Market cap
$2,707 Mln
Revenue (TTM)
$1,181 Mln
P/E Ratio
11.9
P/B Ratio
1.2
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,180.92
|
1,120.27
|
831.37
|
759.84
|
583.32
|
567.82
|
|||||
|
Cost of Revenue
|
389.45
|
325.35
|
417.16
|
198.04
|
70.02
|
-0.29
|
|||||
|
Gross Profit
|
791.48
|
794.92
|
414.20
|
892.30
|
513.31
|
568.11
|
|||||
|
Operating Expenses
|
539.10
|
509.19
|
380.15
|
-681.50
|
454.20
|
392.70
|
|||||
|
Operating Profit (EBIT)
|
252.38
|
285.73
|
34.06
|
210.80
|
59.11
|
175.41
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
294.95
|
285.73
|
34.06
|
210.80
|
59.11
|
175.41
|
|||||
|
Provision for Tax
|
60.65
|
61.60
|
-11.15
|
45.31
|
-1.81
|
28.05
|
|||||
|
Profit after Tax (Net Income)
|
234.30
|
224.14
|
223.01
|
165.49
|
71.89
|
147.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
71.89
|
147.37
|
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
|
2,143.63
|
2,121.68
|
1,962.33
|
1,661.85
|
1,492.27
|
1,741.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16,688.84
|
13,322.03
|
660.28
|
1,006.00
|
1,565.43
|
444.12
|
|||||
|
Current Liabilities
|
360.00
|
3,481.50
|
15,529.81
|
16,054.35
|
14,957.78
|
15,410.20
|
|||||
|
Total Liabilities
|
19,552.47
|
18,925.21
|
18,152.42
|
18,722.19
|
18,015.48
|
17,595.64
|
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
|
633.34
|
628.67
|
15,892.64
|
15,983.97
|
15,256.61
|
12,089.93
|
|||||
|
Current Assets
|
2,611.52
|
2,544.84
|
2,259.79
|
2,738.22
|
2,758.87
|
5,505.71
|
|||||
|
Total Assets
|
21,803.99
|
18,925.21
|
18,152.42
|
18,722.19
|
18,015.48
|
17,595.64
|
|||||
|
Total Debt*
|
768.92
|
1,116.08
|
849.81
|
1,113.41
|
1,724.32
|
550.97
|
|||||
|
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
|
--
|
243.90
|
116.93
|
196.89
|
296.52
|
348.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-586.20
|
284.59
|
-411.17
|
-2,280.40
|
-1,005.01
|
|||||
|
Cash from Financing Activities
|
--
|
443.05
|
-809.62
|
455.04
|
451.84
|
970.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,532.04
|
314.33
|
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 ($)
|
3.93
|
3.74
|
3.63
|
2.70
|
1.18
|
2.37
|
|||||
|
Cash EPS ($)
|
--
|
4.41
|
4.25
|
3.28
|
1.20
|
2.40
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.39
|
31.98
|
27.11
|
24.39
|
27.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.07
|
1.91
|
3.21
|
4.85
|
5.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.73
|
1.44
|
2.42
|
4.29
|
5.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.41
|
7.98
|
5.52
|
2.61
|
6.43
|
|||||
|
ROE (%)
|
10.99
|
10.98
|
12.31
|
10.49
|
4.45
|
8.46
|
|||||
|
ROA (%)
|
1.14
|
1.21
|
1.21
|
0.90
|
0.40
|
0.86
|
|||||
|
EBIT Margin (%)
|
24.98
|
25.51
|
4.10
|
27.74
|
10.13
|
30.89
|
|||||
|
Net Margin (%)
|
19.84
|
20.01
|
26.82
|
21.78
|
12.32
|
25.95
|
|||||
|
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 (%)
|
16.97
|
0.35
|
0.09
|
0.30
|
0.03
|
-0.13
|
|||||
|
EBIT Growth (%)
|
12.77
|
738.98
|
-83.84
|
256.66
|
-66.31
|
-7.57
|
|||||
|
Net Profit Growth (%)
|
7.91
|
0.50
|
34.76
|
130.21
|
-51.22
|
-7.91
|
|||||
|
EPS Growth (%)
|
10.72
|
0.03
|
0.35
|
1.30
|
-0.50
|
-0.06
|
|||||
|
Book Value Growth (%)
|
7.04
|
--
|
--
|
--
|
--
|
--
|
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
|
11.86
|
10.42
|
9.73
|
10.33
|
29.71
|
13.72
|
|||||
|
Price / Book Value
|
1.24
|
1.10
|
1.11
|
1.03
|
1.43
|
1.16
|
|||||
|
Dividend Yield (%)
|
2.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.78
|
10.55
|
0.40
|
11.12
|
-13.26
|
|||||
|
Close Price ($)
|
46.01
|
38.95
|
35.37
|
27.88
|
34.91
|
32.46
|
|||||
|
High Price ($)
|
46.76
|
41.43
|
40.73
|
35.58
|
38.47
|
36.31
|
|||||
|
Low Price ($)
|
35.96
|
29.77
|
25.24
|
18.96
|
26.67
|
26.60
|
|||||
|
Market Cap ($ Cr)
|
2,707.25
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.53
|
0.43
|
0.67
|
1.16
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.21
|
0.21
|
0.29
|
0.35
|
0.19
|
|||||
|
Current Ratio
|
7.25
|
0.73
|
0.15
|
0.17
|
0.18
|
0.36
|
|||||
|
Quick Ratio
|
7.25
|
--
|
--
|
--
|
0.18
|
0.36
|
|||||
|
Interest Coverage
|
1.82
|
0.91
|
0.09
|
3.54
|
1.25
|
7.26
|
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 (%)
|
--
|
--
|
--
|
--
|
2,093.78
|
1,802.69
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.05
|
0.04
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
--
|
--
|
5,870.98
|
7,028.43
|
6,435.62
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
3.66
|
17.07
|
-10,277.73
|
|||||
|
Payable days
|
--
|
--
|
--
|
26,627.71
|
77,009.41
|
-18,475,514.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-20,753.06
|
-69,963.92
|
18,471,672.20
|