Market cap
$367,804 Mln
Revenue (TTM)
$74,729 Mln
P/E Ratio
34.5
P/B Ratio
18.5
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
74,729.00
|
67,589.00
|
64,809.00
|
67,060.00
|
59,427.00
|
50,971.00
|
|||||
|
Cost of Revenue
|
49,418.00
|
45,730.00
|
41,485.00
|
43,797.00
|
41,915.00
|
35,968.00
|
|||||
|
Gross Profit
|
25,311.00
|
21,859.00
|
23,324.00
|
23,263.00
|
17,512.00
|
15,003.00
|
|||||
|
Operating Expenses
|
12,219.00
|
10,649.00
|
10,252.00
|
10,297.00
|
9,608.00
|
8,125.00
|
|||||
|
Operating Profit (EBIT)
|
13,092.00
|
11,210.00
|
13,072.00
|
12,966.00
|
7,904.00
|
6,878.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1,310.00
|
1,845.00
|
|||||
|
Profit before Tax
|
13,930.00
|
11,563.00
|
13,417.00
|
13,113.00
|
8,771.00
|
8,235.00
|
|||||
|
Provision for Tax
|
3,183.00
|
2,768.00
|
2,629.00
|
2,781.00
|
2,067.00
|
1,742.00
|
|||||
|
Profit after Tax (Net Income)
|
10,833.00
|
8,873.00
|
10,792.00
|
10,335.00
|
6,705.00
|
6,489.00
|
|||||
|
Minority Interest
|
3.00
|
2.00
|
4.00
|
3.00
|
1.00
|
-4.00
|
|||||
|
Consolidated Profit
|
4,702.00
|
8,884.00
|
10,792.00
|
10,335.00
|
6,705.00
|
6,489.00
|
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
|
19,395.00
|
21,318.00
|
19,491.00
|
19,494.00
|
15,869.00
|
16,516.00
|
|||||
|
Minority Interest
|
3.00
|
--
|
--
|
--
|
22.00
|
32.00
|
|||||
|
Non-Current Liabilities
|
43,425.00
|
40,709.00
|
35,998.00
|
33,245.00
|
34,521.00
|
36,430.00
|
|||||
|
Current Liabilities
|
39,790.00
|
36,558.00
|
32,272.00
|
34,728.00
|
31,531.00
|
29,847.00
|
|||||
|
Total Liabilities
|
142,399.00
|
98,585.00
|
87,764.00
|
87,476.00
|
81,943.00
|
82,793.00
|
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
|
48,159.00
|
46,100.00
|
42,082.00
|
40,527.00
|
38,158.00
|
39,338.00
|
|||||
|
Current Assets
|
54,450.00
|
52,485.00
|
45,682.00
|
46,949.00
|
43,785.00
|
43,455.00
|
|||||
|
Total Assets
|
142,399.00
|
98,585.00
|
87,764.00
|
87,476.00
|
81,943.00
|
82,793.00
|
|||||
|
Total Debt*
|
45,146.00
|
43,330.00
|
38,409.00
|
37,878.00
|
36,993.00
|
37,789.00
|
|||||
|
Net Current Assets
|
14,660.00
|
15,927.00
|
13,410.00
|
12,221.00
|
12,254.00
|
13,608.00
|
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
|
--
|
11,739.00
|
12,035.00
|
12,885.00
|
7,766.00
|
7,198.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,707.00
|
-2,453.00
|
-5,871.00
|
-2,541.00
|
-3,084.00
|
|||||
|
Cash from Financing Activities
|
--
|
-3,899.00
|
-9,565.00
|
-6,932.00
|
-7,281.00
|
-4,188.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-2,056.00
|
-74.00
|
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 ($)
|
23.22
|
18.92
|
22.17
|
20.38
|
12.87
|
11.96
|
|||||
|
Cash EPS ($)
|
23.21
|
23.74
|
26.60
|
24.61
|
17.13
|
16.29
|
|||||
|
Adjusted Book Value ($)
|
42.19
|
45.45
|
40.05
|
38.45
|
30.46
|
30.44
|
|||||
|
Dividend per Share ($)
|
0.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
25.03
|
24.73
|
25.41
|
14.91
|
13.27
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
15.89
|
18.12
|
19.32
|
9.92
|
8.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.48
|
18.72
|
18.75
|
12.51
|
12.15
|
|||||
|
ROE (%)
|
53.23
|
43.49
|
55.36
|
58.45
|
41.41
|
40.75
|
|||||
|
ROA (%)
|
8.09
|
9.52
|
12.32
|
12.20
|
8.14
|
8.06
|
|||||
|
EBIT Margin (%)
|
20.10
|
18.63
|
21.42
|
20.22
|
15.47
|
17.05
|
|||||
|
Net Margin (%)
|
14.50
|
13.13
|
16.65
|
15.41
|
11.04
|
12.29
|
|||||
|
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 (%)
|
18.36
|
0.04
|
-0.03
|
0.13
|
0.17
|
0.22
|
|||||
|
EBIT Growth (%)
|
23.30
|
-9.31
|
2.39
|
47.48
|
5.79
|
92.77
|
|||||
|
Net Profit Growth (%)
|
14.80
|
-17.78
|
4.42
|
54.14
|
3.33
|
116.44
|
|||||
|
EPS Growth (%)
|
18.39
|
-0.15
|
0.09
|
0.58
|
0.08
|
1.19
|
|||||
|
Book Value Growth (%)
|
5.96
|
--
|
--
|
--
|
--
|
--
|
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
|
34.47
|
30.28
|
16.36
|
14.50
|
18.61
|
17.29
|
|||||
|
Price / Book Value
|
18.47
|
12.60
|
9.06
|
7.69
|
7.86
|
6.79
|
|||||
|
Dividend Yield (%)
|
0.78
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.56
|
20.33
|
12.97
|
11.39
|
13.56
|
12.65
|
|||||
|
Close Price ($)
|
1,064.90
|
572.87
|
362.76
|
295.67
|
239.56
|
206.74
|
|||||
|
High Price ($)
|
1,073.46
|
627.50
|
418.50
|
299.19
|
245.05
|
246.69
|
|||||
|
Low Price ($)
|
384.25
|
267.30
|
276.94
|
204.04
|
160.60
|
179.34
|
|||||
|
Market Cap ($ Cr)
|
367,804.25
|
--
|
--
|
--
|
--
|
--
|
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
|
1.65
|
2.03
|
1.97
|
1.94
|
2.33
|
2.29
|
|||||
|
Short term debt to equity ratio
|
0.68
|
0.59
|
0.57
|
0.69
|
0.71
|
0.71
|
|||||
|
Current Ratio
|
1.37
|
1.44
|
1.42
|
1.35
|
1.39
|
1.46
|
|||||
|
Quick Ratio
|
0.85
|
0.94
|
0.89
|
0.87
|
0.87
|
0.99
|
|||||
|
Interest Coverage
|
13.74
|
12.23
|
27.12
|
26.54
|
20.76
|
17.92
|
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 (%)
|
32.16
|
31.91
|
29.08
|
28.06
|
30.07
|
34.09
|
|||||
|
Asset Turnover
|
0.56
|
0.73
|
0.74
|
0.79
|
0.72
|
0.63
|
|||||
|
Receivable days
|
--
|
109.20
|
106.14
|
99.92
|
108.31
|
122.37
|
|||||
|
Inventory Days
|
--
|
139.62
|
147.00
|
136.92
|
132.05
|
129.17
|
|||||
|
Payable days
|
--
|
66.46
|
68.59
|
69.20
|
73.39
|
72.52
|
|||||
|
Cash Conversion Cycle
|
--
|
182.36
|
184.55
|
167.63
|
166.98
|
179.03
|