Market cap
$25,015 Mln
Revenue (TTM)
$16,421 Mln
P/E Ratio
15.9
P/B Ratio
2.9
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16,421.00
|
15,875.00
|
15,845.00
|
16,242.00
|
15,614.00
|
16,802.00
|
|||||
|
Cost of Revenue
|
9,838.00
|
9,844.00
|
9,252.00
|
9,678.00
|
9,975.00
|
10,286.00
|
|||||
|
Gross Profit
|
6,583.00
|
6,031.00
|
6,593.00
|
6,564.00
|
5,639.00
|
6,516.00
|
|||||
|
Operating Expenses
|
4,534.00
|
3,862.00
|
4,306.00
|
4,529.00
|
3,973.00
|
4,830.00
|
|||||
|
Operating Profit (EBIT)
|
2,049.00
|
2,169.00
|
2,287.00
|
2,035.00
|
1,666.00
|
1,686.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
114.00
|
26.00
|
|||||
|
Profit before Tax
|
2,031.00
|
2,045.00
|
1,852.00
|
1,690.00
|
1,355.00
|
1,815.00
|
|||||
|
Provision for Tax
|
455.00
|
458.00
|
475.00
|
428.00
|
320.00
|
374.00
|
|||||
|
Profit after Tax (Net Income)
|
1,572.00
|
1,576.00
|
1,116.00
|
1,270.00
|
1,026.00
|
1,439.00
|
|||||
|
Minority Interest
|
-9.00
|
-16.00
|
-33.00
|
-39.00
|
-28.00
|
-21.00
|
|||||
|
Consolidated Profit
|
753.00
|
1,576.00
|
1,116.00
|
1,270.00
|
1,026.00
|
1,439.00
|
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
|
8,443.00
|
7,941.00
|
6,785.00
|
7,832.00
|
6,592.00
|
6,411.00
|
|||||
|
Minority Interest
|
-9.00
|
--
|
--
|
--
|
117.00
|
125.00
|
|||||
|
Non-Current Liabilities
|
8,715.00
|
9,101.00
|
7,457.00
|
8,570.00
|
9,314.00
|
10,174.00
|
|||||
|
Current Liabilities
|
5,229.00
|
4,900.00
|
5,014.00
|
5,054.00
|
4,721.00
|
4,745.00
|
|||||
|
Total Liabilities
|
27,763.00
|
22,098.00
|
19,433.00
|
21,647.00
|
20,744.00
|
21,351.00
|
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
|
14,273.00
|
14,139.00
|
12,876.00
|
14,216.00
|
13,571.00
|
14,577.00
|
|||||
|
Current Assets
|
8,261.00
|
7,959.00
|
6,557.00
|
7,431.00
|
7,173.00
|
6,740.00
|
|||||
|
Total Assets
|
27,763.00
|
22,098.00
|
19,433.00
|
21,647.00
|
20,744.00
|
21,351.00
|
|||||
|
Total Debt*
|
7,459.00
|
7,896.00
|
6,395.00
|
6,599.00
|
7,635.00
|
6,773.00
|
|||||
|
Net Current Assets
|
3,032.00
|
3,059.00
|
1,543.00
|
2,377.00
|
2,452.00
|
1,995.00
|
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
|
--
|
1,941.00
|
1,420.00
|
2,411.00
|
963.00
|
1,562.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-700.00
|
107.00
|
-556.00
|
-461.00
|
-2,404.00
|
|||||
|
Cash from Financing Activities
|
--
|
-545.00
|
-1,425.00
|
-1,550.00
|
-409.00
|
93.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
93.00
|
-749.00
|
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 ($)
|
6.99
|
7.00
|
4.76
|
5.35
|
4.34
|
6.02
|
|||||
|
Cash EPS ($)
|
7.08
|
9.34
|
6.86
|
7.70
|
6.68
|
8.36
|
|||||
|
Adjusted Book Value ($)
|
37.98
|
35.26
|
28.96
|
33.00
|
27.86
|
26.80
|
|||||
|
Dividend per Share ($)
|
2.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.62
|
6.06
|
10.16
|
4.07
|
6.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.16
|
2.98
|
7.99
|
1.88
|
4.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.86
|
8.08
|
8.86
|
7.49
|
11.55
|
|||||
|
ROE (%)
|
19.08
|
21.40
|
15.27
|
17.61
|
15.78
|
23.54
|
|||||
|
ROA (%)
|
5.65
|
7.59
|
5.43
|
5.99
|
4.87
|
7.04
|
|||||
|
EBIT Margin (%)
|
13.67
|
14.40
|
13.21
|
11.93
|
9.75
|
11.52
|
|||||
|
Net Margin (%)
|
9.57
|
9.93
|
7.04
|
7.82
|
6.52
|
8.55
|
|||||
|
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 (%)
|
12.33
|
0.00
|
-0.02
|
0.04
|
-0.07
|
0.21
|
|||||
|
EBIT Growth (%)
|
14.31
|
9.22
|
8.05
|
27.27
|
-21.38
|
29.07
|
|||||
|
Net Profit Growth (%)
|
59.00
|
41.22
|
-12.13
|
23.78
|
-28.70
|
35.88
|
|||||
|
EPS Growth (%)
|
58.48
|
0.47
|
-0.11
|
0.23
|
-0.28
|
0.36
|
|||||
|
Book Value Growth (%)
|
13.32
|
--
|
--
|
--
|
--
|
--
|
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
|
15.89
|
14.64
|
25.08
|
27.94
|
29.00
|
28.66
|
|||||
|
Price / Book Value
|
2.93
|
2.91
|
4.12
|
4.53
|
4.51
|
6.43
|
|||||
|
Dividend Yield (%)
|
2.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.84
|
10.22
|
12.78
|
16.53
|
17.90
|
18.80
|
|||||
|
Close Price ($)
|
121.29
|
102.46
|
119.45
|
149.55
|
125.74
|
172.44
|
|||||
|
High Price ($)
|
133.43
|
124.74
|
148.68
|
152.89
|
177.32
|
182.97
|
|||||
|
Low Price ($)
|
93.39
|
90.24
|
118.07
|
120.33
|
107.06
|
132.10
|
|||||
|
Market Cap ($ Cr)
|
25,015.42
|
--
|
--
|
--
|
--
|
--
|
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
|
0.73
|
0.99
|
0.94
|
0.84
|
1.16
|
1.06
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.11
|
0.16
|
0.06
|
0.08
|
0.03
|
|||||
|
Current Ratio
|
1.58
|
1.62
|
1.31
|
1.47
|
1.52
|
1.42
|
|||||
|
Quick Ratio
|
1.15
|
1.22
|
0.94
|
1.09
|
1.04
|
0.96
|
|||||
|
Interest Coverage
|
8.96
|
9.49
|
8.68
|
7.84
|
9.11
|
16.00
|
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 (%)
|
23.82
|
21.01
|
18.84
|
18.51
|
21.15
|
18.76
|
|||||
|
Asset Turnover
|
0.59
|
0.76
|
0.77
|
0.77
|
0.74
|
0.82
|
|||||
|
Receivable days
|
--
|
72.72
|
69.06
|
70.95
|
75.50
|
63.89
|
|||||
|
Inventory Days
|
--
|
71.28
|
74.61
|
79.37
|
81.34
|
69.35
|
|||||
|
Payable days
|
--
|
115.95
|
125.18
|
127.92
|
120.36
|
100.86
|
|||||
|
Cash Conversion Cycle
|
--
|
28.04
|
18.49
|
22.40
|
36.48
|
32.37
|