Market cap
$22,673 Mln
Revenue (TTM)
$7,592 Mln
P/E Ratio
10.8
P/B Ratio
2.1
Div. Yield
4.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,592.00
|
7,314.80
|
7,093.60
|
6,460.50
|
6,488.40
|
7,671.90
|
|||||
|
Cost of Revenue
|
2,220.80
|
2,730.70
|
3,409.50
|
2,673.50
|
2,320.80
|
2,383.00
|
|||||
|
Gross Profit
|
5,371.20
|
4,584.10
|
3,684.10
|
3,787.00
|
4,167.60
|
5,288.90
|
|||||
|
Operating Expenses
|
3,073.10
|
2,395.30
|
1,350.80
|
4,474.30
|
4,114.70
|
3,961.90
|
|||||
|
Operating Profit (EBIT)
|
2,298.10
|
2,188.80
|
2,333.30
|
1,986.20
|
2,373.70
|
3,710.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-425.50
|
284.60
|
|||||
|
Profit before Tax
|
3,036.50
|
2,875.50
|
2,819.60
|
2,490.30
|
1,948.20
|
3,994.60
|
|||||
|
Provision for Tax
|
709.90
|
667.20
|
683.80
|
654.60
|
498.60
|
896.10
|
|||||
|
Profit after Tax (Net Income)
|
2,221.60
|
2,087.10
|
2,100.10
|
1,750.10
|
1,557.90
|
3,082.90
|
|||||
|
Minority Interest
|
-105.00
|
-121.20
|
-35.70
|
-34.60
|
108.30
|
-15.60
|
|||||
|
Consolidated Profit
|
1,065.60
|
2,036.50
|
2,044.30
|
1,744.30
|
1,521.80
|
3,002.40
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
11,002.50
|
10,860.10
|
10,345.40
|
9,505.10
|
8,839.50
|
9,022.70
|
|||||
|
Minority Interest
|
-105.00
|
--
|
--
|
--
|
190.70
|
248.70
|
|||||
|
Non-Current Liabilities
|
1,268.50
|
2,497.10
|
1,581.30
|
1,498.50
|
1,503.70
|
1,746.40
|
|||||
|
Current Liabilities
|
1,915.90
|
56.00
|
440.60
|
489.10
|
452.70
|
508.90
|
|||||
|
Total Liabilities
|
17,273.10
|
14,606.30
|
13,472.00
|
12,278.80
|
11,643.30
|
12,509.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
11,181.30
|
10,513.70
|
9,944.80
|
9,404.30
|
9,067.80
|
9,915.70
|
|||||
|
Current Assets
|
4,175.90
|
4,092.60
|
3,527.20
|
2,874.50
|
2,504.30
|
2,581.40
|
|||||
|
Total Assets
|
15,790.80
|
14,606.30
|
13,472.00
|
12,278.80
|
11,643.30
|
12,509.00
|
|||||
|
Total Debt*
|
429.40
|
860.20
|
278.70
|
308.50
|
329.60
|
249.20
|
|||||
|
Net Current Assets
|
3,742.30
|
3,901.80
|
3,086.60
|
2,398.80
|
2,051.60
|
2,072.50
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1,753.40
|
1,685.60
|
1,219.10
|
2,359.40
|
3,452.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
230.30
|
-177.50
|
128.20
|
-41.50
|
-1,098.10
|
|||||
|
Cash from Financing Activities
|
--
|
-1,277.40
|
-936.60
|
-1,078.60
|
-2,076.90
|
-2,988.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
241.00
|
-634.90
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
10.11
|
9.33
|
9.43
|
7.81
|
6.94
|
13.59
|
|||||
|
Cash EPS ($)
|
--
|
12.03
|
11.69
|
10.77
|
9.81
|
14.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
48.53
|
46.43
|
42.43
|
39.36
|
39.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.84
|
7.57
|
5.44
|
10.50
|
15.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.61
|
5.67
|
4.07
|
9.45
|
14.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.68
|
20.55
|
18.44
|
16.90
|
35.99
|
|||||
|
ROE (%)
|
19.36
|
19.68
|
21.16
|
19.08
|
17.44
|
36.86
|
|||||
|
ROA (%)
|
14.57
|
14.87
|
16.31
|
14.63
|
12.90
|
26.61
|
|||||
|
EBIT Margin (%)
|
32.81
|
33.44
|
34.91
|
30.74
|
36.58
|
48.36
|
|||||
|
Net Margin (%)
|
29.26
|
28.53
|
29.61
|
27.09
|
25.70
|
38.75
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.97
|
0.03
|
0.10
|
0.00
|
-0.15
|
0.24
|
|||||
|
EBIT Growth (%)
|
4.40
|
-1.23
|
24.69
|
-16.32
|
-36.02
|
80.31
|
|||||
|
Net Profit Growth (%)
|
6.97
|
-0.62
|
20.00
|
12.34
|
-49.47
|
29.93
|
|||||
|
EPS Growth (%)
|
10.19
|
-0.01
|
0.21
|
0.13
|
-0.49
|
0.31
|
|||||
|
Book Value Growth (%)
|
7.20
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.80
|
10.98
|
12.00
|
13.78
|
15.72
|
14.47
|
|||||
|
Price / Book Value
|
2.09
|
2.11
|
2.44
|
2.54
|
2.77
|
4.95
|
|||||
|
Dividend Yield (%)
|
4.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.34
|
7.09
|
7.66
|
9.62
|
7.58
|
10.31
|
|||||
|
Close Price ($)
|
113.69
|
102.38
|
113.09
|
107.69
|
109.06
|
196.64
|
|||||
|
High Price ($)
|
116.59
|
118.32
|
125.81
|
132.76
|
199.21
|
224.56
|
|||||
|
Low Price ($)
|
85.22
|
77.85
|
100.49
|
87.43
|
93.53
|
145.82
|
|||||
|
Market Cap ($ Cr)
|
22,673.34
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.08
|
0.03
|
0.03
|
0.04
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.01
|
0.00
|
0.01
|
0.04
|
0.01
|
|||||
|
Current Ratio
|
2.18
|
73.08
|
8.01
|
5.88
|
5.53
|
5.07
|
|||||
|
Quick Ratio
|
2.18
|
--
|
--
|
--
|
0.41
|
0.92
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
0.47
|
7.48
|
4.85
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | May-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.40
|
9.77
|
12.37
|
12.51
|
11.54
|
13.79
|
|||||
|
Asset Turnover
|
0.50
|
0.52
|
0.55
|
0.54
|
0.54
|
0.66
|
|||||
|
Receivable days
|
--
|
39.74
|
43.39
|
44.00
|
50.86
|
45.74
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
316.85
|
348.76
|
394.89
|
|||||
|
Payable days
|
--
|
47.23
|
41.59
|
56.67
|
65.92
|
40.71
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
304.18
|
333.71
|
399.91
|