Market cap
$187,227 Mln
Revenue (TTM)
$30,456 Mln
P/E Ratio
17.7
P/B Ratio
15.7
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
30,456.00
|
29,442.00
|
28,754.00
|
27,116.00
|
27,281.00
|
27,305.00
|
|||||
|
Cost of Revenue
|
6,217.00
|
6,234.00
|
6,251.00
|
5,804.00
|
5,657.00
|
6,601.00
|
|||||
|
Gross Profit
|
24,239.00
|
23,208.00
|
22,503.00
|
27,116.00
|
21,624.00
|
20,704.00
|
|||||
|
Operating Expenses
|
25,732.00
|
11,507.00
|
20,841.00
|
11,808.00
|
14,294.00
|
10,786.00
|
|||||
|
Operating Profit (EBIT)
|
-1,387.00
|
11,701.00
|
1,662.00
|
7,605.00
|
7,330.00
|
9,918.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-581.00
|
-639.00
|
|||||
|
Profit before Tax
|
-1,955.00
|
9,796.00
|
690.00
|
6,859.00
|
5,814.00
|
8,278.00
|
|||||
|
Provision for Tax
|
1,285.00
|
1,286.00
|
211.00
|
-1,247.00
|
1,248.00
|
2,077.00
|
|||||
|
Profit after Tax (Net Income)
|
-3,240.00
|
8,510.00
|
480.00
|
5,665.00
|
4,592.00
|
6,225.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
47.00
|
26.00
|
24.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
4,592.00
|
6,225.00
|
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
|
11,828.00
|
22,702.00
|
19,330.00
|
22,833.00
|
21,240.00
|
21,069.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-84.00
|
-31.00
|
-5.00
|
|||||
|
Non-Current Liabilities
|
26,598.00
|
24,592.00
|
27,745.00
|
28,096.00
|
30,724.00
|
35,278.00
|
|||||
|
Current Liabilities
|
11,020.00
|
11,813.00
|
12,004.00
|
11,280.00
|
11,238.00
|
11,610.00
|
|||||
|
Total Liabilities
|
60,382.00
|
59,023.00
|
58,995.00
|
62,125.00
|
63,171.00
|
67,952.00
|
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
|
35,418.00
|
40,681.00
|
39,823.00
|
46,040.00
|
48,727.00
|
53,180.00
|
|||||
|
Current Assets
|
13,945.00
|
18,342.00
|
19,173.00
|
16,085.00
|
14,443.00
|
14,772.00
|
|||||
|
Total Assets
|
60,382.00
|
59,023.00
|
58,995.00
|
62,125.00
|
63,171.00
|
67,952.00
|
|||||
|
Total Debt*
|
26,246.00
|
24,936.00
|
26,711.00
|
24,987.00
|
25,230.00
|
26,695.00
|
|||||
|
Net Current Assets
|
2,925.00
|
6,529.00
|
7,169.00
|
4,805.00
|
3,990.00
|
3,446.00
|
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
|
--
|
10,019.00
|
10,828.00
|
8,006.00
|
9,072.00
|
11,384.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,793.00
|
-3,449.00
|
-2,265.00
|
-2,466.00
|
-3,131.00
|
|||||
|
Cash from Financing Activities
|
--
|
-7,745.00
|
-3,433.00
|
-5,125.00
|
-6,469.00
|
-8,877.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
137.00
|
-624.00
|
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 ($)
|
-2.66
|
6.79
|
0.38
|
4.51
|
3.63
|
4.93
|
|||||
|
Cash EPS ($)
|
--
|
8.99
|
2.58
|
6.53
|
5.30
|
6.56
|
|||||
|
Adjusted Book Value ($)
|
--
|
18.12
|
15.35
|
18.18
|
16.80
|
16.69
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.00
|
8.60
|
6.37
|
7.18
|
9.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.55
|
8.19
|
5.91
|
6.60
|
8.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.17
|
1.02
|
12.02
|
9.75
|
12.79
|
|||||
|
ROE (%)
|
-18.77
|
40.49
|
2.28
|
25.71
|
21.71
|
31.70
|
|||||
|
ROA (%)
|
-5.09
|
14.42
|
0.79
|
9.04
|
7.00
|
9.13
|
|||||
|
EBIT Margin (%)
|
29.71
|
36.75
|
5.80
|
28.05
|
24.74
|
33.98
|
|||||
|
Net Margin (%)
|
-10.64
|
28.90
|
1.67
|
20.89
|
17.20
|
23.34
|
|||||
|
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 (%)
|
5.52
|
0.02
|
0.06
|
-0.01
|
0.00
|
0.11
|
|||||
|
EBIT Growth (%)
|
10.34
|
549.07
|
-78.08
|
12.68
|
-27.27
|
249.75
|
|||||
|
Net Profit Growth (%)
|
-151.34
|
1,672.92
|
-91.53
|
23.37
|
-26.23
|
4,960.98
|
|||||
|
EPS Growth (%)
|
-152.90
|
16.81
|
-0.92
|
0.24
|
-0.26
|
49.49
|
|||||
|
Book Value Growth (%)
|
-39.30
|
--
|
--
|
--
|
--
|
--
|
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
|
17.74
|
18.07
|
242.28
|
17.96
|
23.63
|
14.72
|
|||||
|
Price / Book Value
|
15.68
|
6.77
|
6.02
|
4.46
|
5.11
|
4.35
|
|||||
|
Dividend Yield (%)
|
2.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
115.68
|
12.45
|
29.64
|
15.71
|
14.39
|
9.87
|
|||||
|
Close Price ($)
|
126.34
|
122.74
|
92.37
|
81.01
|
85.85
|
72.61
|
|||||
|
High Price ($)
|
157.29
|
128.70
|
98.90
|
88.29
|
89.74
|
74.12
|
|||||
|
Low Price ($)
|
107.75
|
88.57
|
62.07
|
72.87
|
57.17
|
57.93
|
|||||
|
Market Cap ($ Cr)
|
187,227.03
|
--
|
--
|
--
|
--
|
--
|
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
|
2.01
|
1.10
|
1.38
|
1.09
|
1.19
|
1.27
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.12
|
0.09
|
0.08
|
0.11
|
0.07
|
|||||
|
Current Ratio
|
1.27
|
1.55
|
1.60
|
1.43
|
1.29
|
1.27
|
|||||
|
Quick Ratio
|
1.09
|
1.40
|
1.45
|
1.27
|
1.15
|
1.13
|
|||||
|
Interest Coverage
|
-0.96
|
10.57
|
1.71
|
8.06
|
7.22
|
9.27
|
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 (%)
|
16.60
|
16.69
|
15.37
|
17.19
|
17.51
|
16.45
|
|||||
|
Asset Turnover
|
0.48
|
0.50
|
0.47
|
0.43
|
0.42
|
0.40
|
|||||
|
Receivable days
|
--
|
57.89
|
57.67
|
63.56
|
62.06
|
62.77
|
|||||
|
Inventory Days
|
--
|
102.06
|
102.17
|
103.65
|
100.88
|
91.33
|
|||||
|
Payable days
|
--
|
45.35
|
40.40
|
45.78
|
51.98
|
42.86
|
|||||
|
Cash Conversion Cycle
|
--
|
114.61
|
119.43
|
121.42
|
110.96
|
111.24
|