Market cap
$21,375 Mln
Revenue (TTM)
$1,547 Mln
P/E Ratio
27.9
P/B Ratio
2.8
Div. Yield
0.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,547.06
|
1,030.47
|
712.77
|
598.42
|
603.21
|
596.19
|
|||||
|
Cost of Revenue
|
513.78
|
316.61
|
97.51
|
90.52
|
280.60
|
94.64
|
|||||
|
Gross Profit
|
1,033.28
|
713.86
|
615.26
|
507.90
|
322.61
|
501.54
|
|||||
|
Operating Expenses
|
56.52
|
49.18
|
185.36
|
204.70
|
34.61
|
217.83
|
|||||
|
Operating Profit (EBIT)
|
976.75
|
664.68
|
429.90
|
303.20
|
283.71
|
283.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
909.79
|
573.87
|
426.09
|
282.14
|
272.87
|
272.87
|
|||||
|
Provision for Tax
|
165.00
|
102.29
|
93.61
|
42.01
|
32.93
|
32.93
|
|||||
|
Profit after Tax (Net Income)
|
737.96
|
466.28
|
332.02
|
239.44
|
238.98
|
238.98
|
|||||
|
Minority Interest
|
-6.83
|
-5.30
|
-0.46
|
-0.69
|
-0.96
|
-0.96
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
238.98
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7,587.01
|
7,157.13
|
3,118.96
|
2,888.22
|
2,741.09
|
2,741.09
|
|||||
|
Minority Interest
|
-6.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,689.11
|
2,211.26
|
175.77
|
387.99
|
717.47
|
717.47
|
|||||
|
Current Liabilities
|
126.55
|
120.92
|
85.15
|
72.42
|
63.59
|
63.59
|
|||||
|
Total Liabilities
|
9,575.86
|
9,537.52
|
3,392.13
|
3,361.06
|
3,534.52
|
3,534.52
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
9,079.27
|
9,160.08
|
3,116.84
|
3,193.63
|
3,348.69
|
3,348.69
|
|||||
|
Current Assets
|
370.04
|
377.45
|
275.29
|
167.43
|
185.83
|
185.83
|
|||||
|
Total Assets
|
9,575.86
|
9,537.52
|
3,392.13
|
3,361.06
|
3,534.52
|
3,534.52
|
|||||
|
Total Debt*
|
395.89
|
965.61
|
--
|
245.97
|
571.57
|
571.57
|
|||||
|
Net Current Assets
|
243.49
|
256.53
|
190.14
|
95.00
|
122.25
|
122.25
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
704.85
|
529.50
|
415.79
|
417.35
|
417.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,418.56
|
-77.68
|
-2.83
|
-922.88
|
-922.88
|
|||||
|
Cash from Financing Activities
|
--
|
751.93
|
-360.49
|
-427.38
|
480.57
|
480.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
9.17
|
5.78
|
5.05
|
3.64
|
3.62
|
3.64
|
|||||
|
Cash EPS ($)
|
--
|
7.97
|
7.24
|
6.15
|
6.33
|
6.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
88.71
|
47.40
|
43.94
|
41.53
|
41.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.74
|
8.05
|
6.33
|
6.32
|
6.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.70
|
6.49
|
6.29
|
-7.65
|
-7.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.30
|
10.62
|
7.43
|
7.21
|
7.35
|
|||||
|
ROE (%)
|
9.92
|
9.08
|
11.05
|
8.51
|
8.72
|
8.72
|
|||||
|
ROA (%)
|
11.16
|
7.21
|
9.83
|
6.94
|
6.76
|
6.76
|
|||||
|
EBIT Margin (%)
|
58.53
|
57.96
|
61.15
|
51.89
|
49.04
|
47.45
|
|||||
|
Net Margin (%)
|
47.70
|
45.25
|
46.58
|
40.01
|
39.62
|
40.09
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
94.31
|
0.45
|
0.19
|
0.00
|
--
|
-0.08
|
|||||
|
EBIT Growth (%)
|
72.90
|
37.04
|
40.35
|
9.78
|
-9.91
|
-13.67
|
|||||
|
Net Profit Growth (%)
|
62.80
|
40.44
|
38.67
|
0.19
|
--
|
-12.79
|
|||||
|
EPS Growth (%)
|
34.28
|
0.15
|
0.39
|
0.00
|
--
|
-0.13
|
|||||
|
Book Value Growth (%)
|
77.55
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
27.94
|
38.46
|
26.13
|
33.20
|
31.70
|
30.97
|
|||||
|
Price / Book Value
|
2.82
|
2.51
|
2.78
|
2.75
|
2.76
|
2.70
|
|||||
|
Dividend Yield (%)
|
0.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.14
|
24.11
|
14.61
|
17.02
|
16.91
|
16.85
|
|||||
|
Close Price ($)
|
199.61
|
222.29
|
131.85
|
120.96
|
114.78
|
112.72
|
|||||
|
High Price ($)
|
304.70
|
235.52
|
155.10
|
147.82
|
147.82
|
147.70
|
|||||
|
Low Price ($)
|
150.75
|
131.73
|
100.55
|
101.82
|
84.54
|
84.54
|
|||||
|
Market Cap ($ Cr)
|
21,375.14
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.05
|
0.13
|
--
|
0.09
|
0.21
|
0.21
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
--
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
2.92
|
3.12
|
3.23
|
2.31
|
2.92
|
2.92
|
|||||
|
Quick Ratio
|
2.68
|
2.91
|
3.08
|
2.18
|
2.72
|
2.72
|
|||||
|
Interest Coverage
|
21.70
|
25.52
|
44.71
|
10.93
|
17.23
|
28.29
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.77
|
10.96
|
9.06
|
8.62
|
8.70
|
8.80
|
|||||
|
Asset Turnover
|
0.23
|
0.16
|
0.21
|
0.17
|
0.17
|
0.17
|
|||||
|
Receivable days
|
--
|
31.47
|
29.76
|
31.75
|
31.77
|
31.21
|
|||||
|
Inventory Days
|
--
|
22.41
|
42.63
|
45.28
|
16.47
|
48.84
|
|||||
|
Payable days
|
--
|
11.90
|
41.24
|
36.57
|
8.70
|
25.80
|
|||||
|
Cash Conversion Cycle
|
--
|
41.98
|
31.15
|
40.46
|
39.54
|
54.25
|