Market cap
$28,184 Mln
Revenue (TTM)
$20,866 Mln
P/E Ratio
10.2
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
20,866.00
|
21,193.00
|
20,456.00
|
19,093.00
|
17,737.00
|
16,226.00
|
|||||
|
Cost of Revenue
|
11,014.00
|
8,612.00
|
8,013.00
|
7,670.00
|
7,992.00
|
8,128.00
|
|||||
|
Gross Profit
|
9,852.00
|
12,581.00
|
12,443.00
|
11,423.00
|
9,745.00
|
8,098.00
|
|||||
|
Operating Expenses
|
9,675.00
|
6,883.00
|
6,564.00
|
6,409.00
|
6,005.00
|
5,810.00
|
|||||
|
Operating Profit (EBIT)
|
4,460.00
|
5,698.00
|
5,879.00
|
5,014.00
|
3,740.00
|
2,288.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3,359.00
|
4,301.00
|
3,821.00
|
3,883.00
|
3,133.00
|
1,766.00
|
|||||
|
Provision for Tax
|
544.00
|
811.00
|
641.00
|
754.00
|
551.00
|
363.00
|
|||||
|
Profit after Tax (Net Income)
|
2,801.00
|
3,480.00
|
3,131.00
|
3,068.00
|
2,530.00
|
1,334.00
|
|||||
|
Minority Interest
|
-14.00
|
-10.00
|
-49.00
|
-61.00
|
-52.00
|
-69.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
26,904.00
|
25,792.00
|
27,068.00
|
29,857.00
|
30,828.00
|
30,952.00
|
|||||
|
Minority Interest
|
-14.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
29,653.00
|
30,434.00
|
27,333.00
|
26,669.00
|
25,723.00
|
26,004.00
|
|||||
|
Current Liabilities
|
24,307.00
|
23,890.00
|
22,157.00
|
33,552.00
|
26,458.00
|
18,295.00
|
|||||
|
Total Liabilities
|
105,193.00
|
80,133.00
|
77,176.00
|
90,890.00
|
83,869.00
|
76,249.00
|
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
|
55,522.00
|
55,479.00
|
53,699.00
|
56,079.00
|
56,325.00
|
57,379.00
|
|||||
|
Current Assets
|
25,364.00
|
24,654.00
|
23,477.00
|
34,811.00
|
27,544.00
|
18,870.00
|
|||||
|
Total Assets
|
105,193.00
|
80,133.00
|
77,176.00
|
90,890.00
|
83,869.00
|
76,249.00
|
|||||
|
Total Debt*
|
27,886.00
|
29,123.00
|
24,956.00
|
23,236.00
|
21,542.00
|
21,237.00
|
|||||
|
Net Current Assets
|
1,057.00
|
764.00
|
1,320.00
|
1,259.00
|
1,086.00
|
575.00
|
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
|
--
|
6,062.00
|
6,631.00
|
5,162.00
|
4,618.00
|
4,034.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,520.00
|
-2,404.00
|
-1,068.00
|
-2,112.00
|
-1,630.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,832.00
|
-4,165.00
|
-4,356.00
|
-2,478.00
|
-761.00
|
|||||
|
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 ($)
|
5.21
|
6.48
|
5.38
|
5.09
|
3.96
|
2.01
|
|||||
|
Cash EPS ($)
|
--
|
12.37
|
10.70
|
10.27
|
8.92
|
6.82
|
|||||
|
Adjusted Book Value ($)
|
--
|
48.03
|
46.50
|
49.54
|
48.27
|
46.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.29
|
11.39
|
8.56
|
7.23
|
6.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.01
|
8.70
|
6.26
|
4.92
|
4.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.51
|
5.96
|
5.82
|
4.84
|
2.54
|
|||||
|
ROE (%)
|
10.58
|
13.17
|
11.00
|
10.11
|
8.19
|
4.22
|
|||||
|
ROA (%)
|
2.65
|
4.42
|
3.73
|
3.51
|
3.16
|
1.77
|
|||||
|
EBIT Margin (%)
|
20.03
|
27.34
|
28.08
|
25.67
|
20.63
|
14.56
|
|||||
|
Net Margin (%)
|
13.42
|
16.42
|
15.31
|
16.07
|
14.26
|
8.22
|
|||||
|
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 (%)
|
-1.17
|
0.04
|
0.07
|
0.08
|
0.09
|
0.09
|
|||||
|
EBIT Growth (%)
|
-32.27
|
0.87
|
17.18
|
33.97
|
54.91
|
25.17
|
|||||
|
Net Profit Growth (%)
|
-17.08
|
11.15
|
2.05
|
21.26
|
89.66
|
39.25
|
|||||
|
EPS Growth (%)
|
-12.50
|
0.20
|
0.06
|
0.28
|
0.97
|
0.43
|
|||||
|
Book Value Growth (%)
|
10.04
|
--
|
--
|
--
|
--
|
--
|
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
|
10.15
|
10.37
|
38.19
|
--
|
25.51
|
51.65
|
|||||
|
Price / Book Value
|
1.03
|
1.40
|
4.42
|
--
|
2.09
|
2.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.83
|
7.19
|
16.21
|
--
|
12.48
|
16.07
|
|||||
|
Close Price ($)
|
49.05
|
67.17
|
205.42
|
--
|
101.07
|
103.79
|
|||||
|
High Price ($)
|
70.41
|
209.31
|
210.43
|
--
|
110.99
|
127.34
|
|||||
|
Low Price ($)
|
47.04
|
59.56
|
201.45
|
--
|
87.03
|
92.06
|
|||||
|
Market Cap ($ Cr)
|
28,183.64
|
--
|
--
|
--
|
--
|
--
|
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
|
0.93
|
1.13
|
0.92
|
0.78
|
0.70
|
0.69
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.05
|
0.03
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.04
|
1.03
|
1.06
|
1.04
|
1.04
|
1.03
|
|||||
|
Quick Ratio
|
1.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
3.20
|
3.78
|
4.64
|
4.88
|
4.90
|
3.39
|
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 (%)
|
18.73
|
19.48
|
20.66
|
18.76
|
20.21
|
17.63
|
|||||
|
Asset Turnover
|
0.20
|
0.27
|
0.24
|
0.22
|
0.22
|
0.22
|
|||||
|
Receivable days
|
--
|
72.00
|
69.71
|
68.55
|
66.36
|
60.12
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
27.74
|
21.88
|
26.22
|
28.45
|
23.14
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|