Market cap
$26,422 Mln
Revenue (TTM)
$9,399 Mln
P/E Ratio
20.8
P/B Ratio
1.7
Div. Yield
3.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,399.00
|
9,042.00
|
8,462.00
|
8,312.00
|
7,902.00
|
5,783.00
|
|||||
|
Cost of Revenue
|
6,144.00
|
5,178.00
|
5,069.00
|
5,036.00
|
5,015.00
|
3,070.00
|
|||||
|
Gross Profit
|
3,255.00
|
3,864.00
|
3,393.00
|
3,276.00
|
2,887.00
|
2,713.00
|
|||||
|
Operating Expenses
|
4,540.00
|
1,735.00
|
1,653.00
|
1,646.00
|
1,513.00
|
1,289.00
|
|||||
|
Operating Profit (EBIT)
|
2,258.00
|
2,129.00
|
1,740.00
|
1,630.00
|
1,374.00
|
1,424.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
54.00
|
15.00
|
|||||
|
Profit before Tax
|
1,572.00
|
1,472.00
|
1,116.00
|
924.00
|
915.00
|
521.00
|
|||||
|
Provision for Tax
|
306.00
|
291.00
|
228.00
|
184.00
|
201.00
|
503.00
|
|||||
|
Profit after Tax (Net Income)
|
1,266.00
|
1,181.00
|
888.00
|
740.00
|
756.00
|
-1,480.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
584.00
|
1,179.00
|
886.00
|
740.00
|
756.00
|
-1,480.00
|
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
|
15,045.00
|
14,881.00
|
14,077.00
|
13,933.00
|
13,915.00
|
13,723.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
3.00
|
--
|
|||||
|
Non-Current Liabilities
|
27,759.00
|
25,817.00
|
23,659.00
|
21,963.00
|
20,130.00
|
17,177.00
|
|||||
|
Current Liabilities
|
3,497.00
|
4,546.00
|
3,333.00
|
3,340.00
|
3,789.00
|
2,323.00
|
|||||
|
Total Liabilities
|
49,798.00
|
45,244.00
|
41,069.00
|
39,236.00
|
37,837.00
|
33,223.00
|
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
|
43,136.00
|
41,313.00
|
38,189.00
|
36,304.00
|
35,013.00
|
28,216.00
|
|||||
|
Current Assets
|
3,165.00
|
3,931.00
|
2,880.00
|
2,932.00
|
2,824.00
|
5,007.00
|
|||||
|
Total Assets
|
49,466.00
|
45,244.00
|
41,069.00
|
39,236.00
|
37,837.00
|
33,223.00
|
|||||
|
Total Debt*
|
19,854.00
|
19,350.00
|
16,806.00
|
15,604.00
|
14,228.00
|
11,209.00
|
|||||
|
Net Current Assets
|
--
|
-615.00
|
-453.00
|
-408.00
|
-965.00
|
2,684.00
|
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
|
--
|
2,629.00
|
2,340.00
|
1,758.00
|
1,730.00
|
2,270.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,004.00
|
-2,818.00
|
-2,383.00
|
-5,654.00
|
7,957.00
|
|||||
|
Cash from Financing Activities
|
--
|
2,122.00
|
435.00
|
650.00
|
709.00
|
-7,390.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-3,215.00
|
2,837.00
|
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 ($)
|
1.68
|
1.58
|
1.20
|
1.00
|
1.02
|
-1.98
|
|||||
|
Cash EPS ($)
|
1.69
|
3.49
|
3.03
|
2.81
|
2.70
|
-0.48
|
|||||
|
Adjusted Book Value ($)
|
20.00
|
19.97
|
19.00
|
18.86
|
18.87
|
18.35
|
|||||
|
Dividend per Share ($)
|
3.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.53
|
3.16
|
2.38
|
2.35
|
3.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.88
|
-0.63
|
-0.86
|
-0.58
|
0.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.63
|
2.94
|
2.57
|
2.85
|
-5.47
|
|||||
|
ROE (%)
|
8.46
|
8.16
|
6.34
|
5.31
|
5.47
|
-10.92
|
|||||
|
ROA (%)
|
2.62
|
2.74
|
2.21
|
1.92
|
2.13
|
-3.64
|
|||||
|
EBIT Margin (%)
|
26.02
|
25.22
|
21.91
|
19.13
|
18.07
|
24.88
|
|||||
|
Net Margin (%)
|
13.47
|
13.06
|
10.49
|
8.90
|
9.50
|
-25.53
|
|||||
|
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 (%)
|
6.73
|
0.07
|
0.02
|
0.05
|
0.37
|
0.06
|
|||||
|
EBIT Growth (%)
|
22.36
|
22.98
|
16.60
|
11.34
|
-0.76
|
-9.38
|
|||||
|
Net Profit Growth (%)
|
28.14
|
33.00
|
20.00
|
-2.12
|
151.08
|
-200.75
|
|||||
|
EPS Growth (%)
|
26.41
|
0.32
|
0.20
|
-0.02
|
1.52
|
-2.04
|
|||||
|
Book Value Growth (%)
|
3.27
|
--
|
--
|
--
|
--
|
--
|
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
|
20.78
|
22.10
|
27.09
|
27.05
|
28.51
|
-15.19
|
|||||
|
Price / Book Value
|
1.73
|
1.75
|
1.71
|
1.44
|
1.55
|
1.64
|
|||||
|
Dividend Yield (%)
|
3.18
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.65
|
12.01
|
12.63
|
12.06
|
13.31
|
11.76
|
|||||
|
Close Price ($)
|
36.35
|
35.02
|
32.46
|
27.10
|
29.22
|
30.06
|
|||||
|
High Price ($)
|
40.11
|
38.27
|
35.15
|
31.74
|
30.99
|
30.72
|
|||||
|
Low Price ($)
|
33.17
|
31.22
|
25.35
|
22.20
|
23.47
|
26.15
|
|||||
|
Market Cap ($ Cr)
|
26,421.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.30
|
1.19
|
1.12
|
1.02
|
0.82
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.09
|
0.06
|
0.07
|
0.10
|
0.04
|
|||||
|
Current Ratio
|
0.91
|
0.86
|
0.86
|
0.88
|
0.75
|
2.16
|
|||||
|
Quick Ratio
|
0.73
|
0.74
|
0.71
|
0.73
|
0.63
|
2.02
|
|||||
|
Interest Coverage
|
2.80
|
2.82
|
2.51
|
2.39
|
2.78
|
1.57
|
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 (%)
|
12.30
|
19.72
|
17.09
|
19.84
|
18.32
|
15.39
|
|||||
|
Asset Turnover
|
0.19
|
0.21
|
0.21
|
0.22
|
0.22
|
0.14
|
|||||
|
Receivable days
|
--
|
65.22
|
66.80
|
68.04
|
54.03
|
56.65
|
|||||
|
Inventory Days
|
--
|
37.46
|
36.60
|
34.38
|
27.86
|
37.12
|
|||||
|
Payable days
|
--
|
97.17
|
82.86
|
83.59
|
68.46
|
84.71
|
|||||
|
Cash Conversion Cycle
|
--
|
5.51
|
20.54
|
18.83
|
13.43
|
9.06
|