Market cap
$15,532 Mln
Revenue (TTM)
$2,430 Mln
P/E Ratio
49.3
P/B Ratio
5.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,429.66
|
2,332.34
|
2,137.80
|
1,951.75
|
1,850.20
|
1,592.29
|
|||||
|
Cost of Revenue
|
1,296.98
|
1,305.06
|
1,261.67
|
1,165.28
|
1,127.70
|
927.49
|
|||||
|
Gross Profit
|
1,132.68
|
1,027.28
|
876.13
|
786.47
|
722.50
|
664.80
|
|||||
|
Operating Expenses
|
764.87
|
669.61
|
576.61
|
567.93
|
506.25
|
458.96
|
|||||
|
Operating Profit (EBIT)
|
367.81
|
357.68
|
299.53
|
218.54
|
216.25
|
205.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.72
|
1.54
|
|||||
|
Profit before Tax
|
419.57
|
390.32
|
308.17
|
198.24
|
187.59
|
158.98
|
|||||
|
Provision for Tax
|
94.95
|
74.72
|
45.14
|
32.32
|
23.35
|
-2.48
|
|||||
|
Profit after Tax (Net Income)
|
324.62
|
315.60
|
263.03
|
165.92
|
164.24
|
161.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
149.92
|
315.60
|
263.03
|
165.92
|
164.24
|
161.46
|
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
|
3,037.23
|
3,702.79
|
3,388.42
|
2,938.00
|
2,624.39
|
2,324.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,606.77
|
180.67
|
725.99
|
737.53
|
1,173.33
|
1,578.63
|
|||||
|
Current Liabilities
|
1,169.58
|
1,755.45
|
1,065.61
|
1,001.14
|
889.70
|
829.50
|
|||||
|
Total Liabilities
|
6,983.15
|
5,638.91
|
5,180.02
|
4,676.66
|
4,687.42
|
4,732.16
|
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
|
3,996.45
|
3,795.02
|
3,739.24
|
3,816.08
|
3,840.18
|
3,767.83
|
|||||
|
Current Assets
|
1,817.12
|
1,843.89
|
1,440.78
|
860.59
|
847.24
|
964.33
|
|||||
|
Total Assets
|
6,983.15
|
5,638.91
|
5,180.02
|
4,676.66
|
4,687.42
|
4,732.16
|
|||||
|
Total Debt*
|
1,455.03
|
675.96
|
638.37
|
696.89
|
1,046.17
|
1,388.17
|
|||||
|
Net Current Assets
|
647.55
|
88.44
|
375.17
|
-140.55
|
-42.45
|
134.83
|
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
|
--
|
653.54
|
624.63
|
380.44
|
381.46
|
371.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-222.49
|
-67.61
|
-76.96
|
-172.53
|
-2,090.94
|
|||||
|
Cash from Financing Activities
|
--
|
-160.37
|
22.21
|
-311.84
|
-344.24
|
1,424.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-135.31
|
-294.45
|
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 ($)
|
7.55
|
7.25
|
5.99
|
3.86
|
3.87
|
3.80
|
|||||
|
Cash EPS ($)
|
--
|
10.64
|
9.46
|
7.84
|
7.62
|
6.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
85.04
|
77.16
|
68.37
|
61.87
|
54.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
15.01
|
14.22
|
8.85
|
8.99
|
8.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.64
|
13.76
|
7.62
|
7.81
|
7.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.51
|
6.87
|
4.54
|
4.45
|
5.64
|
|||||
|
ROE (%)
|
9.63
|
8.90
|
8.32
|
5.97
|
6.64
|
7.49
|
|||||
|
ROA (%)
|
4.61
|
5.83
|
5.34
|
3.54
|
3.49
|
4.40
|
|||||
|
EBIT Margin (%)
|
16.91
|
16.95
|
14.69
|
11.37
|
11.67
|
11.45
|
|||||
|
Net Margin (%)
|
13.36
|
13.53
|
12.30
|
8.50
|
8.87
|
10.13
|
|||||
|
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 (%)
|
8.19
|
0.09
|
0.10
|
0.05
|
0.16
|
0.43
|
|||||
|
EBIT Growth (%)
|
12.33
|
25.86
|
41.57
|
2.73
|
18.48
|
4.13
|
|||||
|
Net Profit Growth (%)
|
5.81
|
19.99
|
58.53
|
1.02
|
1.72
|
-17.12
|
|||||
|
EPS Growth (%)
|
7.65
|
0.21
|
0.55
|
0.00
|
0.02
|
-0.18
|
|||||
|
Book Value Growth (%)
|
-12.29
|
--
|
--
|
--
|
--
|
--
|
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
|
49.26
|
62.63
|
96.27
|
108.29
|
83.27
|
141.72
|
|||||
|
Price / Book Value
|
5.08
|
5.34
|
7.47
|
6.12
|
5.21
|
9.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
27.38
|
35.61
|
54.01
|
47.09
|
37.40
|
72.87
|
|||||
|
Close Price ($)
|
292.46
|
453.95
|
576.64
|
418.12
|
322.41
|
537.95
|
|||||
|
High Price ($)
|
621.34
|
661.31
|
638.56
|
426.83
|
544.05
|
557.55
|
|||||
|
Low Price ($)
|
270.71
|
445.64
|
397.80
|
301.69
|
281.11
|
372.80
|
|||||
|
Market Cap ($ Cr)
|
15,531.97
|
--
|
--
|
--
|
--
|
--
|
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
|
0.18
|
0.19
|
0.24
|
0.40
|
0.60
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.16
|
0.00
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.55
|
1.05
|
1.35
|
0.86
|
0.95
|
1.16
|
|||||
|
Quick Ratio
|
1.55
|
--
|
--
|
--
|
--
|
1.10
|
|||||
|
Interest Coverage
|
65.28
|
79.14
|
52.96
|
9.39
|
7.61
|
7.82
|
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 (%)
|
30.81
|
28.41
|
28.05
|
31.75
|
31.20
|
33.86
|
|||||
|
Asset Turnover
|
0.35
|
0.43
|
0.43
|
0.42
|
0.39
|
0.43
|
|||||
|
Receivable days
|
--
|
98.83
|
104.16
|
112.00
|
110.20
|
108.17
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
17.98
|
10.44
|
|||||
|
Payable days
|
--
|
73.07
|
43.88
|
39.36
|
36.41
|
26.38
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
91.77
|
92.23
|