Market cap
$4,302 Mln
Revenue (TTM)
$3,068 Mln
P/E Ratio
13.1
P/B Ratio
3.6
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,068.30
|
3,075.60
|
2,979.00
|
3,095.20
|
3,184.40
|
2,990.70
|
|||||
|
Cost of Revenue
|
1,637.90
|
1,624.80
|
1,554.90
|
1,664.00
|
1,756.10
|
1,657.60
|
|||||
|
Gross Profit
|
1,430.40
|
1,450.80
|
1,424.10
|
1,431.20
|
1,428.30
|
1,333.10
|
|||||
|
Operating Expenses
|
849.00
|
889.20
|
887.10
|
887.80
|
850.40
|
750.90
|
|||||
|
Operating Profit (EBIT)
|
581.40
|
561.60
|
537.00
|
543.40
|
577.90
|
582.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
27.80
|
-0.40
|
|||||
|
Profit before Tax
|
441.30
|
508.20
|
497.60
|
483.50
|
527.40
|
534.00
|
|||||
|
Provision for Tax
|
93.30
|
102.10
|
75.40
|
106.60
|
126.10
|
121.00
|
|||||
|
Profit after Tax (Net Income)
|
348.00
|
406.10
|
422.20
|
376.90
|
401.30
|
413.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
226.30
|
406.10
|
422.20
|
376.90
|
402.80
|
413.00
|
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
|
1,192.70
|
1,244.20
|
1,051.10
|
890.40
|
576.50
|
569.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
3.00
|
3.80
|
|||||
|
Non-Current Liabilities
|
1,809.70
|
1,829.10
|
2,341.40
|
2,443.10
|
2,833.90
|
2,842.70
|
|||||
|
Current Liabilities
|
1,021.80
|
1,288.50
|
909.20
|
955.30
|
929.90
|
933.40
|
|||||
|
Total Liabilities
|
5,052.80
|
4,368.80
|
4,310.50
|
4,294.00
|
4,343.30
|
4,349.80
|
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
|
2,753.20
|
2,877.00
|
2,940.50
|
2,961.50
|
2,958.30
|
2,871.60
|
|||||
|
Current Assets
|
1,279.70
|
1,491.80
|
1,370.00
|
1,332.50
|
1,385.00
|
1,478.20
|
|||||
|
Total Assets
|
5,052.80
|
4,368.80
|
4,310.50
|
4,294.00
|
4,343.30
|
4,349.80
|
|||||
|
Total Debt*
|
1,931.10
|
2,135.50
|
2,197.20
|
2,346.70
|
2,638.10
|
2,635.90
|
|||||
|
Net Current Assets
|
257.90
|
203.30
|
460.80
|
377.20
|
455.10
|
544.80
|
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
|
--
|
511.00
|
427.50
|
455.00
|
321.20
|
481.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.70
|
-11.40
|
69.30
|
-329.90
|
-1,007.70
|
|||||
|
Cash from Financing Activities
|
--
|
-371.30
|
-392.30
|
-387.80
|
-347.90
|
725.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-356.60
|
198.90
|
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 ($)
|
2.41
|
2.80
|
2.79
|
2.42
|
2.54
|
2.42
|
|||||
|
Cash EPS ($)
|
--
|
3.67
|
3.64
|
3.23
|
3.30
|
2.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.59
|
6.96
|
5.71
|
3.66
|
3.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.53
|
2.83
|
2.92
|
2.04
|
2.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.04
|
2.28
|
2.53
|
1.66
|
2.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.25
|
13.02
|
11.68
|
12.50
|
15.76
|
|||||
|
ROE (%)
|
28.56
|
35.39
|
43.49
|
51.39
|
70.01
|
109.07
|
|||||
|
ROA (%)
|
6.48
|
9.36
|
9.81
|
8.73
|
9.23
|
11.13
|
|||||
|
EBIT Margin (%)
|
15.43
|
18.47
|
19.21
|
18.65
|
18.75
|
19.91
|
|||||
|
Net Margin (%)
|
11.34
|
13.20
|
14.17
|
12.18
|
12.49
|
13.81
|
|||||
|
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 (%)
|
0.88
|
0.03
|
-0.04
|
-0.03
|
0.06
|
0.11
|
|||||
|
EBIT Growth (%)
|
-12.79
|
-0.75
|
-0.85
|
-3.32
|
0.29
|
26.58
|
|||||
|
Net Profit Growth (%)
|
-11.92
|
-3.81
|
12.02
|
-6.08
|
-2.83
|
20.76
|
|||||
|
EPS Growth (%)
|
-8.27
|
0.00
|
0.16
|
-0.05
|
0.05
|
0.20
|
|||||
|
Book Value Growth (%)
|
5.22
|
--
|
--
|
--
|
--
|
--
|
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
|
13.09
|
13.27
|
13.05
|
14.29
|
7.60
|
12.68
|
|||||
|
Price / Book Value
|
3.57
|
4.33
|
5.24
|
6.05
|
5.29
|
9.19
|
|||||
|
Dividend Yield (%)
|
0.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.57
|
10.14
|
10.51
|
10.53
|
7.82
|
10.68
|
|||||
|
Close Price ($)
|
29.00
|
37.18
|
36.47
|
34.55
|
19.33
|
30.73
|
|||||
|
High Price ($)
|
48.20
|
43.88
|
45.61
|
35.39
|
31.30
|
37.08
|
|||||
|
Low Price ($)
|
27.25
|
27.22
|
31.22
|
18.95
|
16.55
|
28.55
|
|||||
|
Market Cap ($ Cr)
|
4,302.06
|
--
|
--
|
--
|
--
|
--
|
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
|
1.34
|
1.72
|
2.09
|
2.64
|
4.58
|
4.63
|
|||||
|
Short term debt to equity ratio
|
0.27
|
0.42
|
0.07
|
0.14
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.25
|
1.16
|
1.51
|
1.39
|
1.49
|
1.58
|
|||||
|
Quick Ratio
|
0.94
|
0.90
|
1.14
|
1.08
|
1.12
|
1.28
|
|||||
|
Interest Coverage
|
8.43
|
9.50
|
7.66
|
6.16
|
8.58
|
12.45
|
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 (%)
|
18.24
|
17.15
|
17.66
|
16.07
|
16.55
|
16.09
|
|||||
|
Asset Turnover
|
0.57
|
0.71
|
0.69
|
0.72
|
0.73
|
0.81
|
|||||
|
Receivable days
|
--
|
62.56
|
62.75
|
60.45
|
57.83
|
56.69
|
|||||
|
Inventory Days
|
--
|
74.67
|
74.51
|
70.53
|
65.83
|
57.37
|
|||||
|
Payable days
|
--
|
83.14
|
87.49
|
87.55
|
89.00
|
87.29
|
|||||
|
Cash Conversion Cycle
|
--
|
54.08
|
49.77
|
43.43
|
34.66
|
26.77
|