Market cap
$20,392 Mln
Revenue (TTM)
$3,155 Mln
P/E Ratio
17.7
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,154.50
|
3,182.70
|
2,877.40
|
2,327.50
|
1,936.30
|
1,685.50
|
|||||
|
Cost of Revenue
|
437.20
|
384.40
|
309.70
|
257.50
|
146.70
|
122.50
|
|||||
|
Gross Profit
|
2,717.30
|
2,798.30
|
2,567.70
|
2,070.00
|
1,789.60
|
1,563.00
|
|||||
|
Operating Expenses
|
1,313.90
|
1,281.10
|
1,190.70
|
885.10
|
809.90
|
1,007.10
|
|||||
|
Operating Profit (EBIT)
|
1,403.40
|
1,517.20
|
1,377.00
|
1,184.90
|
979.70
|
555.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.30
|
56.60
|
|||||
|
Profit before Tax
|
1,573.00
|
1,713.90
|
1,539.00
|
1,274.30
|
950.60
|
593.90
|
|||||
|
Provision for Tax
|
262.10
|
379.20
|
343.90
|
289.50
|
223.30
|
118.10
|
|||||
|
Profit after Tax (Net Income)
|
1,310.90
|
1,334.70
|
1,195.10
|
984.80
|
727.30
|
475.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
727.30
|
475.80
|
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
|
6,400.30
|
7,096.20
|
6,444.00
|
5,984.80
|
4,796.70
|
3,958.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
212.00
|
223.20
|
181.90
|
377.80
|
904.60
|
904.80
|
|||||
|
Current Liabilities
|
607.80
|
560.60
|
738.10
|
804.40
|
343.20
|
305.40
|
|||||
|
Total Liabilities
|
7,827.90
|
7,880.00
|
7,364.00
|
7,167.00
|
6,044.50
|
5,169.10
|
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
|
3,736.40
|
4,177.50
|
3,490.10
|
3,616.00
|
2,664.20
|
2,845.50
|
|||||
|
Current Assets
|
3,483.70
|
3,702.50
|
3,873.90
|
3,551.00
|
3,380.30
|
2,323.60
|
|||||
|
Total Assets
|
7,827.90
|
7,880.00
|
7,364.00
|
7,167.00
|
6,044.50
|
5,169.10
|
|||||
|
Total Debt*
|
--
|
37.60
|
300.00
|
700.00
|
800.00
|
800.00
|
|||||
|
Net Current Assets
|
2,875.90
|
3,141.90
|
3,135.80
|
2,746.60
|
3,037.10
|
2,018.20
|
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
|
--
|
1,561.20
|
1,327.10
|
978.00
|
802.50
|
598.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-551.30
|
417.20
|
-719.60
|
-811.50
|
-486.90
|
|||||
|
Cash from Financing Activities
|
--
|
-1,150.00
|
-1,254.80
|
-11.90
|
75.40
|
44.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
66.40
|
156.10
|
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 ($)
|
27.86
|
27.86
|
24.54
|
19.78
|
14.72
|
9.95
|
|||||
|
Cash EPS ($)
|
--
|
29.65
|
26.03
|
20.84
|
15.76
|
11.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
148.15
|
132.32
|
120.18
|
97.10
|
82.82
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
32.59
|
27.25
|
19.64
|
16.24
|
12.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
21.73
|
22.19
|
15.01
|
13.44
|
9.99
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.24
|
17.80
|
16.04
|
14.05
|
10.63
|
|||||
|
ROE (%)
|
19.43
|
19.71
|
19.23
|
18.27
|
16.61
|
12.94
|
|||||
|
ROA (%)
|
16.12
|
17.51
|
16.45
|
14.91
|
12.97
|
9.73
|
|||||
|
EBIT Margin (%)
|
38.34
|
54.46
|
54.98
|
57.30
|
51.08
|
40.75
|
|||||
|
Net Margin (%)
|
41.56
|
41.94
|
41.53
|
42.31
|
37.50
|
27.31
|
|||||
|
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 (%)
|
2.49
|
0.11
|
0.24
|
0.20
|
0.15
|
0.14
|
|||||
|
EBIT Growth (%)
|
-26.08
|
9.58
|
18.62
|
34.84
|
43.98
|
15.17
|
|||||
|
Net Profit Growth (%)
|
5.54
|
11.68
|
21.35
|
35.40
|
52.86
|
-7.58
|
|||||
|
EPS Growth (%)
|
8.79
|
0.14
|
0.24
|
0.34
|
0.48
|
-0.13
|
|||||
|
Book Value Growth (%)
|
-5.91
|
--
|
--
|
--
|
--
|
--
|
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
|
17.66
|
17.49
|
14.38
|
11.12
|
18.89
|
21.71
|
|||||
|
Price / Book Value
|
3.33
|
3.29
|
2.67
|
1.83
|
2.86
|
2.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.87
|
11.25
|
8.59
|
6.24
|
11.25
|
12.48
|
|||||
|
Close Price ($)
|
541.83
|
487.25
|
352.84
|
219.89
|
278.09
|
216.08
|
|||||
|
High Price ($)
|
609.35
|
519.99
|
417.82
|
279.14
|
283.09
|
218.38
|
|||||
|
Low Price ($)
|
272.12
|
266.98
|
208.62
|
204.44
|
158.38
|
150.73
|
|||||
|
Market Cap ($ Cr)
|
20,392.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.05
|
0.12
|
0.17
|
0.20
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.05
|
0.07
|
--
|
--
|
|||||
|
Current Ratio
|
5.73
|
6.60
|
5.25
|
4.41
|
9.85
|
7.61
|
|||||
|
Quick Ratio
|
5.41
|
6.28
|
5.03
|
4.28
|
9.55
|
7.30
|
|||||
|
Interest Coverage
|
132.08
|
88.89
|
36.87
|
22.49
|
30.52
|
36.93
|
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 (%)
|
9.84
|
11.00
|
9.71
|
11.98
|
11.38
|
11.79
|
|||||
|
Asset Turnover
|
0.39
|
0.42
|
0.40
|
0.35
|
0.35
|
0.34
|
|||||
|
Receivable days
|
--
|
36.12
|
35.43
|
39.18
|
39.53
|
38.58
|
|||||
|
Inventory Days
|
--
|
162.01
|
159.04
|
151.63
|
243.75
|
268.79
|
|||||
|
Payable days
|
--
|
6.22
|
6.84
|
6.88
|
9.83
|
11.78
|
|||||
|
Cash Conversion Cycle
|
--
|
191.90
|
187.63
|
183.93
|
273.44
|
295.60
|