Market cap
$4,806 Mln
Revenue (TTM)
$1,329 Mln
P/E Ratio
36
P/B Ratio
4.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,328.50
|
1,472.99
|
1,330.38
|
2,290.79
|
2,330.85
|
1,382.05
|
|||||
|
Cost of Revenue
|
704.83
|
785.98
|
701.25
|
1,232.40
|
1,356.26
|
827.63
|
|||||
|
Gross Profit
|
623.68
|
687.00
|
629.14
|
1,058.39
|
974.60
|
554.42
|
|||||
|
Operating Expenses
|
513.84
|
522.35
|
551.85
|
612.65
|
526.33
|
338.59
|
|||||
|
Operating Profit (EBIT)
|
109.83
|
164.66
|
77.29
|
445.74
|
448.26
|
215.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
13.23
|
-49.75
|
|||||
|
Profit before Tax
|
163.76
|
204.81
|
120.16
|
513.14
|
452.05
|
120.93
|
|||||
|
Provision for Tax
|
29.73
|
32.68
|
17.50
|
-74.20
|
54.69
|
-24.52
|
|||||
|
Profit after Tax (Net Income)
|
134.02
|
172.13
|
102.66
|
438.94
|
397.36
|
145.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
397.36
|
145.45
|
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
|
1,181.84
|
1,087.02
|
833.02
|
983.62
|
825.57
|
430.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,172.26
|
1,160.62
|
1,756.57
|
1,866.94
|
1,620.49
|
1,209.29
|
|||||
|
Current Liabilities
|
565.16
|
1,262.15
|
660.09
|
532.45
|
638.22
|
439.80
|
|||||
|
Total Liabilities
|
3,484.42
|
3,509.79
|
3,249.68
|
3,383.01
|
3,084.28
|
2,079.26
|
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
|
968.72
|
902.93
|
922.59
|
939.49
|
820.01
|
616.80
|
|||||
|
Current Assets
|
1,950.54
|
2,606.86
|
2,327.08
|
2,443.52
|
2,264.27
|
1,462.46
|
|||||
|
Total Assets
|
3,484.42
|
3,509.79
|
3,249.68
|
3,383.01
|
3,084.28
|
2,079.26
|
|||||
|
Total Debt*
|
613.37
|
1,243.78
|
1,331.24
|
1,317.76
|
1,314.81
|
1,053.40
|
|||||
|
Net Current Assets
|
1,385.37
|
1,344.71
|
1,666.99
|
1,911.07
|
1,626.05
|
1,022.67
|
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
|
--
|
136.54
|
513.69
|
696.78
|
744.82
|
352.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
106.79
|
128.27
|
-366.36
|
-371.91
|
-1,219.55
|
|||||
|
Cash from Financing Activities
|
--
|
-241.62
|
-460.27
|
-516.77
|
-17.13
|
309.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
355.79
|
-558.11
|
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 ($)
|
1.01
|
1.29
|
0.74
|
3.15
|
2.72
|
1.03
|
|||||
|
Cash EPS ($)
|
--
|
1.89
|
1.33
|
3.66
|
3.12
|
1.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.14
|
6.03
|
7.07
|
5.64
|
3.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.02
|
3.72
|
5.01
|
5.09
|
2.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.72
|
3.48
|
4.21
|
4.77
|
2.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.66
|
4.60
|
19.76
|
21.93
|
12.55
|
|||||
|
ROE (%)
|
11.81
|
17.93
|
11.30
|
48.52
|
63.29
|
31.82
|
|||||
|
ROA (%)
|
3.43
|
5.09
|
3.10
|
13.57
|
15.39
|
8.87
|
|||||
|
EBIT Margin (%)
|
10.48
|
14.21
|
9.70
|
19.46
|
19.80
|
12.02
|
|||||
|
Net Margin (%)
|
10.09
|
11.69
|
7.72
|
19.16
|
16.95
|
10.92
|
|||||
|
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 (%)
|
-10.41
|
0.11
|
-0.42
|
-0.02
|
0.69
|
0.78
|
|||||
|
EBIT Growth (%)
|
-35.80
|
62.19
|
-71.05
|
-3.41
|
177.87
|
18.28
|
|||||
|
Net Profit Growth (%)
|
-23.29
|
67.68
|
-76.61
|
10.46
|
173.20
|
8.55
|
|||||
|
EPS Growth (%)
|
-20.71
|
0.74
|
-0.76
|
0.16
|
1.64
|
0.12
|
|||||
|
Book Value Growth (%)
|
36.66
|
--
|
--
|
--
|
--
|
--
|
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
|
36.01
|
24.85
|
92.41
|
41.91
|
97.56
|
177.95
|
|||||
|
Price / Book Value
|
4.06
|
3.93
|
11.39
|
18.70
|
46.96
|
60.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.91
|
13.82
|
43.69
|
40.42
|
73.94
|
131.62
|
|||||
|
Close Price ($)
|
49.24
|
32.05
|
68.68
|
132.14
|
264.96
|
182.94
|
|||||
|
High Price ($)
|
73.74
|
76.90
|
138.21
|
271.72
|
339.92
|
282.46
|
|||||
|
Low Price ($)
|
25.78
|
25.78
|
58.33
|
73.49
|
113.40
|
109.33
|
|||||
|
Market Cap ($ Cr)
|
4,806.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.48
|
1.14
|
1.60
|
1.34
|
1.59
|
2.45
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.59
|
0.13
|
0.01
|
0.12
|
0.21
|
|||||
|
Current Ratio
|
3.45
|
2.07
|
3.53
|
4.59
|
3.55
|
3.33
|
|||||
|
Quick Ratio
|
2.95
|
1.84
|
3.28
|
4.19
|
3.31
|
3.16
|
|||||
|
Interest Coverage
|
43.15
|
46.30
|
14.49
|
50.43
|
48.90
|
3.68
|
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 (%)
|
20.60
|
18.05
|
16.82
|
19.47
|
18.92
|
25.84
|
|||||
|
Asset Turnover
|
0.34
|
0.44
|
0.40
|
0.71
|
0.90
|
0.84
|
|||||
|
Receivable days
|
--
|
60.70
|
91.93
|
70.70
|
62.53
|
73.63
|
|||||
|
Inventory Days
|
--
|
105.27
|
98.60
|
53.84
|
30.18
|
25.63
|
|||||
|
Payable days
|
--
|
68.10
|
53.70
|
35.75
|
32.16
|
41.13
|
|||||
|
Cash Conversion Cycle
|
--
|
97.87
|
136.83
|
88.79
|
60.54
|
58.13
|