Market cap
$9,665 Mln
Revenue (TTM)
$4,346 Mln
P/E Ratio
11.5
P/B Ratio
1.4
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,345.76
|
4,229.98
|
3,965.92
|
2,893.11
|
2,208.50
|
1,861.60
|
|||||
|
Cost of Revenue
|
1,583.94
|
1,599.55
|
1,616.11
|
434.45
|
330.67
|
91.26
|
|||||
|
Gross Profit
|
2,761.82
|
2,630.44
|
2,349.81
|
2,893.11
|
1,877.83
|
1,770.34
|
|||||
|
Operating Expenses
|
1,534.53
|
1,512.03
|
1,402.72
|
99.83
|
1,177.27
|
1,132.54
|
|||||
|
Operating Profit (EBIT)
|
1,227.29
|
1,118.41
|
947.09
|
53.30
|
700.56
|
637.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1,217.17
|
1,118.41
|
947.09
|
845.08
|
700.56
|
637.80
|
|||||
|
Provision for Tax
|
316.81
|
294.56
|
252.04
|
222.46
|
190.87
|
171.65
|
|||||
|
Profit after Tax (Net Income)
|
900.36
|
823.84
|
695.05
|
622.63
|
509.68
|
466.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
481.72
|
438.19
|
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
|
7,525.12
|
7,258.72
|
6,344.30
|
5,399.53
|
4,796.84
|
4,498.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,180.33
|
15,413.92
|
6,023.02
|
3,649.89
|
3,296.03
|
2,341.51
|
|||||
|
Current Liabilities
|
64,962.69
|
48,469.42
|
52,512.35
|
47,210.52
|
44,856.78
|
43,301.94
|
|||||
|
Total Liabilities
|
139,630.83
|
71,142.05
|
64,879.67
|
56,259.93
|
52,949.65
|
50,142.14
|
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
|
57,574.58
|
64,437.91
|
56,098.60
|
49,759.45
|
46,511.82
|
42,265.54
|
|||||
|
Current Assets
|
17,095.77
|
6,704.14
|
8,781.07
|
6,500.49
|
6,437.83
|
7,876.61
|
|||||
|
Total Assets
|
91,766.13
|
71,142.05
|
64,879.67
|
56,259.93
|
52,949.65
|
50,142.14
|
|||||
|
Total Debt*
|
4,373.80
|
4,481.48
|
4,237.96
|
3,663.32
|
3,603.64
|
2,425.71
|
|||||
|
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
|
--
|
910.35
|
721.56
|
1,843.36
|
1,375.00
|
1,130.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6,168.62
|
-5,946.36
|
-3,237.82
|
-3,490.77
|
-5,928.86
|
|||||
|
Cash from Financing Activities
|
--
|
5,267.68
|
5,259.88
|
-27.96
|
2,195.53
|
4,886.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
88.73
|
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 ($)
|
13.26
|
12.18
|
10.26
|
9.98
|
8.24
|
8.04
|
|||||
|
Cash EPS ($)
|
12.45
|
13.93
|
11.74
|
11.26
|
8.95
|
8.88
|
|||||
|
Adjusted Book Value ($)
|
105.26
|
107.30
|
93.68
|
86.53
|
77.54
|
77.57
|
|||||
|
Dividend per Share ($)
|
1.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
13.46
|
10.65
|
29.54
|
22.23
|
19.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
12.72
|
9.38
|
29.54
|
21.36
|
18.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.38
|
7.08
|
7.13
|
6.65
|
6.92
|
|||||
|
ROE (%)
|
12.18
|
12.11
|
11.84
|
12.21
|
10.97
|
10.82
|
|||||
|
ROA (%)
|
1.05
|
1.21
|
1.15
|
1.14
|
0.99
|
0.98
|
|||||
|
EBIT Margin (%)
|
28.24
|
26.43
|
23.88
|
1.84
|
31.72
|
34.22
|
|||||
|
Net Margin (%)
|
20.72
|
19.48
|
17.53
|
21.52
|
23.08
|
25.04
|
|||||
|
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 (%)
|
6.06
|
0.07
|
0.37
|
0.31
|
0.19
|
-0.02
|
|||||
|
EBIT Growth (%)
|
22.01
|
18.05
|
1,676.97
|
-92.39
|
9.98
|
63.42
|
|||||
|
Net Profit Growth (%)
|
21.68
|
18.53
|
11.63
|
22.16
|
9.34
|
59.10
|
|||||
|
EPS Growth (%)
|
20.59
|
0.19
|
0.03
|
0.21
|
0.03
|
0.59
|
|||||
|
Book Value Growth (%)
|
3.46
|
--
|
--
|
--
|
--
|
--
|
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
|
11.51
|
11.48
|
12.15
|
9.30
|
10.26
|
11.30
|
|||||
|
Price / Book Value
|
1.45
|
1.30
|
1.33
|
1.07
|
1.09
|
1.17
|
|||||
|
Dividend Yield (%)
|
1.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.85
|
3.74
|
68.52
|
4.26
|
-0.21
|
|||||
|
Close Price ($)
|
160.72
|
139.82
|
124.71
|
92.75
|
84.52
|
90.82
|
|||||
|
High Price ($)
|
163.36
|
144.70
|
142.04
|
98.23
|
105.56
|
97.11
|
|||||
|
Low Price ($)
|
119.67
|
89.10
|
89.68
|
57.48
|
76.13
|
59.88
|
|||||
|
Market Cap ($ Cr)
|
9,664.50
|
--
|
--
|
--
|
--
|
--
|
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
|
0.58
|
0.62
|
0.67
|
0.68
|
0.75
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.51
|
--
|
0.08
|
0.00
|
0.06
|
0.02
|
|||||
|
Current Ratio
|
0.26
|
0.14
|
0.17
|
0.14
|
0.14
|
0.18
|
|||||
|
Quick Ratio
|
0.26
|
--
|
--
|
0.18
|
0.14
|
0.34
|
|||||
|
Interest Coverage
|
1.82
|
0.74
|
0.63
|
0.05
|
2.78
|
4.23
|
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 (%)
|
38.35
|
--
|
0.46
|
24.24
|
42.48
|
1.40
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.07
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
0.78
|
33.13
|
103.49
|
79.73
|
4.27
|
|||||
|
Inventory Days
|
--
|
--
|
-413.55
|
-765.02
|
-3,657.64
|
-24,142.05
|
|||||
|
Payable days
|
--
|
--
|
406.79
|
1,448.79
|
1,529.17
|
2,647.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-787.21
|
-2,110.32
|
-5,107.08
|
-26,785.32
|