Market cap
$46,338 Mln
Revenue (TTM)
$12,008 Mln
P/E Ratio
21.9
P/B Ratio
9.9
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
12,008.00
|
11,100.00
|
10,283.00
|
10,112.00
|
9,795.00
|
10,420.00
|
|||||
|
Cost of Revenue
|
3,304.00
|
3,169.00
|
2,880.00
|
2,833.00
|
2,680.00
|
2,650.00
|
|||||
|
Gross Profit
|
8,704.00
|
7,931.00
|
7,403.00
|
7,279.00
|
7,115.00
|
7,770.00
|
|||||
|
Operating Expenses
|
6,240.00
|
5,654.00
|
5,085.00
|
5,338.00
|
4,765.00
|
4,847.00
|
|||||
|
Operating Profit (EBIT)
|
2,464.00
|
2,277.00
|
2,318.00
|
1,941.00
|
2,350.00
|
2,923.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2,479.00
|
2,307.00
|
2,278.00
|
3,707.00
|
-1,601.00
|
398.00
|
|||||
|
Provision for Tax
|
293.00
|
311.00
|
297.00
|
932.00
|
-327.00
|
146.00
|
|||||
|
Profit after Tax (Net Income)
|
2,222.00
|
2,031.00
|
1,975.00
|
2,767.00
|
-1,269.00
|
13,608.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,269.00
|
13,608.00
|
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
|
4,665.00
|
4,615.00
|
5,158.00
|
6,396.00
|
5,153.00
|
9,778.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,376.00
|
8,358.00
|
8,109.00
|
10,704.00
|
11,426.00
|
12,226.00
|
|||||
|
Current Liabilities
|
5,892.00
|
4,637.00
|
6,098.00
|
4,520.00
|
4,271.00
|
4,622.00
|
|||||
|
Total Liabilities
|
23,825.00
|
17,610.00
|
19,365.00
|
21,620.00
|
20,850.00
|
26,626.00
|
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
|
11,930.00
|
12,524.00
|
11,798.00
|
10,604.00
|
11,560.00
|
17,515.00
|
|||||
|
Current Assets
|
6,003.00
|
5,086.00
|
7,567.00
|
11,016.00
|
9,290.00
|
9,111.00
|
|||||
|
Total Assets
|
23,825.00
|
17,610.00
|
19,365.00
|
21,620.00
|
20,850.00
|
26,626.00
|
|||||
|
Total Debt*
|
7,130.00
|
7,376.00
|
7,863.00
|
8,228.00
|
9,420.00
|
9,432.00
|
|||||
|
Net Current Assets
|
111.00
|
449.00
|
1,469.00
|
6,496.00
|
5,019.00
|
4,489.00
|
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
|
--
|
2,186.00
|
2,414.00
|
2,426.00
|
2,254.00
|
2,657.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,193.00
|
2,213.00
|
240.00
|
2,461.00
|
3,663.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,661.00
|
-3,806.00
|
-2,450.00
|
-3,792.00
|
-6,532.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
923.00
|
-212.00
|
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 ($)
|
4.82
|
4.42
|
3.94
|
5.31
|
-2.33
|
22.46
|
|||||
|
Cash EPS ($)
|
--
|
5.30
|
4.59
|
6.08
|
-1.52
|
23.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.03
|
10.30
|
12.28
|
9.47
|
16.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.75
|
4.82
|
4.66
|
4.14
|
4.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.61
|
3.90
|
3.78
|
3.32
|
3.65
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.24
|
14.29
|
18.95
|
-7.51
|
87.83
|
|||||
|
ROE (%)
|
47.89
|
41.56
|
34.19
|
47.92
|
-17.00
|
204.03
|
|||||
|
ROA (%)
|
9.31
|
10.99
|
9.64
|
13.03
|
-5.35
|
59.25
|
|||||
|
EBIT Margin (%)
|
22.72
|
23.00
|
24.67
|
39.26
|
-13.95
|
6.40
|
|||||
|
Net Margin (%)
|
18.50
|
18.30
|
19.21
|
27.36
|
-12.96
|
130.60
|
|||||
|
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 (%)
|
14.69
|
0.08
|
0.02
|
0.03
|
-0.06
|
0.17
|
|||||
|
EBIT Growth (%)
|
-1.73
|
0.63
|
-36.10
|
390.63
|
-304.80
|
-81.72
|
|||||
|
Net Profit Growth (%)
|
1.74
|
2.84
|
-28.62
|
318.05
|
-109.33
|
140.13
|
|||||
|
EPS Growth (%)
|
7.69
|
0.12
|
-0.26
|
3.28
|
-1.10
|
1.76
|
|||||
|
Book Value Growth (%)
|
1.03
|
--
|
--
|
--
|
--
|
--
|
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
|
21.88
|
19.73
|
15.71
|
8.21
|
-17.78
|
2.96
|
|||||
|
Price / Book Value
|
9.93
|
8.68
|
6.02
|
3.55
|
4.38
|
4.12
|
|||||
|
Dividend Yield (%)
|
1.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.64
|
15.62
|
11.42
|
5.02
|
-26.49
|
36.28
|
|||||
|
Close Price ($)
|
111.75
|
87.10
|
61.95
|
43.62
|
41.47
|
66.50
|
|||||
|
High Price ($)
|
119.31
|
101.15
|
67.80
|
52.23
|
67.49
|
81.19
|
|||||
|
Low Price ($)
|
74.66
|
58.71
|
40.16
|
37.17
|
35.92
|
50.45
|
|||||
|
Market Cap ($ Cr)
|
46,337.85
|
--
|
--
|
--
|
--
|
--
|
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
|
1.10
|
1.60
|
1.52
|
1.29
|
1.83
|
0.96
|
|||||
|
Short term debt to equity ratio
|
0.37
|
0.16
|
0.35
|
0.14
|
0.25
|
0.15
|
|||||
|
Current Ratio
|
1.02
|
1.10
|
1.24
|
2.44
|
2.18
|
1.97
|
|||||
|
Quick Ratio
|
1.02
|
--
|
--
|
--
|
2.18
|
--
|
|||||
|
Interest Coverage
|
10.96
|
10.38
|
9.80
|
15.10
|
-5.81
|
2.48
|
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 (%)
|
17.34
|
14.50
|
9.21
|
11.93
|
9.95
|
7.48
|
|||||
|
Asset Turnover
|
0.50
|
0.60
|
0.50
|
0.48
|
0.41
|
0.45
|
|||||
|
Receivable days
|
--
|
42.05
|
38.24
|
39.39
|
32.70
|
25.08
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-0.26
|
-0.27
|
163.74
|
|||||
|
Payable days
|
--
|
102.52
|
33.23
|
34.04
|
35.64
|
37.21
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
5.09
|
-3.21
|
151.61
|