Market cap
$222,731 Mln
Revenue (TTM)
$84,073 Mln
P/E Ratio
20
P/B Ratio
6.4
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
84,073.00
|
80,464.00
|
74,201.00
|
67,364.00
|
55,625.00
|
44,430.00
|
|||||
|
Cost of Revenue
|
13,158.00
|
13,490.00
|
13,437.00
|
11,772.00
|
4,945.00
|
-136.00
|
|||||
|
Gross Profit
|
70,915.00
|
66,974.00
|
60,764.00
|
55,592.00
|
50,680.00
|
44,566.00
|
|||||
|
Operating Expenses
|
48,064.00
|
53,179.00
|
47,869.00
|
45,079.00
|
41,095.00
|
33,877.00
|
|||||
|
Operating Profit (EBIT)
|
22,851.00
|
13,795.00
|
12,895.00
|
10,513.00
|
9,585.00
|
10,689.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
14,764.00
|
13,795.00
|
12,895.00
|
10,513.00
|
9,585.00
|
10,689.00
|
|||||
|
Provision for Tax
|
3,319.00
|
2,962.00
|
2,766.00
|
2,139.00
|
2,071.00
|
2,629.00
|
|||||
|
Profit after Tax (Net Income)
|
11,445.00
|
10,833.00
|
10,129.00
|
8,374.00
|
7,514.00
|
8,060.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5,297.00
|
10,701.00
|
9,995.00
|
8,252.00
|
7,400.00
|
7,917.00
|
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
|
34,280.00
|
33,474.00
|
30,264.00
|
28,057.00
|
24,711.00
|
22,177.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
99,477.00
|
95,772.00
|
84,405.00
|
87,444.00
|
77,797.00
|
67,363.00
|
|||||
|
Current Liabilities
|
174,446.00
|
170,806.00
|
156,792.00
|
145,607.00
|
125,846.00
|
99,008.00
|
|||||
|
Total Liabilities
|
482,649.00
|
300,052.00
|
271,461.00
|
261,108.00
|
228,354.00
|
188,548.00
|
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
|
37,905.00
|
251,518.00
|
229,956.00
|
212,458.00
|
189,962.00
|
161,351.00
|
|||||
|
Current Assets
|
270,619.00
|
48,534.00
|
41,744.00
|
48,650.00
|
38,392.00
|
27,197.00
|
|||||
|
Total Assets
|
578,822.00
|
300,052.00
|
271,461.00
|
261,108.00
|
228,354.00
|
188,548.00
|
|||||
|
Total Debt*
|
59,049.00
|
57,759.00
|
51,089.00
|
49,159.00
|
43,921.00
|
40,918.00
|
|||||
|
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
|
--
|
18,428.00
|
14,050.00
|
18,559.00
|
21,079.00
|
14,645.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-22,891.00
|
-24,402.00
|
-24,433.00
|
-33,689.00
|
-10,529.00
|
|||||
|
Cash from Financing Activities
|
--
|
11,210.00
|
4,436.00
|
18,379.00
|
24,509.00
|
-14,933.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
11,899.00
|
-10,817.00
|
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 ($)
|
16.68
|
15.75
|
14.39
|
11.53
|
10.07
|
10.48
|
|||||
|
Cash EPS ($)
|
--
|
18.33
|
16.77
|
13.81
|
12.25
|
12.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
48.65
|
42.99
|
38.65
|
33.12
|
28.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
26.78
|
19.96
|
25.56
|
28.26
|
19.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
23.26
|
17.24
|
23.41
|
25.77
|
17.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.55
|
12.78
|
11.48
|
11.41
|
12.31
|
|||||
|
ROE (%)
|
33.78
|
33.99
|
34.74
|
31.74
|
32.05
|
35.69
|
|||||
|
ROA (%)
|
2.45
|
3.79
|
3.80
|
3.42
|
3.60
|
4.24
|
|||||
|
EBIT Margin (%)
|
27.18
|
17.14
|
17.38
|
15.61
|
17.23
|
24.06
|
|||||
|
Net Margin (%)
|
13.61
|
13.46
|
13.65
|
12.43
|
13.51
|
18.14
|
|||||
|
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 (%)
|
9.38
|
0.08
|
0.10
|
0.21
|
0.25
|
0.16
|
|||||
|
EBIT Growth (%)
|
77.97
|
6.98
|
22.66
|
9.68
|
-10.33
|
148.81
|
|||||
|
Net Profit Growth (%)
|
10.65
|
6.95
|
20.96
|
11.45
|
-6.77
|
157.10
|
|||||
|
EPS Growth (%)
|
15.65
|
0.09
|
0.25
|
0.15
|
-0.04
|
1.69
|
|||||
|
Book Value Growth (%)
|
9.38
|
--
|
--
|
--
|
--
|
--
|
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
|
20.03
|
23.50
|
20.63
|
16.24
|
14.67
|
15.61
|
|||||
|
Price / Book Value
|
6.39
|
7.60
|
6.90
|
4.85
|
4.46
|
5.67
|
|||||
|
Dividend Yield (%)
|
1.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
16.94
|
14.98
|
11.22
|
10.32
|
11.48
|
|||||
|
Close Price ($)
|
338.25
|
369.95
|
296.79
|
187.34
|
147.75
|
163.60
|
|||||
|
High Price ($)
|
387.49
|
387.49
|
307.82
|
188.30
|
199.55
|
189.03
|
|||||
|
Low Price ($)
|
288.34
|
220.43
|
177.81
|
140.91
|
130.65
|
112.10
|
|||||
|
Market Cap ($ Cr)
|
222,730.70
|
--
|
--
|
--
|
--
|
--
|
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
|
1.66
|
1.73
|
1.69
|
1.75
|
1.78
|
1.85
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.04
|
0.05
|
0.05
|
0.05
|
0.10
|
|||||
|
Current Ratio
|
1.55
|
0.28
|
0.27
|
0.33
|
0.31
|
0.27
|
|||||
|
Quick Ratio
|
1.55
|
--
|
--
|
-0.66
|
0.05
|
-0.48
|
|||||
|
Interest Coverage
|
2.82
|
1.68
|
1.56
|
1.53
|
3.47
|
8.33
|
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 (%)
|
265.61
|
76.87
|
79.84
|
89.42
|
108.70
|
6.08
|
|||||
|
Asset Turnover
|
0.18
|
0.28
|
0.28
|
0.28
|
0.27
|
0.23
|
|||||
|
Receivable days
|
--
|
274.84
|
294.07
|
327.22
|
207.37
|
23.43
|
|||||
|
Inventory Days
|
--
|
--
|
3,930.55
|
2,745.22
|
3,966.78
|
-254,839.76
|
|||||
|
Payable days
|
--
|
386.96
|
366.87
|
391.59
|
838.60
|
-26,880.79
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
3,857.75
|
2,680.85
|
3,335.56
|
-227,935.54
|