Market cap
$121,230 Mln
Revenue (TTM)
$77,023 Mln
P/E Ratio
19.4
P/B Ratio
14.9
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
77,023.00
|
75,057.00
|
71,043.00
|
67,571.00
|
65,984.00
|
67,044.00
|
|||||
|
Cost of Revenue
|
67,928.00
|
67,429.00
|
64,113.00
|
59,092.00
|
57,697.00
|
57,983.00
|
|||||
|
Gross Profit
|
9,086.00
|
7,619.00
|
6,930.00
|
8,479.00
|
8,287.00
|
9,061.00
|
|||||
|
Operating Expenses
|
-67.00
|
-112.00
|
-83.00
|
-28.00
|
-61.00
|
-62.00
|
|||||
|
Operating Profit (EBIT)
|
9,153.00
|
7,731.00
|
7,013.00
|
8,507.00
|
8,348.00
|
9,123.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-74.00
|
288.00
|
|||||
|
Profit before Tax
|
7,421.00
|
5,922.00
|
6,220.00
|
8,098.00
|
6,680.00
|
7,550.00
|
|||||
|
Provision for Tax
|
1,134.00
|
905.00
|
884.00
|
-1,178.00
|
948.00
|
1,235.00
|
|||||
|
Profit after Tax (Net Income)
|
6,287.00
|
5,017.00
|
5,336.00
|
6,920.00
|
5,732.00
|
6,315.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2,963.00
|
5,017.00
|
5,336.00
|
6,920.00
|
5,732.00
|
6,315.00
|
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
|
8,768.00
|
6,721.00
|
6,333.00
|
6,835.00
|
9,266.00
|
10,959.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29,873.00
|
29,784.00
|
29,864.00
|
28,684.00
|
27,727.00
|
25,917.00
|
|||||
|
Current Liabilities
|
23,809.00
|
23,335.00
|
19,420.00
|
16,937.00
|
15,887.00
|
13,997.00
|
|||||
|
Total Liabilities
|
86,259.00
|
59,840.00
|
55,617.00
|
52,456.00
|
52,880.00
|
50,873.00
|
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
|
34,049.00
|
34,478.00
|
33,768.00
|
31,935.00
|
31,889.00
|
31,058.00
|
|||||
|
Current Assets
|
28,401.00
|
25,362.00
|
21,849.00
|
20,521.00
|
20,991.00
|
19,815.00
|
|||||
|
Total Assets
|
86,259.00
|
59,840.00
|
55,617.00
|
52,456.00
|
52,880.00
|
50,873.00
|
|||||
|
Total Debt*
|
20,538.00
|
21,700.00
|
20,270.00
|
17,459.00
|
15,547.00
|
11,676.00
|
|||||
|
Net Current Assets
|
4,592.00
|
2,027.00
|
2,429.00
|
3,584.00
|
5,104.00
|
5,818.00
|
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
|
--
|
8,557.00
|
6,972.00
|
7,920.00
|
7,802.00
|
9,221.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,977.00
|
-1,792.00
|
-1,694.00
|
-1,789.00
|
-1,161.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,942.00
|
-4,139.00
|
-7,331.00
|
-7,070.00
|
-7,616.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,057.00
|
444.00
|
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 ($)
|
27.13
|
21.63
|
22.51
|
28.12
|
22.19
|
23.02
|
|||||
|
Cash EPS ($)
|
--
|
28.91
|
29.09
|
34.00
|
27.63
|
27.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
28.98
|
26.72
|
27.77
|
35.87
|
39.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
36.90
|
29.42
|
32.18
|
30.21
|
33.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
29.79
|
22.31
|
25.31
|
23.74
|
28.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.24
|
20.97
|
28.18
|
24.16
|
30.94
|
|||||
|
ROE (%)
|
81.18
|
76.87
|
81.04
|
85.96
|
56.68
|
74.41
|
|||||
|
ROA (%)
|
7.42
|
8.69
|
9.87
|
13.14
|
11.05
|
12.43
|
|||||
|
EBIT Margin (%)
|
7.90
|
9.38
|
10.21
|
12.59
|
11.07
|
12.11
|
|||||
|
Net Margin (%)
|
8.16
|
6.68
|
7.51
|
10.24
|
8.70
|
9.38
|
|||||
|
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 (%)
|
7.21
|
0.06
|
0.05
|
0.02
|
-0.02
|
0.03
|
|||||
|
EBIT Growth (%)
|
2.28
|
-2.98
|
-14.71
|
16.49
|
-10.05
|
-8.01
|
|||||
|
Net Profit Growth (%)
|
49.55
|
-5.98
|
-22.89
|
20.73
|
-9.23
|
-7.58
|
|||||
|
EPS Growth (%)
|
52.77
|
-0.04
|
-0.20
|
0.27
|
-0.04
|
-0.05
|
|||||
|
Book Value Growth (%)
|
66.66
|
--
|
--
|
--
|
--
|
--
|
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
|
19.36
|
22.36
|
21.58
|
16.12
|
21.92
|
15.44
|
|||||
|
Price / Book Value
|
14.90
|
16.69
|
18.19
|
16.32
|
13.56
|
8.90
|
|||||
|
Dividend Yield (%)
|
2.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.64
|
16.73
|
15.08
|
14.71
|
15.93
|
11.13
|
|||||
|
Close Price ($)
|
509.46
|
483.67
|
485.94
|
453.24
|
486.49
|
355.41
|
|||||
|
High Price ($)
|
692.00
|
516.00
|
618.95
|
508.10
|
498.95
|
396.99
|
|||||
|
Low Price ($)
|
410.11
|
410.11
|
413.92
|
393.77
|
351.56
|
319.81
|
|||||
|
Market Cap ($ Cr)
|
121,229.77
|
--
|
--
|
--
|
--
|
--
|
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
|
2.34
|
3.23
|
3.20
|
2.55
|
1.68
|
1.07
|
|||||
|
Short term debt to equity ratio
|
--
|
0.17
|
0.10
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
1.19
|
1.09
|
1.13
|
1.21
|
1.32
|
1.42
|
|||||
|
Quick Ratio
|
1.01
|
0.94
|
0.95
|
1.03
|
1.13
|
1.20
|
|||||
|
Interest Coverage
|
7.68
|
6.30
|
7.00
|
9.29
|
11.72
|
14.27
|
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 (%)
|
4.36
|
22.52
|
21.55
|
22.67
|
22.46
|
18.71
|
|||||
|
Asset Turnover
|
0.91
|
1.30
|
1.31
|
1.28
|
1.27
|
1.32
|
|||||
|
Receivable days
|
--
|
78.37
|
78.72
|
81.45
|
75.74
|
65.55
|
|||||
|
Inventory Days
|
--
|
18.95
|
18.82
|
19.22
|
19.21
|
20.55
|
|||||
|
Payable days
|
--
|
15.85
|
12.92
|
13.69
|
9.17
|
5.23
|
|||||
|
Cash Conversion Cycle
|
--
|
81.48
|
84.62
|
86.99
|
85.78
|
80.88
|