Market cap
$85,053 Mln
Revenue (TTM)
$89,930 Mln
P/E Ratio
18.4
P/B Ratio
5.6
Div. Yield
6.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
89,930.00
|
88,661.00
|
90,894.00
|
90,745.00
|
100,034.00
|
97,204.00
|
|||||
|
Cost of Revenue
|
74,971.00
|
72,631.00
|
73,836.00
|
73,039.00
|
79,954.00
|
79,772.00
|
|||||
|
Gross Profit
|
14,959.00
|
16,030.00
|
17,058.00
|
17,706.00
|
20,080.00
|
17,432.00
|
|||||
|
Operating Expenses
|
8,383.00
|
8,163.00
|
8,373.00
|
8,335.00
|
7,112.00
|
4,325.00
|
|||||
|
Operating Profit (EBIT)
|
6,576.00
|
7,867.00
|
8,685.00
|
9,371.00
|
12,968.00
|
13,107.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2,435.00
|
4,479.00
|
|||||
|
Profit before Tax
|
5,864.00
|
7,164.00
|
7,442.00
|
8,573.00
|
14,825.00
|
16,595.00
|
|||||
|
Provision for Tax
|
1,294.00
|
1,592.00
|
1,660.00
|
1,865.00
|
3,277.00
|
3,705.00
|
|||||
|
Profit after Tax (Net Income)
|
4,570.00
|
5,572.00
|
5,782.00
|
6,708.00
|
11,548.00
|
12,890.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
3,102.00
|
5,572.00
|
5,782.00
|
6,708.00
|
11,548.00
|
12,890.00
|
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
|
15,067.00
|
16,227.00
|
16,718.00
|
17,306.00
|
19,786.00
|
14,253.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
17.00
|
16.00
|
|||||
|
Non-Current Liabilities
|
41,287.00
|
41,215.00
|
36,886.00
|
35,867.00
|
33,181.00
|
37,567.00
|
|||||
|
Current Liabilities
|
14,881.00
|
15,620.00
|
16,441.00
|
17,676.00
|
18,140.00
|
17,569.00
|
|||||
|
Total Liabilities
|
86,148.00
|
73,090.00
|
70,070.00
|
70,857.00
|
71,124.00
|
69,405.00
|
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
|
53,722.00
|
54,045.00
|
50,760.00
|
51,444.00
|
48,907.00
|
44,471.00
|
|||||
|
Current Assets
|
17,545.00
|
19,045.00
|
19,310.00
|
19,413.00
|
22,217.00
|
24,934.00
|
|||||
|
Total Assets
|
86,148.00
|
73,090.00
|
70,070.00
|
70,857.00
|
71,124.00
|
69,405.00
|
|||||
|
Total Debt*
|
28,673.00
|
32,290.00
|
25,652.00
|
26,729.00
|
23,521.00
|
25,528.00
|
|||||
|
Net Current Assets
|
2,664.00
|
3,425.00
|
2,869.00
|
1,737.00
|
4,077.00
|
7,365.00
|
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
|
--
|
8,450.00
|
10,122.00
|
10,238.00
|
14,104.00
|
15,007.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,735.00
|
-217.00
|
-7,133.00
|
-7,472.00
|
-3,818.00
|
|||||
|
Cash from Financing Activities
|
--
|
-4,141.00
|
-6,850.00
|
-5,534.00
|
-11,185.00
|
-6,823.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-4,553.00
|
4,366.00
|
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 ($)
|
5.37
|
6.53
|
6.74
|
7.82
|
13.26
|
14.66
|
|||||
|
Cash EPS ($)
|
5.42
|
10.92
|
10.95
|
11.74
|
16.92
|
18.02
|
|||||
|
Adjusted Book Value ($)
|
17.71
|
19.02
|
19.48
|
20.17
|
22.72
|
16.22
|
|||||
|
Dividend per Share ($)
|
6.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.91
|
11.80
|
11.93
|
16.19
|
17.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.59
|
7.24
|
5.92
|
10.72
|
12.30
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.26
|
13.38
|
15.36
|
27.80
|
37.81
|
|||||
|
ROE (%)
|
29.21
|
33.83
|
33.99
|
36.17
|
67.85
|
172.90
|
|||||
|
ROA (%)
|
5.34
|
7.78
|
8.21
|
9.45
|
16.44
|
19.56
|
|||||
|
EBIT Margin (%)
|
7.49
|
9.23
|
9.13
|
10.30
|
15.51
|
17.77
|
|||||
|
Net Margin (%)
|
5.08
|
6.28
|
6.36
|
7.39
|
11.27
|
12.68
|
|||||
|
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 (%)
|
-0.33
|
-0.02
|
0.00
|
-0.09
|
0.03
|
0.15
|
|||||
|
EBIT Growth (%)
|
-17.27
|
-1.47
|
-11.18
|
-39.76
|
-10.18
|
583.47
|
|||||
|
Net Profit Growth (%)
|
-20.24
|
-3.63
|
-13.80
|
-41.91
|
-10.41
|
859.79
|
|||||
|
EPS Growth (%)
|
-20.08
|
-0.03
|
-0.14
|
-0.41
|
-0.10
|
8.51
|
|||||
|
Book Value Growth (%)
|
-4.79
|
--
|
--
|
--
|
--
|
--
|
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
|
18.44
|
15.18
|
18.71
|
20.11
|
13.11
|
14.62
|
|||||
|
Price / Book Value
|
5.60
|
5.21
|
6.47
|
7.80
|
7.65
|
13.22
|
|||||
|
Dividend Yield (%)
|
6.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.02
|
9.31
|
10.71
|
12.24
|
8.95
|
10.05
|
|||||
|
Close Price ($)
|
107.50
|
99.19
|
126.10
|
157.23
|
173.84
|
214.34
|
|||||
|
High Price ($)
|
122.41
|
136.99
|
161.48
|
197.80
|
233.72
|
220.24
|
|||||
|
Low Price ($)
|
82.00
|
82.00
|
122.01
|
133.68
|
154.87
|
154.76
|
|||||
|
Market Cap ($ Cr)
|
85,052.64
|
--
|
--
|
--
|
--
|
--
|
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
|
1.58
|
1.99
|
1.53
|
1.54
|
1.19
|
1.79
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.08
|
0.15
|
0.23
|
0.15
|
0.19
|
|||||
|
Current Ratio
|
1.18
|
1.22
|
1.17
|
1.10
|
1.22
|
1.42
|
|||||
|
Quick Ratio
|
1.18
|
1.17
|
1.12
|
1.05
|
1.18
|
1.38
|
|||||
|
Interest Coverage
|
4.61
|
8.09
|
9.64
|
12.06
|
22.36
|
25.30
|
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 (%)
|
11.91
|
12.64
|
11.96
|
12.36
|
12.58
|
12.90
|
|||||
|
Asset Turnover
|
1.05
|
1.24
|
1.29
|
1.28
|
1.42
|
1.47
|
|||||
|
Receivable days
|
--
|
45.48
|
44.38
|
47.90
|
45.87
|
43.76
|
|||||
|
Inventory Days
|
--
|
3.94
|
4.36
|
4.56
|
3.67
|
3.06
|
|||||
|
Payable days
|
--
|
32.52
|
31.27
|
34.64
|
34.35
|
32.00
|
|||||
|
Cash Conversion Cycle
|
--
|
16.89
|
17.46
|
17.81
|
15.19
|
14.82
|