Market cap
$28,426 Mln
Revenue (TTM)
$12,038 Mln
P/E Ratio
15.1
P/B Ratio
1.7
Div. Yield
4.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,038.38
|
11,981.16
|
12,523.93
|
14,868.86
|
11,762.53
|
6,521.21
|
|||||
|
Cost of Revenue
|
7,957.34
|
7,860.74
|
8,135.49
|
8,668.92
|
7,087.74
|
4,611.60
|
|||||
|
Gross Profit
|
4,081.04
|
4,120.41
|
4,388.45
|
6,199.95
|
4,674.79
|
1,909.61
|
|||||
|
Operating Expenses
|
1,850.17
|
1,826.97
|
1,969.60
|
1,883.54
|
1,711.51
|
1,202.10
|
|||||
|
Operating Profit (EBIT)
|
2,233.12
|
2,293.44
|
2,418.85
|
4,316.41
|
2,963.28
|
707.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,471.78
|
2,473.90
|
2,556.45
|
4,632.79
|
3,165.94
|
1,242.77
|
|||||
|
Provision for Tax
|
499.73
|
500.62
|
479.68
|
674.96
|
617.24
|
189.45
|
|||||
|
Profit after Tax (Net Income)
|
1,912.38
|
1,932.81
|
2,036.45
|
3,918.07
|
2,553.28
|
1,100.19
|
|||||
|
Minority Interest
|
-57.61
|
-40.47
|
-40.33
|
-18.94
|
4.58
|
46.87
|
|||||
|
Consolidated Profit
|
894.56
|
1,932.81
|
2,036.45
|
3,918.07
|
2,553.28
|
1,100.19
|
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
|
16,962.79
|
16,599.19
|
16,593.26
|
16,842.97
|
13,905.71
|
11,960.58
|
|||||
|
Minority Interest
|
-57.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
874.82
|
896.85
|
999.63
|
1,149.48
|
727.39
|
784.08
|
|||||
|
Current Liabilities
|
2,217.85
|
2,346.39
|
2,636.66
|
2,901.98
|
2,788.42
|
1,559.65
|
|||||
|
Total Liabilities
|
22,529.18
|
20,072.31
|
20,450.13
|
21,081.90
|
17,550.25
|
14,449.43
|
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
|
11,288.46
|
10,999.43
|
11,213.95
|
10,577.44
|
9,081.65
|
9,468.26
|
|||||
|
Current Assets
|
9,022.87
|
9,072.88
|
9,236.18
|
10,504.46
|
8,468.60
|
4,981.17
|
|||||
|
Total Assets
|
22,529.18
|
20,072.31
|
20,450.13
|
21,081.90
|
17,550.25
|
14,449.43
|
|||||
|
Total Debt*
|
446.95
|
448.97
|
582.32
|
717.87
|
840.94
|
448.22
|
|||||
|
Net Current Assets
|
6,805.03
|
6,726.49
|
6,599.52
|
7,602.48
|
5,680.17
|
3,421.53
|
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
|
--
|
2,599.58
|
2,866.22
|
4,395.07
|
1,167.22
|
119.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-192.60
|
-1,397.16
|
-2,686.52
|
-163.56
|
267.90
|
|||||
|
Cash from Financing Activities
|
--
|
-2,477.83
|
-2,399.43
|
-1,125.01
|
-178.34
|
-647.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
3.68
|
3.72
|
1.85
|
6.66
|
4.30
|
1.84
|
|||||
|
Cash EPS ($)
|
--
|
4.90
|
2.43
|
7.63
|
5.32
|
2.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.93
|
15.11
|
28.64
|
23.43
|
20.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.00
|
2.61
|
7.47
|
1.97
|
0.20
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.81
|
1.97
|
6.42
|
1.30
|
-0.21
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.30
|
11.73
|
24.25
|
18.80
|
8.95
|
|||||
|
ROE (%)
|
11.05
|
11.65
|
12.18
|
25.48
|
19.74
|
9.47
|
|||||
|
ROA (%)
|
8.38
|
9.54
|
9.81
|
20.28
|
15.96
|
7.81
|
|||||
|
EBIT Margin (%)
|
20.92
|
21.04
|
20.17
|
31.88
|
27.31
|
19.42
|
|||||
|
Net Margin (%)
|
15.89
|
16.13
|
16.26
|
26.35
|
21.71
|
16.87
|
|||||
|
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 (%)
|
2.29
|
-0.04
|
-0.16
|
0.26
|
0.80
|
0.27
|
|||||
|
EBIT Growth (%)
|
6.33
|
-0.20
|
-46.71
|
47.57
|
153.61
|
313.83
|
|||||
|
Net Profit Growth (%)
|
-5.71
|
-5.09
|
-48.02
|
53.45
|
132.08
|
273.42
|
|||||
|
EPS Growth (%)
|
14.75
|
1.01
|
-0.72
|
0.55
|
1.33
|
2.72
|
|||||
|
Book Value Growth (%)
|
9.11
|
--
|
--
|
--
|
--
|
--
|
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
|
15.06
|
10.34
|
20.38
|
5.22
|
8.17
|
11.32
|
|||||
|
Price / Book Value
|
1.68
|
1.20
|
2.50
|
1.21
|
1.50
|
1.04
|
|||||
|
Dividend Yield (%)
|
4.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.40
|
5.60
|
12.36
|
3.32
|
5.28
|
6.55
|
|||||
|
Close Price ($)
|
55.49
|
38.45
|
37.79
|
34.76
|
35.16
|
20.86
|
|||||
|
High Price ($)
|
64.60
|
41.76
|
40.73
|
38.00
|
35.75
|
25.54
|
|||||
|
Low Price ($)
|
33.65
|
30.06
|
27.24
|
24.69
|
20.59
|
14.88
|
|||||
|
Market Cap ($ Cr)
|
28,426.41
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.03
|
0.04
|
0.04
|
0.06
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.03
|
0.03
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
4.07
|
3.87
|
3.50
|
3.62
|
3.04
|
3.19
|
|||||
|
Quick Ratio
|
2.39
|
2.33
|
2.10
|
2.27
|
1.61
|
1.48
|
|||||
|
Interest Coverage
|
51.40
|
53.71
|
41.26
|
44.35
|
69.91
|
53.49
|
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 (%)
|
19.45
|
21.26
|
19.43
|
19.61
|
24.48
|
24.09
|
|||||
|
Asset Turnover
|
0.53
|
0.59
|
0.60
|
0.77
|
0.74
|
0.46
|
|||||
|
Receivable days
|
--
|
75.91
|
78.01
|
71.18
|
69.09
|
71.10
|
|||||
|
Inventory Days
|
--
|
169.88
|
171.30
|
166.60
|
171.59
|
170.65
|
|||||
|
Payable days
|
--
|
40.73
|
44.62
|
48.18
|
52.17
|
51.77
|
|||||
|
Cash Conversion Cycle
|
--
|
205.06
|
204.69
|
189.60
|
188.51
|
189.98
|