Market cap
$56,595 Mln
Revenue (TTM)
$8,749 Mln
P/E Ratio
42.2
P/B Ratio
13.9
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,749.30
|
8,200.50
|
7,546.00
|
7,346.70
|
6,980.60
|
6,010.90
|
|||||
|
Cost of Revenue
|
4,838.30
|
4,509.30
|
4,144.10
|
3,992.20
|
3,764.80
|
3,233.70
|
|||||
|
Gross Profit
|
3,911.00
|
3,691.20
|
3,401.90
|
3,354.50
|
3,215.80
|
2,777.20
|
|||||
|
Operating Expenses
|
2,135.80
|
2,035.50
|
1,891.90
|
1,825.80
|
1,762.20
|
1,559.80
|
|||||
|
Operating Profit (EBIT)
|
1,775.20
|
1,655.70
|
1,510.00
|
1,528.70
|
1,453.60
|
1,217.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.70
|
0.10
|
|||||
|
Profit before Tax
|
1,775.60
|
1,655.00
|
1,508.10
|
1,522.00
|
1,440.00
|
1,207.80
|
|||||
|
Provision for Tax
|
423.50
|
396.60
|
357.50
|
367.00
|
353.10
|
282.80
|
|||||
|
Profit after Tax (Net Income)
|
1,352.20
|
1,258.40
|
1,150.60
|
1,155.00
|
1,086.90
|
925.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1,086.90
|
925.00
|
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
|
4,068.80
|
3,943.60
|
3,616.30
|
3,348.80
|
3,163.20
|
3,042.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
342.90
|
393.70
|
394.60
|
452.80
|
595.60
|
574.60
|
|||||
|
Current Liabilities
|
881.80
|
715.60
|
687.10
|
661.30
|
789.80
|
682.20
|
|||||
|
Total Liabilities
|
6,175.30
|
5,052.90
|
4,698.00
|
4,462.90
|
4,548.60
|
4,299.00
|
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
|
1,608.00
|
1,580.80
|
1,486.10
|
1,442.00
|
1,423.80
|
1,442.40
|
|||||
|
Current Assets
|
3,685.50
|
3,472.10
|
3,211.90
|
3,020.90
|
3,124.80
|
2,856.60
|
|||||
|
Total Assets
|
6,175.30
|
5,052.90
|
4,698.00
|
4,462.90
|
4,548.60
|
4,299.00
|
|||||
|
Total Debt*
|
441.50
|
441.90
|
485.40
|
535.00
|
802.10
|
636.80
|
|||||
|
Net Current Assets
|
2,803.70
|
2,756.50
|
2,524.80
|
2,359.60
|
2,335.00
|
2,174.40
|
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
|
--
|
1,295.90
|
1,173.30
|
1,432.70
|
941.00
|
770.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-231.00
|
-214.50
|
-161.20
|
-163.00
|
-148.50
|
|||||
|
Cash from Financing Activities
|
--
|
-1,054.90
|
-913.70
|
-1,281.70
|
-774.90
|
-627.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.10
|
-9.50
|
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 ($)
|
1.18
|
1.09
|
1.00
|
1.01
|
0.95
|
0.80
|
|||||
|
Cash EPS ($)
|
1.17
|
1.25
|
1.15
|
1.16
|
1.10
|
0.95
|
|||||
|
Adjusted Book Value ($)
|
3.55
|
3.43
|
3.15
|
2.92
|
2.76
|
2.63
|
|||||
|
Dividend per Share ($)
|
1.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.13
|
1.02
|
1.25
|
0.82
|
0.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.91
|
0.82
|
1.10
|
0.67
|
0.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
29.65
|
28.82
|
29.43
|
28.44
|
26.20
|
|||||
|
ROE (%)
|
33.75
|
33.29
|
33.04
|
35.47
|
35.03
|
32.03
|
|||||
|
ROA (%)
|
22.51
|
25.81
|
25.12
|
25.63
|
24.57
|
22.39
|
|||||
|
EBIT Margin (%)
|
20.33
|
20.26
|
20.08
|
20.81
|
20.83
|
20.25
|
|||||
|
Net Margin (%)
|
15.45
|
15.35
|
15.25
|
15.72
|
15.57
|
15.39
|
|||||
|
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 (%)
|
12.54
|
0.09
|
0.03
|
0.05
|
0.16
|
0.06
|
|||||
|
EBIT Growth (%)
|
13.35
|
9.62
|
-0.87
|
5.12
|
19.45
|
6.57
|
|||||
|
Net Profit Growth (%)
|
13.71
|
9.37
|
-0.38
|
6.27
|
17.50
|
7.67
|
|||||
|
EPS Growth (%)
|
13.57
|
0.09
|
-0.01
|
0.06
|
0.19
|
0.07
|
|||||
|
Book Value Growth (%)
|
6.82
|
--
|
--
|
--
|
--
|
--
|
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
|
42.15
|
36.69
|
71.84
|
64.31
|
49.88
|
80.02
|
|||||
|
Price / Book Value
|
13.91
|
11.71
|
22.86
|
22.18
|
17.14
|
24.33
|
|||||
|
Dividend Yield (%)
|
1.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
29.00
|
25.18
|
49.02
|
43.72
|
33.59
|
53.61
|
|||||
|
Close Price ($)
|
48.03
|
40.13
|
35.96
|
32.39
|
23.66
|
32.03
|
|||||
|
High Price ($)
|
50.63
|
50.63
|
42.44
|
32.83
|
32.16
|
32.37
|
|||||
|
Low Price ($)
|
38.97
|
35.31
|
30.67
|
22.85
|
21.87
|
21.69
|
|||||
|
Market Cap ($ Cr)
|
56,594.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.13
|
0.16
|
0.25
|
0.21
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.05
|
0.05
|
0.09
|
0.05
|
|||||
|
Current Ratio
|
4.18
|
4.85
|
4.67
|
4.57
|
3.96
|
4.19
|
|||||
|
Quick Ratio
|
2.21
|
2.41
|
2.28
|
2.27
|
1.79
|
1.95
|
|||||
|
Interest Coverage
|
395.58
|
267.94
|
207.59
|
141.55
|
101.70
|
125.52
|
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 (%)
|
17.80
|
15.19
|
14.69
|
14.80
|
14.51
|
14.98
|
|||||
|
Asset Turnover
|
1.46
|
1.68
|
1.65
|
1.63
|
1.58
|
1.45
|
|||||
|
Receivable days
|
--
|
52.42
|
53.15
|
52.22
|
50.06
|
50.73
|
|||||
|
Inventory Days
|
--
|
137.42
|
139.60
|
147.79
|
156.76
|
161.58
|
|||||
|
Payable days
|
--
|
24.48
|
24.32
|
23.75
|
23.68
|
24.85
|
|||||
|
Cash Conversion Cycle
|
--
|
165.35
|
168.43
|
176.27
|
183.14
|
187.45
|