Market cap
$5,471 Mln
Revenue (TTM)
$1,086 Mln
P/E Ratio
33.8
P/B Ratio
4.3
Div. Yield
0.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,085.88
|
1,037.16
|
953.68
|
922.44
|
942.36
|
799.02
|
|||||
|
Cost of Revenue
|
691.76
|
666.53
|
617.48
|
620.38
|
661.91
|
555.85
|
|||||
|
Gross Profit
|
394.12
|
370.63
|
336.21
|
302.06
|
280.45
|
243.17
|
|||||
|
Operating Expenses
|
164.62
|
152.30
|
153.30
|
142.86
|
135.27
|
115.67
|
|||||
|
Operating Profit (EBIT)
|
229.50
|
218.33
|
182.91
|
159.19
|
145.19
|
127.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.17
|
0.19
|
|||||
|
Profit before Tax
|
212.38
|
199.03
|
166.45
|
137.26
|
133.75
|
125.23
|
|||||
|
Provision for Tax
|
47.97
|
44.19
|
37.98
|
28.72
|
28.38
|
29.13
|
|||||
|
Profit after Tax (Net Income)
|
164.41
|
154.85
|
128.48
|
108.54
|
105.37
|
96.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
105.37
|
96.10
|
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
|
1,302.38
|
1,257.41
|
1,149.91
|
1,053.98
|
938.28
|
877.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
238.87
|
273.76
|
267.77
|
394.74
|
546.19
|
178.51
|
|||||
|
Current Liabilities
|
145.76
|
176.38
|
157.69
|
148.49
|
140.04
|
143.80
|
|||||
|
Total Liabilities
|
1,832.76
|
1,707.56
|
1,575.37
|
1,597.21
|
1,624.51
|
1,199.33
|
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
|
1,298.58
|
1,341.95
|
1,261.60
|
1,282.97
|
1,288.71
|
877.09
|
|||||
|
Current Assets
|
388.42
|
365.61
|
313.77
|
314.24
|
335.80
|
322.23
|
|||||
|
Total Assets
|
2,075.43
|
1,707.56
|
1,575.37
|
1,597.21
|
1,624.51
|
1,199.33
|
|||||
|
Total Debt*
|
166.72
|
192.01
|
208.04
|
330.33
|
460.61
|
124.64
|
|||||
|
Net Current Assets
|
--
|
189.23
|
156.09
|
165.75
|
195.76
|
178.43
|
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
|
--
|
216.56
|
182.00
|
183.76
|
138.54
|
160.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-43.89
|
-59.74
|
-34.81
|
-416.01
|
-35.30
|
|||||
|
Cash from Financing Activities
|
--
|
-152.81
|
-133.82
|
-153.32
|
246.68
|
-102.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-30.80
|
23.04
|
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 ($)
|
5.08
|
4.79
|
3.95
|
3.34
|
3.25
|
2.94
|
|||||
|
Cash EPS ($)
|
--
|
6.20
|
5.42
|
5.03
|
4.85
|
4.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
38.91
|
35.33
|
32.45
|
28.96
|
26.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.70
|
5.59
|
5.66
|
4.28
|
4.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.35
|
4.50
|
4.49
|
2.72
|
3.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.03
|
9.37
|
7.80
|
8.78
|
9.58
|
|||||
|
ROE (%)
|
12.85
|
12.86
|
11.66
|
10.90
|
11.61
|
11.27
|
|||||
|
ROA (%)
|
8.45
|
9.43
|
8.10
|
6.74
|
7.46
|
8.13
|
|||||
|
EBIT Margin (%)
|
20.31
|
20.18
|
19.19
|
17.33
|
15.28
|
15.98
|
|||||
|
Net Margin (%)
|
15.14
|
14.93
|
13.47
|
11.77
|
11.20
|
12.02
|
|||||
|
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 (%)
|
10.14
|
0.09
|
0.03
|
-0.02
|
0.18
|
0.14
|
|||||
|
EBIT Growth (%)
|
11.45
|
14.36
|
14.45
|
11.01
|
12.79
|
15.18
|
|||||
|
Net Profit Growth (%)
|
15.18
|
20.53
|
18.36
|
3.01
|
9.64
|
13.57
|
|||||
|
EPS Growth (%)
|
16.39
|
0.21
|
0.18
|
0.03
|
0.11
|
0.13
|
|||||
|
Book Value Growth (%)
|
4.32
|
--
|
--
|
--
|
--
|
--
|
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
|
33.78
|
32.01
|
41.29
|
44.51
|
37.55
|
57.40
|
|||||
|
Price / Book Value
|
4.29
|
3.94
|
4.61
|
4.58
|
4.22
|
6.29
|
|||||
|
Dividend Yield (%)
|
0.56
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.16
|
19.94
|
23.66
|
23.73
|
22.20
|
31.36
|
|||||
|
Close Price ($)
|
168.95
|
153.36
|
163.00
|
148.75
|
122.11
|
168.60
|
|||||
|
High Price ($)
|
183.75
|
177.40
|
186.03
|
150.82
|
169.88
|
174.29
|
|||||
|
Low Price ($)
|
139.17
|
139.17
|
135.84
|
110.74
|
110.15
|
106.29
|
|||||
|
Market Cap ($ Cr)
|
5,470.59
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.15
|
0.18
|
0.31
|
0.49
|
0.14
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.66
|
2.07
|
1.99
|
2.12
|
2.40
|
2.24
|
|||||
|
Quick Ratio
|
1.56
|
1.33
|
1.16
|
1.38
|
1.54
|
1.61
|
|||||
|
Interest Coverage
|
24.41
|
20.48
|
11.07
|
7.07
|
14.03
|
51.99
|
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 (%)
|
13.72
|
13.85
|
12.55
|
13.58
|
13.96
|
14.69
|
|||||
|
Asset Turnover
|
0.56
|
0.63
|
0.60
|
0.57
|
0.67
|
0.68
|
|||||
|
Receivable days
|
--
|
46.35
|
46.91
|
50.85
|
48.25
|
49.28
|
|||||
|
Inventory Days
|
--
|
71.86
|
71.08
|
67.47
|
58.14
|
53.12
|
|||||
|
Payable days
|
--
|
31.56
|
32.61
|
33.21
|
31.33
|
26.28
|
|||||
|
Cash Conversion Cycle
|
--
|
86.65
|
85.38
|
85.11
|
75.06
|
76.12
|