Market cap
$24,280 Mln
Revenue (TTM)
$9,568 Mln
P/E Ratio
11.6
P/B Ratio
1.4
Div. Yield
3.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,568.00
|
9,608.00
|
9,373.00
|
9,153.00
|
7,481.00
|
6,603.00
|
|||||
|
Cost of Revenue
|
2,215.00
|
2,437.00
|
2,777.00
|
2,130.00
|
587.00
|
-357.00
|
|||||
|
Gross Profit
|
7,353.00
|
7,171.00
|
6,596.00
|
7,023.00
|
6,894.00
|
6,960.00
|
|||||
|
Operating Expenses
|
4,505.00
|
4,428.00
|
4,242.00
|
4,416.00
|
4,018.00
|
3,745.00
|
|||||
|
Operating Profit (EBIT)
|
2,848.00
|
2,743.00
|
2,354.00
|
2,607.00
|
2,876.00
|
3,215.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,848.00
|
2,743.00
|
2,354.00
|
2,607.00
|
2,876.00
|
3,215.00
|
|||||
|
Provision for Tax
|
616.00
|
587.00
|
461.00
|
533.00
|
631.00
|
694.00
|
|||||
|
Profit after Tax (Net Income)
|
2,232.00
|
2,156.00
|
1,893.00
|
2,074.00
|
2,245.00
|
2,521.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,062.00
|
2,061.00
|
1,774.00
|
1,976.00
|
2,146.00
|
2,400.00
|
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
|
18,840.00
|
19,043.00
|
17,879.00
|
17,429.00
|
15,951.00
|
160,531.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
4.00
|
--
|
|||||
|
Non-Current Liabilities
|
8,678.00
|
4,134.00
|
11,289.00
|
6,913.00
|
1,786.00
|
2,407.00
|
|||||
|
Current Liabilities
|
133,710.00
|
131,878.00
|
128,103.00
|
127,788.00
|
113,605.00
|
89,874.00
|
|||||
|
Total Liabilities
|
295,009.00
|
159,553.00
|
157,302.00
|
152,194.00
|
155,220.00
|
162,938.00
|
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
|
117,628.00
|
107,219.00
|
122,575.00
|
116,675.00
|
28.00
|
38,848.00
|
|||||
|
Current Assets
|
43,671.00
|
39,549.00
|
34,727.00
|
35,519.00
|
1,649.00
|
58,211.00
|
|||||
|
Total Assets
|
204,970.00
|
159,553.00
|
157,302.00
|
152,194.00
|
155,220.00
|
162,938.00
|
|||||
|
Total Debt*
|
7,628.00
|
4,884.00
|
6,493.00
|
2,330.00
|
2,379.00
|
2,504.00
|
|||||
|
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
|
--
|
2,181.00
|
1,598.00
|
2,308.00
|
3,102.00
|
3,030.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,418.00
|
-262.00
|
-1,607.00
|
-12,941.00
|
-2,865.00
|
|||||
|
Cash from Financing Activities
|
--
|
-568.00
|
2,575.00
|
-5,127.00
|
-8,345.00
|
11,290.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-18,184.00
|
11,455.00
|
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 ($)
|
2.55
|
2.45
|
2.07
|
2.23
|
2.39
|
2.63
|
|||||
|
Cash EPS ($)
|
--
|
2.55
|
2.23
|
2.50
|
2.76
|
3.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.64
|
19.54
|
18.72
|
16.95
|
167.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.48
|
1.75
|
2.48
|
3.30
|
3.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.44
|
1.59
|
2.31
|
2.99
|
3.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.93
|
8.58
|
10.89
|
2.48
|
1.62
|
|||||
|
ROE (%)
|
11.78
|
11.68
|
10.72
|
12.43
|
2.54
|
1.66
|
|||||
|
ROA (%)
|
1.12
|
1.36
|
1.22
|
1.35
|
1.41
|
1.62
|
|||||
|
EBIT Margin (%)
|
22.26
|
28.55
|
25.11
|
28.48
|
38.44
|
48.69
|
|||||
|
Net Margin (%)
|
23.33
|
22.44
|
20.20
|
22.66
|
30.01
|
38.18
|
|||||
|
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 (%)
|
0.46
|
0.03
|
0.02
|
0.22
|
0.13
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-17.82
|
16.53
|
-9.70
|
-9.35
|
-10.54
|
144.67
|
|||||
|
Net Profit Growth (%)
|
7.46
|
13.89
|
-8.73
|
-7.62
|
-10.95
|
130.44
|
|||||
|
EPS Growth (%)
|
11.88
|
0.18
|
-0.07
|
-0.07
|
-0.09
|
1.32
|
|||||
|
Book Value Growth (%)
|
6.00
|
--
|
--
|
--
|
--
|
--
|
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
|
11.59
|
11.06
|
11.37
|
8.70
|
9.04
|
8.28
|
|||||
|
Price / Book Value
|
1.39
|
1.25
|
1.20
|
1.04
|
1.27
|
0.13
|
|||||
|
Dividend Yield (%)
|
3.72
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-3.47
|
-2.46
|
-5.11
|
-5.11
|
-9.62
|
|||||
|
Close Price ($)
|
30.20
|
27.10
|
23.52
|
19.38
|
21.56
|
21.80
|
|||||
|
High Price ($)
|
31.53
|
27.98
|
27.96
|
24.33
|
25.57
|
24.89
|
|||||
|
Low Price ($)
|
22.70
|
17.74
|
17.42
|
13.72
|
18.01
|
15.72
|
|||||
|
Market Cap ($ Cr)
|
24,279.99
|
--
|
--
|
--
|
--
|
--
|
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
|
0.25
|
0.26
|
0.36
|
0.13
|
0.15
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.04
|
0.03
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
0.33
|
0.30
|
0.27
|
0.28
|
0.01
|
0.65
|
|||||
|
Quick Ratio
|
0.33
|
--
|
--
|
0.30
|
0.01
|
0.98
|
|||||
|
Interest Coverage
|
2.46
|
1.32
|
1.03
|
1.65
|
9.10
|
19.25
|
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 (%)
|
5.17
|
5.94
|
6.10
|
6.71
|
6.83
|
4.83
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
21.73
|
23.11
|
22.45
|
20.26
|
18.39
|
|||||
|
Inventory Days
|
--
|
--
|
-329.21
|
-213.49
|
-9,248.54
|
24,588.90
|
|||||
|
Payable days
|
--
|
--
|
--
|
22,591.14
|
84,254.84
|
-133,797.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-22,782.19
|
-93,483.12
|
158,404.91
|