Market cap
$231,017 Mln
Revenue (TTM)
$174,236 Mln
P/E Ratio
14.8
P/B Ratio
1.2
Div. Yield
1.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
174,236.00
|
168,285.00
|
170,707.00
|
155,382.00
|
100,220.00
|
79,868.00
|
|||||
|
Cost of Revenue
|
92,988.00
|
93,238.00
|
99,587.00
|
87,481.00
|
30,852.00
|
4,090.00
|
|||||
|
Gross Profit
|
81,248.00
|
75,047.00
|
71,120.00
|
67,901.00
|
69,368.00
|
75,778.00
|
|||||
|
Operating Expenses
|
56,541.00
|
55,219.00
|
54,074.00
|
54,991.00
|
50,561.00
|
48,309.00
|
|||||
|
Operating Profit (EBIT)
|
24,707.00
|
19,828.00
|
17,046.00
|
12,910.00
|
18,807.00
|
27,469.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
24,707.00
|
19,828.00
|
17,046.00
|
12,910.00
|
18,807.00
|
27,469.00
|
|||||
|
Provision for Tax
|
6,430.00
|
5,373.00
|
4,211.00
|
3,528.00
|
3,642.00
|
5,451.00
|
|||||
|
Profit after Tax (Net Income)
|
17,839.00
|
14,306.00
|
12,682.00
|
9,228.00
|
14,845.00
|
21,952.00
|
|||||
|
Minority Interest
|
-435.00
|
-146.00
|
-151.00
|
-153.00
|
-89.00
|
-73.00
|
|||||
|
Consolidated Profit
|
11,012.00
|
13,021.00
|
11,458.00
|
7,850.00
|
13,700.00
|
20,758.00
|
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
|
212,015.00
|
212,291.00
|
208,598.00
|
205,453.00
|
201,189.00
|
201,972.00
|
|||||
|
Minority Interest
|
-435.00
|
--
|
--
|
--
|
--
|
700.00
|
|||||
|
Non-Current Liabilities
|
333,749.00
|
315,827.00
|
355,414.00
|
362,454.00
|
359,479.00
|
329,294.00
|
|||||
|
Current Liabilities
|
2,275,980.00
|
1,530,287.00
|
1,788,165.00
|
1,843,129.00
|
1,855,359.00
|
1,759,447.00
|
|||||
|
Total Liabilities
|
5,170,634.00
|
2,657,202.00
|
2,352,945.00
|
2,411,834.00
|
2,416,676.00
|
2,291,413.00
|
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
|
1,814,583.00
|
1,919,082.00
|
1,803,810.00
|
1,851,644.00
|
1,781,359.00
|
1,695,289.00
|
|||||
|
Current Assets
|
1,080,071.00
|
738,120.00
|
549,135.00
|
560,190.00
|
635,317.00
|
596,124.00
|
|||||
|
Total Assets
|
3,974,725.00
|
2,657,202.00
|
2,352,945.00
|
2,411,834.00
|
2,416,676.00
|
2,291,413.00
|
|||||
|
Total Debt*
|
813,853.00
|
715,803.00
|
590,560.00
|
602,183.00
|
521,146.00
|
473,632.00
|
|||||
|
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
|
--
|
-67,632.00
|
-19,669.00
|
-73,416.00
|
25,069.00
|
61,249.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-108,282.00
|
86,250.00
|
-8,459.00
|
-79,455.00
|
-124,905.00
|
|||||
|
Cash from Financing Activities
|
--
|
238,031.00
|
-38,304.00
|
687.00
|
137,763.00
|
17,272.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-46,384.00
|
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 ($)
|
9.96
|
7.68
|
6.57
|
4.83
|
7.59
|
10.97
|
|||||
|
Cash EPS ($)
|
9.28
|
10.03
|
8.80
|
7.22
|
9.77
|
12.95
|
|||||
|
Adjusted Book Value ($)
|
114.74
|
113.98
|
108.03
|
107.58
|
102.86
|
100.91
|
|||||
|
Dividend per Share ($)
|
1.74
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-36.31
|
-10.19
|
-38.44
|
12.82
|
30.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-39.81
|
-13.55
|
-41.89
|
9.94
|
28.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.66
|
1.58
|
1.21
|
2.12
|
3.26
|
|||||
|
ROE (%)
|
8.20
|
6.80
|
6.13
|
4.54
|
7.36
|
10.91
|
|||||
|
ROA (%)
|
0.49
|
0.57
|
0.53
|
0.38
|
0.63
|
0.96
|
|||||
|
EBIT Margin (%)
|
14.18
|
11.78
|
9.99
|
8.31
|
18.77
|
34.39
|
|||||
|
Net Margin (%)
|
10.24
|
8.50
|
7.43
|
5.94
|
14.81
|
27.49
|
|||||
|
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 (%)
|
3.80
|
-0.01
|
0.10
|
0.55
|
0.25
|
-0.10
|
|||||
|
EBIT Growth (%)
|
31.01
|
16.32
|
32.04
|
-31.36
|
-31.53
|
101.50
|
|||||
|
Net Profit Growth (%)
|
23.86
|
12.81
|
37.43
|
-37.84
|
-32.38
|
98.71
|
|||||
|
EPS Growth (%)
|
34.79
|
0.17
|
0.36
|
-0.36
|
-0.31
|
1.08
|
|||||
|
Book Value Growth (%)
|
8.46
|
--
|
--
|
--
|
--
|
--
|
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
|
14.84
|
15.19
|
10.72
|
10.65
|
5.96
|
5.51
|
|||||
|
Price / Book Value
|
1.17
|
1.02
|
0.65
|
0.48
|
0.44
|
0.60
|
|||||
|
Dividend Yield (%)
|
1.74
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
10.65
|
10.70
|
11.13
|
1.25
|
1.69
|
|||||
|
Close Price ($)
|
139.96
|
116.69
|
70.39
|
51.44
|
45.23
|
60.39
|
|||||
|
High Price ($)
|
147.96
|
122.84
|
73.38
|
53.23
|
69.11
|
80.29
|
|||||
|
Low Price ($)
|
84.77
|
55.51
|
50.51
|
38.17
|
40.01
|
57.40
|
|||||
|
Market Cap ($ Cr)
|
231,016.60
|
--
|
--
|
--
|
--
|
--
|
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
|
1.57
|
3.37
|
2.83
|
2.93
|
2.59
|
2.35
|
|||||
|
Short term debt to equity ratio
|
2.26
|
1.88
|
1.45
|
1.54
|
1.24
|
1.09
|
|||||
|
Current Ratio
|
0.47
|
0.48
|
0.31
|
0.30
|
0.34
|
0.34
|
|||||
|
Quick Ratio
|
0.47
|
--
|
--
|
0.93
|
0.97
|
0.92
|
|||||
|
Interest Coverage
|
1.30
|
0.24
|
0.19
|
0.16
|
0.73
|
3.44
|
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 (%)
|
47.82
|
37.25
|
29.94
|
34.88
|
54.43
|
68.61
|
|||||
|
Asset Turnover
|
0.05
|
0.07
|
0.07
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
123.49
|
112.66
|
127.80
|
199.25
|
227.75
|
|||||
|
Inventory Days
|
--
|
--
|
-4,212.33
|
-4,834.41
|
-13,009.02
|
-91,744.86
|
|||||
|
Payable days
|
--
|
277.03
|
238.65
|
277.14
|
773.36
|
4,997.14
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-4,338.33
|
-4,983.75
|
-13,583.13
|
-96,514.25
|