Market cap
$402,658 Mln
Revenue (TTM)
$208,711 Mln
P/E Ratio
19.8
P/B Ratio
2.1
Div. Yield
3.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
208,711.00
|
184,432.00
|
193,414.00
|
196,913.00
|
246,252.00
|
155,606.00
|
|||||
|
Cost of Revenue
|
144,020.00
|
128,346.00
|
136,488.00
|
136,522.00
|
161,735.00
|
110,174.00
|
|||||
|
Gross Profit
|
64,691.00
|
56,086.00
|
56,926.00
|
60,391.00
|
73,982.00
|
45,432.00
|
|||||
|
Operating Expenses
|
31,656.00
|
39,412.00
|
27,827.00
|
26,601.00
|
34,327.00
|
29,328.00
|
|||||
|
Operating Profit (EBIT)
|
33,035.00
|
16,674.00
|
29,099.00
|
33,790.00
|
50,190.00
|
16,104.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
30,643.00
|
19,743.00
|
27,506.00
|
29,584.00
|
49,674.00
|
21,639.00
|
|||||
|
Provision for Tax
|
9,678.00
|
7,258.00
|
9,757.00
|
8,173.00
|
14,066.00
|
5,950.00
|
|||||
|
Profit after Tax (Net Income)
|
20,591.00
|
12,299.00
|
17,661.00
|
21,369.00
|
35,465.00
|
15,625.00
|
|||||
|
Minority Interest
|
-374.00
|
-186.00
|
-88.00
|
-42.00
|
-143.00
|
-64.00
|
|||||
|
Consolidated Profit
|
6,309.00
|
12,299.00
|
17,661.00
|
21,369.00
|
35,465.00
|
15,625.00
|
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
|
189,883.00
|
186,450.00
|
152,318.00
|
160,957.00
|
159,282.00
|
139,940.00
|
|||||
|
Minority Interest
|
-374.00
|
--
|
--
|
--
|
960.00
|
873.00
|
|||||
|
Non-Current Liabilities
|
98,229.00
|
98,449.00
|
65,223.00
|
67,445.00
|
63,259.00
|
30,664.00
|
|||||
|
Current Liabilities
|
36,348.00
|
33,387.00
|
38,558.00
|
32,258.00
|
34,208.00
|
26,791.00
|
|||||
|
Total Liabilities
|
366,483.00
|
324,012.00
|
256,938.00
|
261,632.00
|
257,709.00
|
239,535.00
|
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
|
280,767.00
|
285,460.00
|
216,027.00
|
220,504.00
|
207,366.00
|
195,710.00
|
|||||
|
Current Assets
|
49,368.00
|
38,552.00
|
40,911.00
|
41,128.00
|
50,343.00
|
33,738.00
|
|||||
|
Total Assets
|
369,608.00
|
324,012.00
|
256,938.00
|
261,632.00
|
257,709.00
|
239,535.00
|
|||||
|
Total Debt*
|
37,075.00
|
46,743.00
|
24,541.00
|
20,836.00
|
23,339.00
|
31,369.00
|
|||||
|
Net Current Assets
|
9,895.00
|
5,165.00
|
2,353.00
|
8,870.00
|
16,135.00
|
6,947.00
|
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
|
--
|
33,939.00
|
31,492.00
|
35,609.00
|
49,600.00
|
29,200.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15,911.00
|
-8,936.00
|
-15,232.00
|
-12,100.00
|
-5,900.00
|
|||||
|
Cash from Financing Activities
|
--
|
-19,063.00
|
-23,472.00
|
-30,109.00
|
-25,000.00
|
-23,100.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
12,516.00
|
209.00
|
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 ($)
|
10.43
|
6.16
|
9.94
|
11.44
|
18.47
|
8.13
|
|||||
|
Cash EPS ($)
|
--
|
16.40
|
19.90
|
20.95
|
26.96
|
17.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
93.37
|
85.70
|
86.16
|
82.97
|
72.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
17.00
|
17.72
|
19.06
|
25.84
|
15.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.31
|
8.46
|
10.59
|
19.59
|
10.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.00
|
9.85
|
11.73
|
20.04
|
9.00
|
|||||
|
ROE (%)
|
10.74
|
7.26
|
11.28
|
13.35
|
23.70
|
11.50
|
|||||
|
ROA (%)
|
6.28
|
4.23
|
6.81
|
8.23
|
14.26
|
6.52
|
|||||
|
EBIT Margin (%)
|
15.37
|
11.36
|
14.53
|
15.26
|
20.38
|
14.36
|
|||||
|
Net Margin (%)
|
9.87
|
6.67
|
9.13
|
10.85
|
14.40
|
10.04
|
|||||
|
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 (%)
|
11.17
|
-0.05
|
-0.02
|
-0.20
|
0.58
|
0.65
|
|||||
|
EBIT Growth (%)
|
38.67
|
-25.41
|
-6.50
|
-40.12
|
124.55
|
430.83
|
|||||
|
Net Profit Growth (%)
|
48.11
|
-30.36
|
-17.35
|
-39.75
|
126.98
|
381.89
|
|||||
|
EPS Growth (%)
|
34.63
|
-0.38
|
-0.13
|
-0.38
|
1.27
|
3.80
|
|||||
|
Book Value Growth (%)
|
13.23
|
--
|
--
|
--
|
--
|
--
|
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
|
19.79
|
24.75
|
14.58
|
13.04
|
9.72
|
14.44
|
|||||
|
Price / Book Value
|
2.13
|
1.63
|
1.69
|
1.73
|
2.16
|
1.61
|
|||||
|
Dividend Yield (%)
|
3.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.72
|
8.32
|
6.01
|
6.09
|
5.26
|
6.38
|
|||||
|
Close Price ($)
|
165.76
|
152.41
|
144.84
|
149.16
|
179.49
|
117.35
|
|||||
|
High Price ($)
|
214.71
|
168.96
|
167.11
|
187.81
|
189.68
|
119.34
|
|||||
|
Low Price ($)
|
142.51
|
132.04
|
135.37
|
140.72
|
117.13
|
83.89
|
|||||
|
Market Cap ($ Cr)
|
402,658.33
|
--
|
--
|
--
|
--
|
--
|
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
|
0.19
|
0.25
|
0.16
|
0.13
|
0.15
|
0.22
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.03
|
0.00
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
1.36
|
1.15
|
1.06
|
1.27
|
1.47
|
1.26
|
|||||
|
Quick Ratio
|
1.07
|
0.86
|
0.83
|
1.01
|
1.23
|
1.01
|
|||||
|
Interest Coverage
|
22.46
|
17.22
|
47.31
|
64.08
|
97.27
|
31.39
|
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 (%)
|
12.10
|
9.80
|
10.69
|
10.12
|
8.31
|
11.84
|
|||||
|
Asset Turnover
|
0.64
|
0.63
|
0.75
|
0.76
|
0.99
|
0.65
|
|||||
|
Receivable days
|
--
|
38.38
|
38.34
|
37.45
|
28.83
|
35.08
|
|||||
|
Inventory Days
|
--
|
26.73
|
23.66
|
22.55
|
16.98
|
20.67
|
|||||
|
Payable days
|
--
|
58.76
|
56.87
|
52.68
|
39.98
|
45.43
|
|||||
|
Cash Conversion Cycle
|
--
|
6.34
|
5.14
|
7.32
|
5.83
|
10.33
|