Market cap
$190,884 Mln
Revenue (TTM)
$30,027 Mln
P/E Ratio
19.7
P/B Ratio
4.3
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
30,027.00
|
27,675.00
|
25,999.00
|
25,521.00
|
22,307.00
|
18,996.00
|
|||||
|
Cost of Revenue
|
4,002.00
|
3,754.00
|
6,393.00
|
6,684.00
|
1,545.00
|
476.00
|
|||||
|
Gross Profit
|
26,025.00
|
23,921.00
|
19,606.00
|
18,837.00
|
20,762.00
|
18,520.00
|
|||||
|
Operating Expenses
|
12,967.00
|
12,462.00
|
11,914.00
|
12,459.00
|
11,374.00
|
10,807.00
|
|||||
|
Operating Profit (EBIT)
|
13,058.00
|
11,459.00
|
7,692.00
|
6,378.00
|
9,388.00
|
7,713.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
13,058.00
|
11,459.00
|
7,692.00
|
6,378.00
|
9,388.00
|
7,713.00
|
|||||
|
Provision for Tax
|
2,962.00
|
2,607.00
|
1,750.00
|
1,311.00
|
2,205.00
|
1,858.00
|
|||||
|
Profit after Tax (Net Income)
|
10,096.00
|
8,852.00
|
5,942.00
|
5,067.00
|
7,183.00
|
5,855.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
6,635.00
|
5,360.00
|
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
|
49,884.00
|
49,425.00
|
48,375.00
|
40,958.00
|
36,608.00
|
56,261.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
453,016.00
|
35,030.00
|
34,753.00
|
37,880.00
|
20,828.00
|
18,914.00
|
|||||
|
Current Liabilities
|
14,400.00
|
406,540.00
|
396,715.00
|
414,340.00
|
494,336.00
|
592,095.00
|
|||||
|
Total Liabilities
|
531,700.00
|
490,995.00
|
479,843.00
|
493,178.00
|
551,772.00
|
667,270.00
|
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
|
298,900.00
|
275,342.00
|
264,468.00
|
268,558.00
|
292,506.00
|
118,949.00
|
|||||
|
Current Assets
|
218,400.00
|
215,653.00
|
215,375.00
|
224,620.00
|
259,266.00
|
548,321.00
|
|||||
|
Total Assets
|
735,700.00
|
490,995.00
|
479,843.00
|
493,178.00
|
551,772.00
|
667,270.00
|
|||||
|
Total Debt*
|
37,100.00
|
30,951.00
|
45,134.00
|
59,081.00
|
37,878.00
|
23,769.00
|
|||||
|
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
|
--
|
9,311.00
|
2,670.00
|
19,587.00
|
2,057.00
|
2,118.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
24,538.00
|
35,431.00
|
57,411.00
|
32,048.00
|
-75,663.00
|
|||||
|
Cash from Financing Activities
|
--
|
-29,702.00
|
-47,060.00
|
-61,245.00
|
-68,723.00
|
96,323.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-34,618.00
|
22,778.00
|
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 ($)
|
5.71
|
4.98
|
3.24
|
2.77
|
3.84
|
3.08
|
|||||
|
Cash EPS ($)
|
--
|
5.75
|
4.02
|
3.47
|
4.50
|
3.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
27.81
|
26.35
|
22.41
|
19.55
|
29.58
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.24
|
1.45
|
10.71
|
1.10
|
1.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.93
|
1.12
|
10.33
|
0.58
|
0.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.18
|
6.14
|
5.81
|
9.30
|
7.72
|
|||||
|
ROE (%)
|
20.33
|
18.10
|
13.30
|
13.07
|
15.47
|
10.43
|
|||||
|
ROA (%)
|
1.46
|
1.82
|
1.22
|
0.97
|
1.18
|
0.96
|
|||||
|
EBIT Margin (%)
|
43.49
|
41.41
|
29.59
|
24.99
|
42.09
|
40.60
|
|||||
|
Net Margin (%)
|
33.62
|
31.99
|
22.85
|
19.85
|
32.20
|
30.82
|
|||||
|
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 (%)
|
12.59
|
0.06
|
0.02
|
0.14
|
0.17
|
0.57
|
|||||
|
EBIT Growth (%)
|
38.84
|
48.97
|
20.60
|
-32.06
|
21.72
|
79.37
|
|||||
|
Net Profit Growth (%)
|
38.62
|
48.97
|
17.27
|
-29.46
|
22.68
|
77.48
|
|||||
|
EPS Growth (%)
|
43.33
|
0.54
|
0.17
|
-0.28
|
0.25
|
0.34
|
|||||
|
Book Value Growth (%)
|
5.69
|
--
|
--
|
--
|
--
|
--
|
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
|
19.71
|
20.06
|
22.87
|
24.82
|
21.71
|
27.32
|
|||||
|
Price / Book Value
|
4.26
|
3.59
|
2.81
|
3.07
|
4.26
|
2.84
|
|||||
|
Dividend Yield (%)
|
1.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
7.83
|
6.17
|
4.61
|
0.55
|
-30.34
|
|||||
|
Close Price ($)
|
92.27
|
99.91
|
74.01
|
68.80
|
83.26
|
84.10
|
|||||
|
High Price ($)
|
107.49
|
102.28
|
83.35
|
86.63
|
96.24
|
86.43
|
|||||
|
Low Price ($)
|
83.96
|
65.88
|
59.67
|
45.00
|
59.35
|
50.77
|
|||||
|
Market Cap ($ Cr)
|
190,884.07
|
--
|
--
|
--
|
--
|
--
|
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
|
0.46
|
0.63
|
0.93
|
1.44
|
1.03
|
0.42
|
|||||
|
Short term debt to equity ratio
|
0.29
|
0.18
|
0.47
|
0.80
|
0.47
|
0.09
|
|||||
|
Current Ratio
|
15.17
|
0.53
|
0.54
|
0.54
|
0.52
|
0.93
|
|||||
|
Quick Ratio
|
15.17
|
--
|
--
|
--
|
0.24
|
0.59
|
|||||
|
Interest Coverage
|
5.12
|
3.05
|
1.20
|
0.95
|
6.08
|
16.20
|
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 (%)
|
482.23
|
388.61
|
348.77
|
295.33
|
319.37
|
501.64
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.05
|
0.05
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
1,308.06
|
1,166.36
|
1,049.13
|
1,363.39
|
1,569.36
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
7,796.81
|
40,402.09
|
131,562.90
|
|||||
|
Payable days
|
--
|
12,498.92
|
5,894.08
|
5,160.50
|
26,372.35
|
88,194.06
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
3,685.44
|
15,393.12
|
44,938.19
|