Market cap
$34,129 Mln
Revenue (TTM)
$12,431 Mln
P/E Ratio
12.3
P/B Ratio
1.3
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,431.00
|
12,309.00
|
13,405.00
|
12,507.00
|
8,438.00
|
6,076.00
|
|||||
|
Cost of Revenue
|
2,980.00
|
3,124.00
|
4,784.00
|
3,754.00
|
942.00
|
39.00
|
|||||
|
Gross Profit
|
9,451.00
|
9,185.00
|
8,621.00
|
8,753.00
|
7,496.00
|
6,037.00
|
|||||
|
Operating Expenses
|
5,325.00
|
5,493.00
|
5,311.00
|
5,134.00
|
4,884.00
|
3,582.00
|
|||||
|
Operating Profit (EBIT)
|
4,126.00
|
3,692.00
|
3,310.00
|
3,619.00
|
2,612.00
|
2,455.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3,922.00
|
3,692.00
|
3,310.00
|
3,619.00
|
2,612.00
|
2,455.00
|
|||||
|
Provision for Tax
|
889.00
|
841.00
|
722.00
|
878.00
|
620.00
|
596.00
|
|||||
|
Profit after Tax (Net Income)
|
3,033.00
|
2,851.00
|
2,588.00
|
2,741.00
|
1,992.00
|
1,859.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1,472.00
|
2,699.00
|
2,449.00
|
2,636.00
|
1,891.48
|
1,776.99
|
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
|
27,946.00
|
29,177.00
|
29,027.00
|
26,957.00
|
25,318.00
|
17,903.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
186,701.00
|
10,911.00
|
16,923.00
|
8,201.00
|
3,965.00
|
3,485.37
|
|||||
|
Current Liabilities
|
4,614.00
|
173,422.00
|
162,155.00
|
173,106.00
|
171,447.00
|
133,718.39
|
|||||
|
Total Liabilities
|
223,875.00
|
213,510.00
|
208,105.00
|
208,264.00
|
200,730.00
|
155,107.16
|
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
|
217,322.00
|
158,092.00
|
172,775.00
|
165,104.00
|
160,802.00
|
106,795.08
|
|||||
|
Current Assets
|
1,939.00
|
55,418.00
|
35,330.00
|
43,160.00
|
39,928.00
|
48,312.08
|
|||||
|
Total Assets
|
221,200.00
|
213,510.00
|
208,105.00
|
208,264.00
|
200,730.00
|
155,107.16
|
|||||
|
Total Debt*
|
18,182.00
|
13,060.00
|
13,665.00
|
13,517.00
|
7,520.00
|
3,532.42
|
|||||
|
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
|
--
|
3,003.00
|
3,610.00
|
3,905.00
|
4,573.74
|
2,714.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6,816.00
|
-550.00
|
-7,874.00
|
16,592.74
|
-13,631.60
|
|||||
|
Cash from Financing Activities
|
--
|
1,800.00
|
-2,882.00
|
4,180.00
|
-20,983.81
|
10,701.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
182.67
|
-215.17
|
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 ($)
|
19.37
|
18.21
|
15.50
|
16.44
|
11.57
|
14.42
|
|||||
|
Cash EPS ($)
|
--
|
21.39
|
18.54
|
19.25
|
11.89
|
14.50
|
|||||
|
Adjusted Book Value ($)
|
--
|
186.37
|
173.85
|
161.68
|
147.07
|
138.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
19.18
|
21.62
|
23.42
|
26.57
|
21.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
18.27
|
20.33
|
21.89
|
25.32
|
19.91
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.71
|
6.22
|
7.48
|
7.34
|
8.84
|
|||||
|
ROE (%)
|
10.62
|
9.80
|
9.25
|
10.49
|
9.22
|
10.91
|
|||||
|
ROA (%)
|
1.24
|
1.35
|
1.24
|
1.34
|
1.12
|
1.25
|
|||||
|
EBIT Margin (%)
|
23.00
|
29.99
|
24.69
|
28.94
|
30.96
|
40.40
|
|||||
|
Net Margin (%)
|
24.40
|
23.16
|
19.31
|
21.92
|
23.61
|
30.60
|
|||||
|
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 (%)
|
-5.79
|
-0.08
|
0.07
|
0.48
|
0.39
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-18.01
|
11.54
|
-8.54
|
38.55
|
6.40
|
38.74
|
|||||
|
Net Profit Growth (%)
|
12.25
|
10.16
|
-5.58
|
37.60
|
7.15
|
37.38
|
|||||
|
EPS Growth (%)
|
18.17
|
0.17
|
-0.06
|
0.42
|
-0.20
|
0.37
|
|||||
|
Book Value Growth (%)
|
0.13
|
--
|
--
|
--
|
--
|
--
|
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
|
12.28
|
11.06
|
12.13
|
8.34
|
12.54
|
10.65
|
|||||
|
Price / Book Value
|
1.31
|
1.08
|
1.08
|
0.85
|
0.99
|
1.11
|
|||||
|
Dividend Yield (%)
|
2.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-2.73
|
2.57
|
-0.94
|
-1.55
|
-8.58
|
|||||
|
Close Price ($)
|
238.01
|
201.48
|
188.01
|
137.08
|
145.06
|
153.58
|
|||||
|
High Price ($)
|
239.83
|
208.26
|
225.70
|
161.99
|
193.42
|
168.27
|
|||||
|
Low Price ($)
|
174.76
|
150.75
|
128.31
|
108.53
|
138.43
|
125.45
|
|||||
|
Market Cap ($ Cr)
|
34,128.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.49
|
0.45
|
0.47
|
0.50
|
0.30
|
0.20
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.07
|
0.04
|
0.20
|
0.14
|
0.00
|
|||||
|
Current Ratio
|
0.42
|
0.32
|
0.22
|
0.25
|
0.23
|
0.36
|
|||||
|
Quick Ratio
|
0.42
|
--
|
--
|
0.49
|
0.30
|
0.69
|
|||||
|
Interest Coverage
|
2.16
|
1.04
|
0.79
|
1.16
|
6.15
|
21.54
|
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 (%)
|
--
|
--
|
--
|
22.50
|
30.60
|
18.05
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
--
|
76.67
|
78.79
|
79.62
|
70.44
|
|||||
|
Inventory Days
|
--
|
--
|
-3,198.30
|
-2,597.96
|
-10,777.81
|
-329,189.56
|
|||||
|
Payable days
|
--
|
--
|
344.79
|
432.63
|
1,261.11
|
20,109.07
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-3,466.42
|
-2,951.80
|
-11,959.30
|
-349,228.19
|