Market cap
$48,217 Mln
Revenue (TTM)
$145,679 Mln
P/E Ratio
38.5
P/B Ratio
2.5
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
145,679.00
|
129,664.00
|
117,811.00
|
106,440.00
|
92,922.00
|
83,648.00
|
|||||
|
Cost of Revenue
|
125,789.00
|
110,812.00
|
100,664.00
|
88,394.00
|
75,690.00
|
69,199.00
|
|||||
|
Gross Profit
|
19,890.00
|
18,852.00
|
17,147.00
|
18,046.00
|
17,232.00
|
14,449.00
|
|||||
|
Operating Expenses
|
17,868.00
|
17,399.00
|
15,520.00
|
14,726.00
|
13,668.00
|
11,030.00
|
|||||
|
Operating Profit (EBIT)
|
2,022.00
|
1,453.00
|
1,627.00
|
3,320.00
|
3,564.00
|
3,419.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
165.00
|
597.00
|
|||||
|
Profit before Tax
|
1,614.00
|
1,453.00
|
1,627.00
|
3,320.00
|
3,564.00
|
3,419.00
|
|||||
|
Provision for Tax
|
298.00
|
250.00
|
413.00
|
836.00
|
762.00
|
485.00
|
|||||
|
Profit after Tax (Net Income)
|
1,278.00
|
1,188.00
|
1,207.00
|
2,489.00
|
2,806.00
|
2,933.00
|
|||||
|
Minority Interest
|
-16.00
|
-15.00
|
-7.00
|
5.00
|
4.00
|
-1.00
|
|||||
|
Consolidated Profit
|
-601.00
|
1,188.00
|
1,207.00
|
2,489.00
|
2,806.00
|
2,933.00
|
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
|
19,213.00
|
17,657.00
|
16,375.00
|
16,262.00
|
15,311.00
|
16,080.00
|
|||||
|
Minority Interest
|
-16.00
|
--
|
--
|
--
|
59.00
|
23.00
|
|||||
|
Non-Current Liabilities
|
14,912.00
|
20,699.00
|
18,610.00
|
18,628.00
|
16,723.00
|
18,152.00
|
|||||
|
Current Liabilities
|
23,007.00
|
10,314.00
|
11,257.00
|
11,946.00
|
11,632.00
|
10,493.00
|
|||||
|
Total Liabilities
|
80,203.00
|
48,750.00
|
46,312.00
|
46,892.00
|
43,725.00
|
44,748.00
|
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
|
17,110.00
|
41,280.00
|
41,387.00
|
40,163.00
|
36,990.00
|
39,540.00
|
|||||
|
Current Assets
|
40,086.00
|
7,470.00
|
4,925.00
|
6,729.00
|
6,735.00
|
5,208.00
|
|||||
|
Total Assets
|
97,282.00
|
48,750.00
|
46,312.00
|
46,892.00
|
43,725.00
|
44,748.00
|
|||||
|
Total Debt*
|
14,247.00
|
12,937.00
|
12,260.00
|
12,269.00
|
11,753.00
|
13,225.00
|
|||||
|
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
|
--
|
921.00
|
2,966.00
|
3,981.00
|
4,587.00
|
2,262.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2,273.00
|
-2,952.00
|
-3,492.00
|
-1,006.00
|
-6,556.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,215.00
|
-2,487.00
|
-856.00
|
-1,914.00
|
3,015.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,667.00
|
-1,279.00
|
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 ($)
|
10.56
|
9.87
|
9.99
|
20.32
|
22.33
|
22.81
|
|||||
|
Cash EPS ($)
|
--
|
16.72
|
18.01
|
27.81
|
29.06
|
28.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
146.73
|
135.60
|
132.79
|
121.86
|
125.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.65
|
24.56
|
32.51
|
36.51
|
17.59
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.12
|
19.80
|
24.31
|
27.59
|
7.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.01
|
4.22
|
8.95
|
9.96
|
11.69
|
|||||
|
ROE (%)
|
6.85
|
6.98
|
7.40
|
15.77
|
17.88
|
19.68
|
|||||
|
ROA (%)
|
1.64
|
2.50
|
2.59
|
5.49
|
6.34
|
7.35
|
|||||
|
EBIT Margin (%)
|
1.59
|
1.61
|
1.94
|
3.58
|
4.27
|
4.48
|
|||||
|
Net Margin (%)
|
0.88
|
0.92
|
1.02
|
2.34
|
3.01
|
3.48
|
|||||
|
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 (%)
|
18.33
|
0.10
|
0.11
|
0.15
|
0.11
|
0.08
|
|||||
|
EBIT Growth (%)
|
-15.89
|
-8.88
|
-40.02
|
-3.83
|
5.87
|
-24.45
|
|||||
|
Net Profit Growth (%)
|
-19.62
|
-1.57
|
-51.51
|
-11.30
|
-4.33
|
-12.89
|
|||||
|
EPS Growth (%)
|
-19.07
|
-0.01
|
-0.51
|
-0.09
|
-0.02
|
-0.11
|
|||||
|
Book Value Growth (%)
|
5.24
|
--
|
--
|
--
|
--
|
--
|
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
|
38.46
|
25.94
|
25.38
|
22.52
|
22.93
|
20.34
|
|||||
|
Price / Book Value
|
2.47
|
1.75
|
1.87
|
3.45
|
4.20
|
3.71
|
|||||
|
Dividend Yield (%)
|
0.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
8.20
|
6.90
|
9.94
|
11.88
|
12.63
|
|||||
|
Close Price ($)
|
397.22
|
256.13
|
253.71
|
457.81
|
512.19
|
463.86
|
|||||
|
High Price ($)
|
398.80
|
315.35
|
474.92
|
541.21
|
571.30
|
475.44
|
|||||
|
Low Price ($)
|
163.11
|
206.87
|
213.31
|
423.29
|
351.20
|
370.22
|
|||||
|
Market Cap ($ Cr)
|
48,217.05
|
--
|
--
|
--
|
--
|
--
|
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
|
0.62
|
0.73
|
0.75
|
0.75
|
0.77
|
0.82
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.01
|
0.04
|
0.10
|
0.15
|
0.13
|
|||||
|
Current Ratio
|
1.74
|
0.72
|
0.44
|
0.56
|
0.58
|
0.50
|
|||||
|
Quick Ratio
|
1.74
|
--
|
--
|
3.24
|
2.97
|
3.04
|
|||||
|
Interest Coverage
|
3.29
|
3.30
|
3.47
|
7.73
|
9.89
|
11.49
|
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 (%)
|
3.91
|
2.52
|
2.30
|
1.91
|
1.80
|
2.17
|
|||||
|
Asset Turnover
|
1.87
|
2.73
|
2.53
|
2.35
|
2.10
|
2.10
|
|||||
|
Receivable days
|
--
|
8.41
|
7.35
|
6.36
|
6.86
|
6.44
|
|||||
|
Inventory Days
|
--
|
--
|
-116.19
|
-123.71
|
-131.65
|
-135.88
|
|||||
|
Payable days
|
--
|
33.09
|
36.90
|
39.57
|
41.46
|
42.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-145.74
|
-156.91
|
-166.26
|
-171.79
|