
334.94
|
471.93
|
|||||
|
High Price ($)
|
579.05
|
579.05
|
533.29
|
443.72
|
473.93
|
484.21
|
|||||
|
Low Price ($)
|
381.61
|
427.14
|
407.69
|
321.15
|
279.32
|
303.50
|
|||||
|
Market Cap ($ Cr)
|
132,830.98
|
--
|
--
|
--
|
--
|
--
|
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
|
0.40
|
0.45
|
0.36
|
0.35
|
0.32
|
2.31
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.03
|
0.00
|
0.00
|
0.01
|
0.05
|
|||||
|
Current Ratio
|
0.95
|
0.82
|
0.85
|
0.84
|
0.94
|
2.31
|
|||||
|
Quick Ratio
|
0.95
|
--
|
--
|
0.99
|
1.14
|
2.74
|
|||||
|
Interest Coverage
|
22.73
|
22.70
|
18.87
|
12.04
|
16.47
|
35.99
|
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 (%)
|
21.33
|
22.44
|
20.18
|
22.61
|
22.31
|
19.89
|
|||||
|
Asset Turnover
|
0.23
|
0.25
|
0.24
|
0.20
|
0.29
|
0.60
|
|||||
|
Receivable days
|
--
|
75.12
|
73.18
|
77.74
|
67.69
|
71.38
|
|||||
|
Inventory Days
|
--
|
--
|
-76.69
|
-93.66
|
-138.49
|
-271.68
|
|||||
|
Payable days
|
--
|
46.55
|
46.17
|
44.53
|
31.87
|
36.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-49.68
|
-60.44
|
-102.68
|
-236.99
|