Market cap
$178,573 Mln
Revenue (TTM)
$127,239 Mln
P/E Ratio
8.6
P/B Ratio
1.6
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
127,239.00
|
125,648.00
|
122,336.00
|
122,428.00
|
120,741.00
|
134,038.00
|
|||||
|
Cost of Revenue
|
56,712.00
|
50,820.00
|
69,801.00
|
68,900.00
|
50,848.00
|
60,407.00
|
|||||
|
Gross Profit
|
70,527.00
|
74,828.00
|
52,535.00
|
53,528.00
|
69,893.00
|
73,631.00
|
|||||
|
Operating Expenses
|
65,200.00
|
49,828.00
|
28,274.00
|
28,760.00
|
74,480.00
|
47,734.00
|
|||||
|
Operating Profit (EBIT)
|
24,975.00
|
25,000.00
|
24,261.00
|
24,768.00
|
-4,587.00
|
25,897.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
7,601.00
|
10,484.00
|
|||||
|
Profit before Tax
|
26,138.00
|
27,007.00
|
16,698.00
|
19,848.00
|
-3,094.00
|
29,171.00
|
|||||
|
Provision for Tax
|
3,048.00
|
3,621.00
|
4,445.00
|
4,225.00
|
3,780.00
|
5,395.00
|
|||||
|
Profit after Tax (Net Income)
|
21,494.00
|
21,889.00
|
10,948.00
|
14,400.00
|
-8,524.00
|
20,081.00
|
|||||
|
Minority Interest
|
-1,466.00
|
-1,433.00
|
-1,305.00
|
-1,223.00
|
-1,469.00
|
-1,398.00
|
|||||
|
Consolidated Profit
|
13,030.00
|
21,889.00
|
10,746.00
|
14,192.00
|
-8,727.00
|
19,874.00
|
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
|
110,444.00
|
110,533.00
|
104,372.00
|
103,297.00
|
97,500.00
|
166,332.00
|
|||||
|
Minority Interest
|
-1,466.00
|
--
|
--
|
--
|
8,957.00
|
17,523.00
|
|||||
|
Non-Current Liabilities
|
246,538.00
|
237,926.00
|
227,698.00
|
236,518.00
|
240,223.00
|
261,537.00
|
|||||
|
Current Liabilities
|
53,382.00
|
53,780.00
|
46,872.00
|
51,127.00
|
56,173.00
|
106,230.00
|
|||||
|
Total Liabilities
|
481,741.00
|
420,198.00
|
394,795.00
|
407,060.00
|
402,853.00
|
551,622.00
|
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
|
376,525.00
|
371,466.00
|
363,627.00
|
370,602.00
|
369,745.00
|
380,854.00
|
|||||
|
Current Assets
|
51,834.00
|
48,732.00
|
31,168.00
|
36,458.00
|
33,108.00
|
170,768.00
|
|||||
|
Total Assets
|
481,741.00
|
420,198.00
|
394,795.00
|
407,060.00
|
402,853.00
|
551,622.00
|
|||||
|
Total Debt*
|
162,888.00
|
173,986.00
|
140,923.00
|
154,899.00
|
154,679.00
|
195,832.00
|
|||||
|
Net Current Assets
|
-1,548.00
|
-5,048.00
|
-15,704.00
|
-14,669.00
|
-23,065.00
|
-25,591.00
|
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
|
--
|
40,284.00
|
38,771.00
|
38,314.00
|
32,023.00
|
41,957.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-18,777.00
|
-17,490.00
|
-19,660.00
|
-25,805.00
|
-32,089.00
|
|||||
|
Cash from Financing Activities
|
--
|
-6,386.00
|
-24,708.00
|
-15,614.00
|
-23,741.00
|
1,578.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-50,651.00
|
11,446.00
|
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 ($)
|
3.03
|
3.05
|
1.52
|
2.00
|
-1.13
|
2.79
|
|||||
|
Cash EPS ($)
|
--
|
5.96
|
4.38
|
4.61
|
1.26
|
7.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.40
|
14.48
|
14.36
|
12.94
|
23.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.61
|
5.38
|
5.33
|
4.25
|
5.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.71
|
2.57
|
2.85
|
1.65
|
3.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.26
|
4.35
|
5.64
|
-2.77
|
5.71
|
|||||
|
ROE (%)
|
18.13
|
20.37
|
10.54
|
14.34
|
-6.46
|
12.24
|
|||||
|
ROA (%)
|
4.59
|
5.37
|
2.73
|
3.56
|
-1.79
|
3.73
|
|||||
|
EBIT Margin (%)
|
26.22
|
26.91
|
19.16
|
21.68
|
2.52
|
26.76
|
|||||
|
Net Margin (%)
|
16.89
|
17.42
|
8.95
|
11.76
|
-6.64
|
13.89
|
|||||
|
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 (%)
|
2.63
|
0.03
|
0.00
|
0.01
|
-0.10
|
-0.22
|
|||||
|
EBIT Growth (%)
|
31.24
|
44.23
|
-11.67
|
771.59
|
-91.51
|
609.68
|
|||||
|
Net Profit Growth (%)
|
75.56
|
99.94
|
-23.97
|
268.93
|
-142.45
|
487.96
|
|||||
|
EPS Growth (%)
|
71.34
|
1.01
|
-0.24
|
2.77
|
-1.41
|
4.86
|
|||||
|
Book Value Growth (%)
|
9.04
|
--
|
--
|
--
|
--
|
--
|
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
|
8.60
|
8.15
|
14.99
|
8.38
|
-16.27
|
8.82
|
|||||
|
Price / Book Value
|
1.59
|
1.61
|
1.57
|
1.17
|
1.42
|
1.07
|
|||||
|
Dividend Yield (%)
|
4.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.97
|
6.11
|
6.85
|
5.93
|
13.75
|
6.57
|
|||||
|
Close Price ($)
|
20.70
|
24.84
|
22.77
|
16.78
|
18.41
|
0.02
|
|||||
|
High Price ($)
|
29.79
|
29.79
|
24.03
|
21.53
|
21.53
|
0.03
|
|||||
|
Low Price ($)
|
20.57
|
21.38
|
15.94
|
13.43
|
0.02
|
0.02
|
|||||
|
Market Cap ($ Cr)
|
178,573.16
|
--
|
--
|
--
|
--
|
--
|
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
|
1.22
|
1.57
|
1.35
|
1.50
|
1.59
|
1.18
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.05
|
0.09
|
0.08
|
0.16
|
|||||
|
Current Ratio
|
0.97
|
0.91
|
0.66
|
0.71
|
0.59
|
1.61
|
|||||
|
Quick Ratio
|
0.93
|
0.86
|
0.62
|
0.67
|
0.53
|
1.58
|
|||||
|
Interest Coverage
|
4.62
|
4.97
|
3.48
|
3.97
|
0.50
|
5.36
|
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 (%)
|
6.70
|
7.04
|
7.88
|
8.40
|
9.50
|
9.19
|
|||||
|
Asset Turnover
|
0.27
|
0.31
|
0.31
|
0.30
|
0.25
|
0.25
|
|||||
|
Receivable days
|
--
|
26.86
|
29.75
|
32.45
|
35.97
|
44.32
|
|||||
|
Inventory Days
|
--
|
16.85
|
11.63
|
14.05
|
23.16
|
21.22
|
|||||
|
Payable days
|
--
|
236.98
|
143.23
|
154.82
|
217.69
|
185.47
|
|||||
|
Cash Conversion Cycle
|
--
|
-193.27
|
-101.84
|
-108.32
|
-158.57
|
-119.92
|