Market cap
$10,680 Mln
Revenue (TTM)
$753 Mln
P/E Ratio
34.8
P/B Ratio
3
Div. Yield
3.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
753.19
|
721.34
|
638.53
|
566.40
|
487.03
|
409.48
|
|||||
|
Cost of Revenue
|
420.52
|
408.98
|
174.21
|
154.03
|
133.91
|
115.08
|
|||||
|
Gross Profit
|
332.67
|
312.36
|
464.31
|
412.37
|
353.11
|
294.40
|
|||||
|
Operating Expenses
|
27.11
|
24.80
|
21.40
|
17.34
|
16.91
|
16.40
|
|||||
|
Operating Profit (EBIT)
|
305.36
|
287.56
|
442.91
|
395.04
|
336.20
|
277.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
41.00
|
38.86
|
|||||
|
Profit before Tax
|
304.85
|
257.46
|
227.81
|
200.55
|
186.27
|
157.64
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
47.54
|
-40.91
|
33.86
|
|||||
|
Profit after Tax (Net Income)
|
304.84
|
257.42
|
227.75
|
200.49
|
186.18
|
157.56
|
|||||
|
Minority Interest
|
-0.03
|
-0.06
|
-0.06
|
-0.06
|
-0.09
|
-0.08
|
|||||
|
Consolidated Profit
|
134.68
|
257.40
|
227.75
|
200.49
|
186.18
|
157.56
|
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
|
3,575.00
|
3,496.20
|
3,292.18
|
2,608.63
|
1,953.44
|
1,571.46
|
|||||
|
Minority Interest
|
-0.03
|
--
|
--
|
--
|
0.44
|
1.39
|
|||||
|
Non-Current Liabilities
|
1,807.47
|
1,795.22
|
1,616.37
|
1,745.69
|
1,759.95
|
1,310.65
|
|||||
|
Current Liabilities
|
140.00
|
140.00
|
168.56
|
164.89
|
322.45
|
333.23
|
|||||
|
Total Liabilities
|
5,662.87
|
5,431.81
|
5,077.48
|
4,519.21
|
4,035.84
|
3,215.34
|
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
|
5,361.35
|
5,313.32
|
4,952.52
|
4,387.23
|
3,959.19
|
3,121.72
|
|||||
|
Current Assets
|
161.51
|
118.49
|
124.95
|
131.99
|
76.64
|
93.62
|
|||||
|
Total Assets
|
5,749.09
|
5,431.81
|
5,077.48
|
4,519.21
|
4,035.84
|
3,215.34
|
|||||
|
Total Debt*
|
1,668.40
|
1,751.58
|
1,545.22
|
1,696.47
|
2,030.20
|
1,658.84
|
|||||
|
Net Current Assets
|
-64.71
|
-84.23
|
-43.61
|
-32.90
|
-245.80
|
-32.54
|
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
|
--
|
480.73
|
416.59
|
338.20
|
316.50
|
256.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-576.28
|
-724.34
|
-570.06
|
-521.15
|
-529.26
|
|||||
|
Cash from Financing Activities
|
--
|
79.03
|
285.02
|
272.06
|
200.31
|
277.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-4.34
|
4.37
|
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 ($)
|
5.70
|
4.82
|
4.52
|
4.27
|
4.27
|
3.84
|
|||||
|
Cash EPS ($)
|
--
|
8.88
|
8.29
|
7.91
|
7.80
|
6.94
|
|||||
|
Adjusted Book Value ($)
|
--
|
65.49
|
65.40
|
55.53
|
44.81
|
38.32
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.01
|
8.28
|
7.20
|
7.26
|
6.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.58
|
7.10
|
6.11
|
7.26
|
5.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.10
|
4.98
|
4.84
|
5.16
|
5.31
|
|||||
|
ROE (%)
|
8.62
|
7.58
|
7.72
|
8.79
|
10.56
|
11.09
|
|||||
|
ROA (%)
|
5.46
|
4.90
|
4.75
|
4.69
|
5.14
|
5.31
|
|||||
|
EBIT Margin (%)
|
44.44
|
38.63
|
39.70
|
39.54
|
37.49
|
36.85
|
|||||
|
Net Margin (%)
|
40.47
|
35.69
|
35.67
|
35.40
|
35.26
|
35.14
|
|||||
|
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 (%)
|
11.27
|
0.13
|
0.13
|
0.16
|
0.19
|
0.13
|
|||||
|
EBIT Growth (%)
|
25.40
|
9.92
|
13.19
|
22.67
|
20.99
|
17.67
|
|||||
|
Net Profit Growth (%)
|
28.89
|
13.03
|
13.60
|
7.69
|
18.17
|
45.40
|
|||||
|
EPS Growth (%)
|
22.87
|
0.07
|
0.06
|
0.00
|
0.11
|
0.41
|
|||||
|
Book Value Growth (%)
|
2.59
|
--
|
--
|
--
|
--
|
--
|
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
|
34.85
|
36.94
|
35.47
|
43.01
|
34.67
|
59.31
|
|||||
|
Price / Book Value
|
2.97
|
2.72
|
2.45
|
3.31
|
3.30
|
5.95
|
|||||
|
Dividend Yield (%)
|
3.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.87
|
22.73
|
23.18
|
27.68
|
26.94
|
42.18
|
|||||
|
Close Price ($)
|
202.53
|
178.14
|
160.49
|
183.54
|
148.06
|
227.85
|
|||||
|
High Price ($)
|
207.72
|
188.89
|
192.61
|
188.85
|
229.84
|
229.84
|
|||||
|
Low Price ($)
|
159.37
|
137.67
|
155.23
|
145.33
|
137.47
|
131.28
|
|||||
|
Market Cap ($ Cr)
|
10,680.46
|
--
|
--
|
--
|
--
|
--
|
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
|
0.45
|
0.50
|
0.47
|
0.65
|
1.04
|
1.06
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.00
|
0.00
|
0.09
|
0.13
|
|||||
|
Current Ratio
|
1.15
|
0.85
|
0.74
|
0.80
|
0.24
|
0.28
|
|||||
|
Quick Ratio
|
1.15
|
--
|
--
|
0.97
|
0.36
|
0.26
|
|||||
|
Interest Coverage
|
10.43
|
8.68
|
7.04
|
4.97
|
4.74
|
4.58
|
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 (%)
|
15.30
|
16.29
|
15.29
|
14.79
|
14.66
|
16.31
|
|||||
|
Asset Turnover
|
0.14
|
0.14
|
0.13
|
0.13
|
0.13
|
0.14
|
|||||
|
Receivable days
|
--
|
54.46
|
51.88
|
50.03
|
51.81
|
52.65
|
|||||
|
Inventory Days
|
--
|
--
|
-57.38
|
-77.92
|
-44.54
|
9.04
|
|||||
|
Payable days
|
--
|
80.76
|
27.16
|
30.83
|
29.44
|
20.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-32.66
|
-58.72
|
-22.16
|
41.06
|