Market cap
$171,968 Mln
Revenue (TTM)
$29,021 Mln
P/E Ratio
18.6
P/B Ratio
3
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
29,021.00
|
27,476.00
|
24,753.00
|
28,114.00
|
20,956.00
|
17,069.00
|
|||||
|
Cost of Revenue
|
8,182.00
|
10,221.00
|
9,886.00
|
10,138.00
|
10,817.00
|
8,480.00
|
|||||
|
Gross Profit
|
20,839.00
|
17,255.00
|
14,867.00
|
17,976.00
|
10,139.00
|
8,589.00
|
|||||
|
Operating Expenses
|
12,273.00
|
8,975.00
|
7,388.00
|
7,739.00
|
6,580.00
|
5,725.00
|
|||||
|
Operating Profit (EBIT)
|
8,559.00
|
8,280.00
|
7,479.00
|
10,237.00
|
4,081.00
|
3,889.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
336.00
|
1,532.00
|
|||||
|
Profit before Tax
|
6,940.00
|
4,529.00
|
6,037.00
|
7,288.00
|
3,832.00
|
3,175.00
|
|||||
|
Provision for Tax
|
-598.00
|
-802.00
|
339.00
|
1,006.00
|
586.00
|
348.00
|
|||||
|
Profit after Tax (Net Income)
|
9,299.00
|
6,834.00
|
6,946.00
|
7,310.00
|
4,147.00
|
3,573.00
|
|||||
|
Minority Interest
|
1,761.00
|
1,503.00
|
1,248.00
|
988.00
|
901.00
|
746.00
|
|||||
|
Consolidated Profit
|
3,973.00
|
6,835.00
|
6,946.00
|
7,310.00
|
4,147.00
|
3,573.00
|
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
|
57,126.00
|
54,608.00
|
50,101.00
|
47,468.00
|
39,229.00
|
37,202.00
|
|||||
|
Minority Interest
|
1,761.00
|
--
|
--
|
--
|
9,097.00
|
8,222.00
|
|||||
|
Non-Current Liabilities
|
135,674.00
|
123,425.00
|
103,928.00
|
90,502.00
|
82,804.00
|
77,806.00
|
|||||
|
Current Liabilities
|
28,974.00
|
22,817.00
|
25,355.00
|
27,963.00
|
26,695.00
|
17,437.00
|
|||||
|
Total Liabilities
|
261,781.00
|
212,721.00
|
190,144.00
|
177,489.00
|
158,935.00
|
140,912.00
|
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
|
217,340.00
|
199,137.00
|
178,193.00
|
162,128.00
|
145,445.00
|
131,624.00
|
|||||
|
Current Assets
|
15,467.00
|
13,584.00
|
11,951.00
|
15,361.00
|
13,490.00
|
9,288.00
|
|||||
|
Total Assets
|
261,781.00
|
212,721.00
|
190,144.00
|
177,489.00
|
158,935.00
|
140,912.00
|
|||||
|
Total Debt*
|
110,197.00
|
95,619.00
|
82,333.00
|
73,211.00
|
64,966.00
|
54,827.00
|
|||||
|
Net Current Assets
|
-13,507.00
|
-9,233.00
|
-13,404.00
|
-12,602.00
|
-13,205.00
|
-8,149.00
|
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
|
--
|
12,485.00
|
13,260.00
|
11,301.00
|
8,262.00
|
7,553.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-23,865.00
|
-22,264.00
|
-23,467.00
|
-18,359.00
|
-13,591.00
|
|||||
|
Cash from Financing Activities
|
--
|
12,979.00
|
7,000.00
|
12,149.00
|
12,229.00
|
5,807.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
2,132.00
|
-231.00
|
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 ($)
|
4.47
|
3.27
|
3.37
|
3.56
|
2.08
|
1.81
|
|||||
|
Cash EPS ($)
|
4.44
|
6.59
|
6.16
|
6.34
|
4.48
|
3.94
|
|||||
|
Adjusted Book Value ($)
|
27.39
|
26.14
|
24.30
|
23.11
|
19.68
|
18.84
|
|||||
|
Dividend per Share ($)
|
2.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.98
|
6.43
|
5.50
|
4.15
|
3.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.54
|
2.30
|
0.85
|
-0.74
|
-0.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.84
|
5.49
|
6.50
|
4.23
|
4.05
|
|||||
|
ROE (%)
|
19.80
|
13.05
|
14.24
|
16.86
|
10.85
|
9.69
|
|||||
|
ROA (%)
|
3.85
|
3.39
|
3.78
|
4.35
|
2.77
|
2.66
|
|||||
|
EBIT Margin (%)
|
36.02
|
33.13
|
33.42
|
37.75
|
19.47
|
22.78
|
|||||
|
Net Margin (%)
|
32.04
|
24.87
|
28.06
|
26.00
|
19.48
|
19.21
|
|||||
|
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 (%)
|
12.05
|
0.11
|
-0.12
|
0.34
|
0.23
|
-0.05
|
|||||
|
EBIT Growth (%)
|
32.45
|
10.03
|
-22.05
|
160.03
|
4.94
|
-10.86
|
|||||
|
Net Profit Growth (%)
|
52.24
|
-1.61
|
-4.98
|
76.27
|
16.06
|
22.40
|
|||||
|
EPS Growth (%)
|
55.63
|
-0.03
|
-0.05
|
0.71
|
0.15
|
0.22
|
|||||
|
Book Value Growth (%)
|
10.97
|
--
|
--
|
--
|
--
|
--
|
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
|
18.57
|
24.54
|
21.28
|
17.07
|
40.18
|
51.61
|
|||||
|
Price / Book Value
|
3.02
|
3.07
|
2.95
|
2.63
|
4.25
|
4.96
|
|||||
|
Dividend Yield (%)
|
2.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.81
|
16.12
|
16.30
|
11.65
|
25.68
|
29.45
|
|||||
|
Close Price ($)
|
87.77
|
80.28
|
71.69
|
60.74
|
83.60
|
93.36
|
|||||
|
High Price ($)
|
98.75
|
87.53
|
86.10
|
86.47
|
93.73
|
93.73
|
|||||
|
Low Price ($)
|
67.56
|
61.72
|
53.95
|
47.15
|
67.22
|
68.33
|
|||||
|
Market Cap ($ Cr)
|
171,968.05
|
--
|
--
|
--
|
--
|
--
|
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
|
1.73
|
1.75
|
1.64
|
1.54
|
1.66
|
1.47
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.11
|
0.20
|
0.25
|
0.25
|
0.10
|
|||||
|
Current Ratio
|
0.53
|
0.60
|
0.47
|
0.55
|
0.51
|
0.53
|
|||||
|
Quick Ratio
|
0.44
|
0.49
|
0.38
|
0.47
|
0.43
|
0.44
|
|||||
|
Interest Coverage
|
2.98
|
1.99
|
3.70
|
3.19
|
6.98
|
3.06
|
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 (%)
|
23.74
|
20.93
|
19.26
|
21.48
|
25.82
|
24.07
|
|||||
|
Asset Turnover
|
0.12
|
0.14
|
0.13
|
0.17
|
0.14
|
0.13
|
|||||
|
Receivable days
|
--
|
69.92
|
79.74
|
74.38
|
82.96
|
75.77
|
|||||
|
Inventory Days
|
--
|
82.80
|
79.80
|
72.78
|
59.01
|
67.04
|
|||||
|
Payable days
|
--
|
260.24
|
286.07
|
302.92
|
257.42
|
248.74
|
|||||
|
Cash Conversion Cycle
|
--
|
-107.53
|
-126.53
|
-155.76
|
-115.46
|
-105.93
|