Market cap
$9,504 Mln
Revenue (TTM)
$12,846 Mln
P/E Ratio
20.2
P/B Ratio
3.3
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,846.00
|
12,687.00
|
12,708.00
|
11,979.00
|
12,461.00
|
9,920.00
|
|||||
|
Cost of Revenue
|
10,412.00
|
10,109.00
|
10,163.00
|
9,484.00
|
9,621.00
|
7,861.00
|
|||||
|
Gross Profit
|
2,434.00
|
2,578.00
|
2,545.00
|
2,495.00
|
2,840.00
|
2,059.00
|
|||||
|
Operating Expenses
|
1,497.00
|
1,470.00
|
1,478.00
|
1,421.00
|
1,415.00
|
1,187.00
|
|||||
|
Operating Profit (EBIT)
|
937.00
|
1,108.00
|
1,067.00
|
1,074.00
|
1,425.00
|
872.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
32.00
|
65.97
|
|||||
|
Profit before Tax
|
670.00
|
685.00
|
661.00
|
618.00
|
1,216.00
|
693.00
|
|||||
|
Provision for Tax
|
172.00
|
184.00
|
172.00
|
212.00
|
353.00
|
171.00
|
|||||
|
Profit after Tax (Net Income)
|
496.00
|
499.00
|
489.00
|
406.00
|
867.00
|
519.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
268.00
|
496.00
|
486.00
|
404.00
|
867.00
|
519.04
|
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
|
2,879.00
|
3,052.00
|
3,117.00
|
3,069.00
|
2,937.00
|
2,797.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9,268.00
|
10,557.00
|
10,284.00
|
9,060.00
|
8,142.00
|
9,168.90
|
|||||
|
Current Liabilities
|
3,954.00
|
2,778.00
|
3,271.00
|
3,649.00
|
3,316.00
|
1,867.50
|
|||||
|
Total Liabilities
|
20,055.00
|
16,387.00
|
16,672.00
|
15,778.00
|
14,395.00
|
13,834.30
|
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
|
13,544.00
|
13,914.00
|
14,209.00
|
13,513.00
|
12,195.00
|
11,373.70
|
|||||
|
Current Assets
|
2,545.00
|
2,473.00
|
2,463.00
|
2,265.00
|
2,200.00
|
2,460.70
|
|||||
|
Total Assets
|
20,031.00
|
16,387.00
|
16,672.00
|
15,778.00
|
14,395.00
|
13,834.30
|
|||||
|
Total Debt*
|
8,453.00
|
8,680.00
|
8,885.00
|
8,148.00
|
7,084.00
|
6,679.90
|
|||||
|
Net Current Assets
|
-1,397.00
|
-305.00
|
-808.00
|
-1,384.00
|
233.00
|
-740.25
|
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
|
--
|
2,593.00
|
2,264.00
|
2,353.00
|
2,310.00
|
2,175.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,650.00
|
-2,446.00
|
-2,663.00
|
-1,850.00
|
-1,449.74
|
|||||
|
Cash from Financing Activities
|
--
|
-912.00
|
153.00
|
256.00
|
-861.00
|
-203.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-401.00
|
521.86
|
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 ($)
|
12.32
|
12.23
|
11.27
|
8.94
|
17.59
|
9.61
|
|||||
|
Cash EPS ($)
|
--
|
67.13
|
53.99
|
48.90
|
54.73
|
43.15
|
|||||
|
Adjusted Book Value ($)
|
--
|
74.80
|
71.82
|
67.60
|
59.57
|
51.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
63.55
|
52.17
|
51.83
|
46.86
|
40.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.25
|
-9.63
|
-19.41
|
-6.51
|
4.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.20
|
4.21
|
3.82
|
8.89
|
5.63
|
|||||
|
ROE (%)
|
16.73
|
16.18
|
15.81
|
13.52
|
30.24
|
20.54
|
|||||
|
ROA (%)
|
2.52
|
3.02
|
3.01
|
2.69
|
6.14
|
3.88
|
|||||
|
EBIT Margin (%)
|
6.10
|
8.58
|
8.24
|
7.63
|
11.59
|
9.14
|
|||||
|
Net Margin (%)
|
3.86
|
3.93
|
3.85
|
3.39
|
6.94
|
5.20
|
|||||
|
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 (%)
|
1.01
|
0.00
|
0.06
|
-0.04
|
0.26
|
0.18
|
|||||
|
EBIT Growth (%)
|
-27.87
|
4.01
|
14.55
|
-36.70
|
59.21
|
592.37
|
|||||
|
Net Profit Growth (%)
|
1.08
|
2.04
|
20.44
|
-53.17
|
67.05
|
525.41
|
|||||
|
EPS Growth (%)
|
5.13
|
0.09
|
0.26
|
-0.49
|
0.83
|
5.23
|
|||||
|
Book Value Growth (%)
|
2.08
|
--
|
--
|
--
|
--
|
--
|
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
|
20.15
|
15.65
|
13.92
|
12.87
|
4.75
|
8.58
|
|||||
|
Price / Book Value
|
3.34
|
2.56
|
2.18
|
1.70
|
1.40
|
1.59
|
|||||
|
Dividend Yield (%)
|
1.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.39
|
4.89
|
4.74
|
4.39
|
3.34
|
4.01
|
|||||
|
Close Price ($)
|
263.77
|
191.39
|
156.86
|
115.06
|
83.57
|
82.43
|
|||||
|
High Price ($)
|
284.25
|
200.53
|
171.78
|
119.47
|
97.26
|
93.05
|
|||||
|
Low Price ($)
|
157.67
|
125.54
|
106.62
|
76.15
|
61.71
|
60.60
|
|||||
|
Market Cap ($ Cr)
|
9,504.27
|
--
|
--
|
--
|
--
|
--
|
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
|
1.91
|
2.84
|
2.85
|
2.65
|
2.41
|
2.39
|
|||||
|
Short term debt to equity ratio
|
0.79
|
0.37
|
0.46
|
0.59
|
0.52
|
0.51
|
|||||
|
Current Ratio
|
0.64
|
0.89
|
0.75
|
0.62
|
0.66
|
1.32
|
|||||
|
Quick Ratio
|
0.64
|
--
|
--
|
1.09
|
0.64
|
1.28
|
|||||
|
Interest Coverage
|
2.69
|
2.70
|
2.71
|
3.09
|
6.33
|
4.24
|
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 (%)
|
15.55
|
14.95
|
14.64
|
14.31
|
12.92
|
14.77
|
|||||
|
Asset Turnover
|
0.65
|
0.77
|
0.78
|
0.79
|
0.88
|
0.74
|
|||||
|
Receivable days
|
--
|
54.10
|
51.38
|
50.68
|
45.06
|
48.73
|
|||||
|
Inventory Days
|
--
|
--
|
-61.60
|
-31.50
|
2.78
|
3.02
|
|||||
|
Payable days
|
--
|
27.41
|
29.85
|
30.81
|
28.76
|
30.09
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-40.07
|
-11.64
|
19.09
|
21.66
|