Market cap
$58,762 Mln
Revenue (TTM)
$18,087 Mln
P/E Ratio
12.6
P/B Ratio
1.9
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18,087.00
|
17,438.00
|
19,128.00
|
18,841.00
|
19,151.00
|
22,106.00
|
|||||
|
Cost of Revenue
|
8,336.00
|
10,650.00
|
12,313.00
|
--
|
275.00
|
--
|
|||||
|
Gross Profit
|
9,751.00
|
6,788.00
|
6,815.00
|
18,841.00
|
19,151.00
|
22,106.00
|
|||||
|
Operating Expenses
|
3,935.00
|
2,147.00
|
398.00
|
13,579.00
|
14,282.00
|
-16,784.00
|
|||||
|
Operating Profit (EBIT)
|
5,816.00
|
4,641.00
|
6,417.00
|
5,262.00
|
4,869.00
|
5,322.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5,786.00
|
4,533.00
|
6,417.00
|
5,262.00
|
4,869.00
|
5,322.00
|
|||||
|
Provision for Tax
|
924.00
|
887.00
|
974.00
|
603.00
|
451.00
|
997.00
|
|||||
|
Profit after Tax (Net Income)
|
4,862.00
|
3,646.00
|
5,443.00
|
4,659.00
|
4,418.00
|
4,325.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3,018.00
|
3,646.00
|
5,443.00
|
4,659.00
|
4,201.00
|
4,325.00
|
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
|
30,312.00
|
29,490.00
|
26,098.00
|
21,985.00
|
20,140.00
|
33,253.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
76,430.00
|
81,173.00
|
91,468.00
|
104,739.00
|
91,962.00
|
7,956.00
|
|||||
|
Current Liabilities
|
9,219.00
|
5,807.00
|
573.00
|
2,210.00
|
1,296.00
|
7,956.00
|
|||||
|
Total Liabilities
|
125,180.00
|
116,470.00
|
117,566.00
|
126,724.00
|
131,738.00
|
157,542.00
|
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
|
11,736.00
|
44,519.00
|
110,558.00
|
123,553.00
|
96,418.00
|
538.00
|
|||||
|
Current Assets
|
104,225.00
|
71,951.00
|
4,021.00
|
29,071.00
|
80,331.00
|
143,671.00
|
|||||
|
Total Assets
|
220,186.00
|
116,470.00
|
117,566.00
|
126,724.00
|
131,738.00
|
157,542.00
|
|||||
|
Total Debt*
|
8,729.00
|
8,409.00
|
7,498.00
|
7,364.00
|
7,497.00
|
15,807.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2,555.00
|
2,707.00
|
3,190.00
|
3,879.00
|
5,051.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,561.00
|
2,781.00
|
817.00
|
-1,540.00
|
-2,378.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,069.00
|
-3,486.00
|
-3,723.00
|
-3,551.00
|
-2,739.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,212.00
|
-90.00
|
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 ($)
|
9.28
|
6.85
|
9.63
|
7.97
|
7.09
|
6.53
|
|||||
|
Cash EPS ($)
|
9.27
|
6.85
|
9.63
|
7.97
|
7.09
|
6.53
|
|||||
|
Adjusted Book Value ($)
|
60.35
|
55.43
|
46.19
|
37.59
|
32.33
|
50.19
|
|||||
|
Dividend per Share ($)
|
2.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.80
|
4.79
|
5.45
|
6.23
|
7.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.80
|
4.79
|
5.45
|
6.23
|
7.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.20
|
17.29
|
16.35
|
11.52
|
4.04
|
|||||
|
ROE (%)
|
16.26
|
13.12
|
22.64
|
22.12
|
16.55
|
4.54
|
|||||
|
ROA (%)
|
2.33
|
3.12
|
4.46
|
3.61
|
3.05
|
2.68
|
|||||
|
EBIT Margin (%)
|
20.20
|
26.67
|
33.55
|
28.96
|
26.60
|
24.07
|
|||||
|
Net Margin (%)
|
26.88
|
20.91
|
28.46
|
24.73
|
23.07
|
19.56
|
|||||
|
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 (%)
|
11.62
|
-0.09
|
0.02
|
-0.02
|
-0.13
|
0.00
|
|||||
|
EBIT Growth (%)
|
14.37
|
-27.52
|
17.59
|
7.11
|
-4.27
|
27.96
|
|||||
|
Net Profit Growth (%)
|
99.51
|
-33.01
|
16.83
|
5.45
|
2.15
|
-9.48
|
|||||
|
EPS Growth (%)
|
112.65
|
-0.29
|
0.21
|
0.12
|
0.09
|
-0.05
|
|||||
|
Book Value Growth (%)
|
18.68
|
--
|
--
|
--
|
--
|
--
|
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
|
12.64
|
16.09
|
10.74
|
10.36
|
10.14
|
8.94
|
|||||
|
Price / Book Value
|
1.94
|
1.99
|
2.24
|
2.19
|
2.23
|
1.16
|
|||||
|
Dividend Yield (%)
|
2.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.60
|
-0.87
|
-4.18
|
-5.62
|
-7.59
|
|||||
|
Close Price ($)
|
117.25
|
110.27
|
103.44
|
82.50
|
71.94
|
58.39
|
|||||
|
High Price ($)
|
120.29
|
115.84
|
115.50
|
84.64
|
72.70
|
59.22
|
|||||
|
Low Price ($)
|
96.95
|
96.95
|
75.08
|
60.20
|
52.07
|
42.96
|
|||||
|
Market Cap ($ Cr)
|
58,762.45
|
--
|
--
|
--
|
--
|
--
|
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
|
0.29
|
0.29
|
0.29
|
0.33
|
0.37
|
0.48
|
|||||
|
Short term debt to equity ratio
|
0.02
|
--
|
0.00
|
0.00
|
0.00
|
0.24
|
|||||
|
Current Ratio
|
11.31
|
12.39
|
7.02
|
13.15
|
61.98
|
18.06
|
|||||
|
Quick Ratio
|
11.31
|
--
|
--
|
48.65
|
67.56
|
19.00
|
|||||
|
Interest Coverage
|
24.91
|
21.14
|
32.57
|
27.98
|
22.54
|
22.36
|
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 (%)
|
9.00
|
8.91
|
4.07
|
4.50
|
3.38
|
3.13
|
|||||
|
Asset Turnover
|
0.09
|
0.15
|
0.16
|
0.15
|
0.13
|
0.14
|
|||||
|
Receivable days
|
--
|
24.42
|
15.53
|
14.49
|
12.78
|
12.30
|
|||||
|
Inventory Days
|
--
|
--
|
-2,326.94
|
--
|
-9,778.74
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
3,742.15
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-13,508.11
|
--
|