Market cap
$12,540 Mln
Revenue (TTM)
$15,012 Mln
P/E Ratio
10.2
P/B Ratio
1.1
Div. Yield
4.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
15,012.00
|
14,713.00
|
13,999.00
|
13,125.00
|
11,891.00
|
11,546.00
|
|||||
|
Cost of Revenue
|
9,840.00
|
10,192.00
|
9,536.00
|
8,712.00
|
8,143.00
|
7,814.00
|
|||||
|
Gross Profit
|
5,172.00
|
4,521.00
|
4,463.00
|
4,413.00
|
3,748.00
|
3,732.00
|
|||||
|
Operating Expenses
|
3,543.00
|
2,901.00
|
3,252.00
|
2,895.00
|
2,934.00
|
2,270.00
|
|||||
|
Operating Profit (EBIT)
|
1,629.00
|
1,620.00
|
1,211.00
|
1,518.00
|
814.00
|
1,462.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,563.00
|
1,620.00
|
1,211.00
|
1,518.00
|
814.00
|
1,462.00
|
|||||
|
Provision for Tax
|
46.00
|
342.00
|
252.00
|
313.00
|
132.00
|
278.00
|
|||||
|
Profit after Tax (Net Income)
|
1,349.00
|
1,278.00
|
959.00
|
1,205.00
|
682.00
|
1,184.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
705.00
|
1,278.00
|
959.00
|
1,205.00
|
894.00
|
1,202.00
|
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
|
11,186.00
|
11,621.00
|
10,513.00
|
9,893.00
|
8,548.00
|
12,809.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
54,890.00
|
19,450.00
|
50,299.00
|
49,667.00
|
47,246.00
|
2,779.00
|
|||||
|
Current Liabilities
|
3,798.00
|
38,372.00
|
18,968.00
|
18,470.00
|
4,957.00
|
4,503.00
|
|||||
|
Total Liabilities
|
73,672.00
|
69,443.00
|
60,812.00
|
59,560.00
|
55,794.00
|
66,639.00
|
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
|
438.00
|
54,709.00
|
56,669.00
|
55,773.00
|
52,161.00
|
516.00
|
|||||
|
Current Assets
|
2,060.00
|
14,734.00
|
4,143.00
|
3,787.00
|
3,633.00
|
2,395.00
|
|||||
|
Total Assets
|
71,934.00
|
69,443.00
|
60,812.00
|
59,560.00
|
55,794.00
|
66,639.00
|
|||||
|
Total Debt*
|
2,973.00
|
2,971.00
|
3,212.00
|
3,246.00
|
3,001.00
|
3,022.00
|
|||||
|
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
|
--
|
2,490.00
|
2,571.00
|
2,285.00
|
2,502.00
|
2,502.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,449.00
|
-1,317.00
|
-1,843.00
|
-1,512.00
|
-1,228.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,104.00
|
-1,117.00
|
-577.00
|
-1,032.00
|
-1,032.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-42.00
|
121.00
|
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 ($)
|
4.96
|
4.69
|
3.51
|
4.43
|
2.51
|
4.34
|
|||||
|
Cash EPS ($)
|
--
|
4.95
|
3.76
|
4.64
|
2.69
|
4.54
|
|||||
|
Adjusted Book Value ($)
|
--
|
42.68
|
38.52
|
36.34
|
31.43
|
46.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.14
|
9.42
|
8.39
|
9.20
|
9.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.83
|
9.07
|
8.06
|
9.01
|
8.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.03
|
7.14
|
9.76
|
4.98
|
3.61
|
|||||
|
ROE (%)
|
11.83
|
11.55
|
9.40
|
13.07
|
6.39
|
3.97
|
|||||
|
ROA (%)
|
1.73
|
1.96
|
1.59
|
2.09
|
1.11
|
1.96
|
|||||
|
EBIT Margin (%)
|
11.33
|
11.93
|
9.60
|
12.53
|
7.79
|
13.64
|
|||||
|
Net Margin (%)
|
8.99
|
8.69
|
6.85
|
9.18
|
5.74
|
10.25
|
|||||
|
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 (%)
|
4.46
|
0.05
|
0.07
|
0.10
|
0.03
|
0.08
|
|||||
|
EBIT Growth (%)
|
37.40
|
30.58
|
-18.30
|
77.65
|
-41.21
|
67.02
|
|||||
|
Net Profit Growth (%)
|
53.82
|
33.26
|
-20.41
|
76.69
|
-42.40
|
71.59
|
|||||
|
EPS Growth (%)
|
54.26
|
0.34
|
-0.21
|
0.77
|
-0.42
|
0.71
|
|||||
|
Book Value Growth (%)
|
5.12
|
--
|
--
|
--
|
--
|
--
|
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
|
10.21
|
10.17
|
13.76
|
9.56
|
16.86
|
10.16
|
|||||
|
Price / Book Value
|
1.14
|
1.12
|
1.26
|
1.16
|
1.35
|
0.94
|
|||||
|
Dividend Yield (%)
|
4.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.49
|
8.57
|
7.13
|
-26.03
|
7.77
|
|||||
|
Close Price ($)
|
48.61
|
47.74
|
48.37
|
42.31
|
42.28
|
44.08
|
|||||
|
High Price ($)
|
50.72
|
51.34
|
52.36
|
45.42
|
50.33
|
49.08
|
|||||
|
Low Price ($)
|
41.53
|
43.29
|
41.64
|
36.17
|
35.90
|
37.57
|
|||||
|
Market Cap ($ Cr)
|
12,539.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.27
|
0.26
|
0.31
|
0.33
|
0.35
|
0.24
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.06
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
0.54
|
0.38
|
0.22
|
0.21
|
0.73
|
0.53
|
|||||
|
Quick Ratio
|
0.54
|
--
|
--
|
0.61
|
2.12
|
2.19
|
|||||
|
Interest Coverage
|
12.33
|
13.00
|
10.11
|
12.95
|
8.27
|
13.94
|
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 (%)
|
27.97
|
72.05
|
26.22
|
26.22
|
26.56
|
47.32
|
|||||
|
Asset Turnover
|
0.19
|
0.23
|
0.23
|
0.23
|
0.19
|
0.19
|
|||||
|
Receivable days
|
--
|
177.14
|
92.79
|
91.83
|
132.40
|
219.40
|
|||||
|
Inventory Days
|
--
|
--
|
-286.77
|
-300.92
|
-321.61
|
-332.88
|
|||||
|
Payable days
|
--
|
--
|
-685.30
|
-725.22
|
167.53
|
137.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
491.33
|
516.14
|
-356.73
|
-250.93
|