Market cap
$65,638 Mln
Revenue (TTM)
$27,274 Mln
P/E Ratio
26.3
P/B Ratio
3.2
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27,273.60
|
28,444.80
|
33,663.80
|
35,127.40
|
28,819.70
|
23,522.30
|
|||||
|
Cost of Revenue
|
23,220.50
|
23,827.10
|
26,954.20
|
26,894.20
|
23,593.20
|
19,243.30
|
|||||
|
Gross Profit
|
4,053.10
|
4,617.70
|
6,709.60
|
6,421.30
|
5,226.50
|
4,279.00
|
|||||
|
Operating Expenses
|
1,376.70
|
1,656.00
|
1,817.20
|
1,015.20
|
1,547.90
|
1,970.80
|
|||||
|
Operating Profit (EBIT)
|
2,676.40
|
2,961.70
|
4,892.40
|
5,406.10
|
3,678.60
|
2,308.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
170.10
|
88.10
|
|||||
|
Profit before Tax
|
3,010.40
|
3,023.50
|
5,400.90
|
4,885.70
|
3,848.70
|
2,396.30
|
|||||
|
Provision for Tax
|
506.20
|
647.70
|
1,238.90
|
284.90
|
837.10
|
530.80
|
|||||
|
Profit after Tax (Net Income)
|
2,504.20
|
2,375.80
|
4,162.00
|
4,600.80
|
3,011.60
|
1,865.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3,011.60
|
1,852.10
|
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
|
20,321.30
|
19,264.00
|
17,506.90
|
15,878.80
|
13,167.10
|
11,594.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12,789.10
|
13,917.10
|
12,941.80
|
12,132.10
|
10,529.80
|
9,813.80
|
|||||
|
Current Liabilities
|
10,869.70
|
11,155.10
|
12,970.20
|
12,812.50
|
9,578.60
|
8,101.60
|
|||||
|
Total Liabilities
|
54,849.80
|
44,336.20
|
43,418.90
|
40,823.40
|
33,275.50
|
29,509.40
|
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
|
10,115.10
|
9,993.60
|
9,212.90
|
8,792.00
|
8,377.90
|
8,316.90
|
|||||
|
Current Assets
|
33,865.00
|
34,342.60
|
34,206.00
|
32,031.40
|
24,897.60
|
21,192.50
|
|||||
|
Total Assets
|
54,849.80
|
44,336.20
|
43,418.90
|
40,823.40
|
33,275.50
|
29,509.40
|
|||||
|
Total Debt*
|
14,696.40
|
15,636.30
|
15,895.00
|
14,377.10
|
11,680.80
|
10,760.90
|
|||||
|
Net Current Assets
|
22,995.30
|
23,187.50
|
21,235.80
|
19,218.90
|
3,091.90
|
1,938.80
|
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
|
--
|
4,415.80
|
4,640.90
|
4,190.00
|
3,027.00
|
2,186.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,267.20
|
-4,487.30
|
-2,871.00
|
-2,033.00
|
-1,362.70
|
|||||
|
Cash from Financing Activities
|
--
|
-3,082.40
|
-123.10
|
1,102.20
|
304.90
|
-882.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1,298.90
|
-58.90
|
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 ($)
|
4.75
|
4.51
|
7.90
|
8.75
|
5.75
|
3.57
|
|||||
|
Cash EPS ($)
|
--
|
6.08
|
9.64
|
10.43
|
7.26
|
5.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
36.57
|
33.24
|
30.21
|
25.14
|
22.18
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.38
|
8.81
|
7.97
|
5.78
|
4.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.75
|
5.50
|
5.57
|
3.12
|
1.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.96
|
13.08
|
16.70
|
12.76
|
8.46
|
|||||
|
ROE (%)
|
12.65
|
12.92
|
24.93
|
31.68
|
24.33
|
16.95
|
|||||
|
ROA (%)
|
4.54
|
5.41
|
9.88
|
12.42
|
9.59
|
6.46
|
|||||
|
EBIT Margin (%)
|
7.57
|
11.85
|
16.14
|
15.39
|
13.35
|
10.20
|
|||||
|
Net Margin (%)
|
9.18
|
8.35
|
12.36
|
13.10
|
10.39
|
7.90
|
|||||
|
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 (%)
|
-12.30
|
-0.16
|
-0.04
|
0.22
|
0.23
|
0.26
|
|||||
|
EBIT Growth (%)
|
-52.10
|
-37.96
|
0.48
|
40.47
|
60.34
|
52.74
|
|||||
|
Net Profit Growth (%)
|
-18.51
|
-42.92
|
-9.54
|
52.77
|
61.44
|
43.37
|
|||||
|
EPS Growth (%)
|
-18.59
|
-0.43
|
-0.10
|
0.52
|
0.61
|
0.43
|
|||||
|
Book Value Growth (%)
|
7.10
|
--
|
--
|
--
|
--
|
--
|
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
|
26.25
|
24.28
|
13.16
|
11.16
|
17.21
|
24.73
|
|||||
|
Price / Book Value
|
3.23
|
2.99
|
3.13
|
3.23
|
3.94
|
3.98
|
|||||
|
Dividend Yield (%)
|
1.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.71
|
15.20
|
9.58
|
10.49
|
12.33
|
15.40
|
|||||
|
Close Price ($)
|
120.12
|
109.51
|
104.02
|
97.65
|
65.98
|
58.84
|
|||||
|
High Price ($)
|
131.88
|
115.43
|
125.50
|
98.45
|
71.45
|
68.79
|
|||||
|
Low Price ($)
|
92.25
|
84.65
|
90.04
|
64.64
|
51.33
|
51.97
|
|||||
|
Market Cap ($ Cr)
|
65,637.71
|
--
|
--
|
--
|
--
|
--
|
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
|
0.49
|
0.81
|
0.91
|
0.91
|
0.89
|
0.93
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.24
|
0.31
|
0.32
|
0.25
|
0.26
|
|||||
|
Current Ratio
|
3.12
|
3.08
|
2.64
|
2.50
|
2.60
|
2.62
|
|||||
|
Quick Ratio
|
2.90
|
2.88
|
2.45
|
2.30
|
2.37
|
2.37
|
|||||
|
Interest Coverage
|
45.08
|
9.73
|
174.66
|
10.39
|
35.28
|
585.46
|
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 (%)
|
79.52
|
76.41
|
63.12
|
56.28
|
54.52
|
57.37
|
|||||
|
Asset Turnover
|
0.49
|
0.65
|
0.80
|
0.95
|
0.92
|
0.81
|
|||||
|
Receivable days
|
--
|
275.97
|
222.52
|
184.47
|
185.08
|
205.85
|
|||||
|
Inventory Days
|
--
|
34.91
|
33.50
|
32.43
|
32.32
|
30.35
|
|||||
|
Payable days
|
--
|
38.84
|
36.35
|
34.98
|
34.91
|
35.64
|
|||||
|
Cash Conversion Cycle
|
--
|
272.03
|
219.67
|
181.91
|
182.49
|
200.56
|