Market cap
$10,851 Mln
Revenue (TTM)
$2,978 Mln
P/E Ratio
28
P/B Ratio
5.3
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,977.83
|
2,824.92
|
2,585.92
|
2,426.15
|
2,308.32
|
2,074.88
|
|||||
|
Cost of Revenue
|
1,438.68
|
1,389.71
|
1,309.51
|
1,249.06
|
1,208.93
|
1,039.57
|
|||||
|
Gross Profit
|
1,539.15
|
1,435.21
|
1,276.41
|
1,177.09
|
1,099.39
|
1,035.31
|
|||||
|
Operating Expenses
|
1,054.16
|
984.50
|
925.31
|
900.82
|
897.42
|
767.28
|
|||||
|
Operating Profit (EBIT)
|
484.99
|
450.70
|
351.10
|
276.27
|
201.97
|
268.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
499.16
|
451.26
|
383.42
|
302.59
|
236.00
|
290.50
|
|||||
|
Provision for Tax
|
106.33
|
107.28
|
89.60
|
69.84
|
62.09
|
70.53
|
|||||
|
Profit after Tax (Net Income)
|
392.83
|
343.98
|
293.83
|
232.39
|
173.91
|
219.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.37
|
--
|
--
|
|||||
|
Consolidated Profit
|
211.49
|
343.98
|
293.83
|
232.39
|
173.91
|
219.97
|
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
|
2,047.54
|
2,041.36
|
1,927.21
|
1,763.22
|
1,597.97
|
1,538.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
2.01
|
|||||
|
Non-Current Liabilities
|
289.27
|
289.03
|
300.74
|
339.82
|
362.57
|
464.23
|
|||||
|
Current Liabilities
|
647.72
|
666.70
|
613.53
|
611.56
|
571.21
|
559.15
|
|||||
|
Total Liabilities
|
3,632.25
|
2,997.09
|
2,841.48
|
2,714.60
|
2,533.75
|
2,564.11
|
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
|
1,961.32
|
1,969.02
|
1,902.68
|
1,930.47
|
1,873.10
|
1,611.40
|
|||||
|
Current Assets
|
1,023.21
|
1,028.07
|
936.32
|
781.65
|
655.68
|
952.71
|
|||||
|
Total Assets
|
3,632.25
|
2,997.09
|
2,841.48
|
2,714.60
|
2,533.75
|
2,564.11
|
|||||
|
Total Debt*
|
--
|
48.72
|
47.78
|
42.91
|
59.12
|
63.61
|
|||||
|
Net Current Assets
|
375.49
|
361.37
|
322.79
|
170.09
|
84.47
|
393.56
|
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
|
--
|
584.49
|
410.51
|
360.62
|
150.69
|
269.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-221.32
|
-306.09
|
-159.69
|
-73.56
|
-180.81
|
|||||
|
Cash from Financing Activities
|
--
|
-306.14
|
-192.72
|
-132.71
|
-174.31
|
-54.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
33.34
|
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 ($)
|
2.40
|
2.09
|
1.77
|
1.40
|
1.05
|
1.30
|
|||||
|
Cash EPS ($)
|
--
|
2.67
|
2.33
|
1.98
|
1.55
|
1.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.41
|
11.62
|
10.63
|
9.63
|
9.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.55
|
2.48
|
2.17
|
0.91
|
1.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.35
|
2.30
|
2.04
|
0.69
|
1.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.92
|
15.54
|
13.42
|
10.67
|
14.76
|
|||||
|
ROE (%)
|
19.21
|
17.34
|
15.92
|
13.83
|
11.09
|
15.36
|
|||||
|
ROA (%)
|
11.20
|
11.78
|
10.58
|
8.86
|
6.82
|
9.03
|
|||||
|
EBIT Margin (%)
|
16.78
|
16.02
|
14.87
|
12.51
|
10.22
|
14.04
|
|||||
|
Net Margin (%)
|
13.19
|
12.18
|
11.36
|
9.58
|
7.53
|
10.60
|
|||||
|
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 (%)
|
10.76
|
0.09
|
0.07
|
0.05
|
0.11
|
0.16
|
|||||
|
EBIT Growth (%)
|
19.73
|
17.68
|
26.63
|
28.65
|
-18.98
|
150.75
|
|||||
|
Net Profit Growth (%)
|
22.62
|
17.07
|
26.44
|
33.63
|
-20.94
|
119.74
|
|||||
|
EPS Growth (%)
|
23.64
|
0.18
|
0.26
|
0.34
|
-0.20
|
1.19
|
|||||
|
Book Value Growth (%)
|
6.62
|
--
|
--
|
--
|
--
|
--
|
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
|
28.03
|
33.19
|
29.37
|
34.96
|
30.97
|
37.03
|
|||||
|
Price / Book Value
|
5.33
|
5.59
|
4.48
|
4.61
|
3.37
|
5.29
|
|||||
|
Dividend Yield (%)
|
1.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.43
|
19.76
|
17.03
|
19.34
|
15.51
|
21.07
|
|||||
|
Close Price ($)
|
69.98
|
69.42
|
52.05
|
48.99
|
32.46
|
48.30
|
|||||
|
High Price ($)
|
87.10
|
71.23
|
58.16
|
49.54
|
48.61
|
58.73
|
|||||
|
Low Price ($)
|
51.03
|
44.83
|
41.55
|
32.00
|
27.59
|
39.73
|
|||||
|
Market Cap ($ Cr)
|
10,851.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.02
|
0.02
|
0.04
|
0.04
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.58
|
1.54
|
1.53
|
1.28
|
1.15
|
1.70
|
|||||
|
Quick Ratio
|
1.58
|
--
|
--
|
--
|
1.05
|
1.64
|
|||||
|
Interest Coverage
|
789.56
|
387.68
|
378.01
|
299.41
|
295.00
|
378.76
|
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 (%)
|
7.93
|
10.29
|
9.65
|
9.99
|
9.42
|
11.23
|
|||||
|
Asset Turnover
|
0.85
|
0.97
|
0.93
|
0.92
|
0.91
|
0.85
|
|||||
|
Receivable days
|
--
|
34.93
|
34.75
|
34.63
|
35.64
|
36.67
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
16.04
|
13.30
|
11.01
|
|||||
|
Payable days
|
--
|
34.07
|
33.55
|
33.86
|
36.51
|
43.96
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
16.81
|
12.42
|
3.72
|