Market cap
$6,945 Mln
Revenue (TTM)
$2,448 Mln
P/E Ratio
24.9
P/B Ratio
4.7
Div. Yield
0.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,447.90
|
2,180.50
|
1,861.50
|
1,722.70
|
1,434.80
|
1,213.20
|
|||||
|
Cost of Revenue
|
1,733.90
|
1,549.30
|
1,328.50
|
1,272.50
|
1,089.90
|
924.50
|
|||||
|
Gross Profit
|
714.00
|
631.20
|
533.00
|
450.20
|
344.90
|
288.70
|
|||||
|
Operating Expenses
|
301.80
|
274.30
|
251.60
|
225.70
|
184.10
|
158.00
|
|||||
|
Operating Profit (EBIT)
|
412.20
|
356.90
|
281.40
|
224.50
|
160.80
|
130.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.40
|
1.70
|
|||||
|
Profit before Tax
|
372.70
|
324.50
|
263.90
|
203.00
|
150.90
|
117.60
|
|||||
|
Provision for Tax
|
87.30
|
77.90
|
47.60
|
45.60
|
30.50
|
17.00
|
|||||
|
Profit after Tax (Net Income)
|
285.40
|
246.60
|
216.30
|
157.40
|
120.40
|
100.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
128.90
|
246.60
|
216.30
|
157.40
|
120.40
|
100.60
|
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
|
1,507.60
|
1,382.00
|
1,186.10
|
1,001.90
|
860.90
|
784.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
619.50
|
728.20
|
337.30
|
422.80
|
482.90
|
411.70
|
|||||
|
Current Liabilities
|
312.90
|
282.40
|
241.80
|
195.80
|
180.50
|
170.40
|
|||||
|
Total Liabilities
|
2,752.90
|
2,392.60
|
1,765.20
|
1,620.50
|
1,524.30
|
1,366.10
|
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
|
1,583.10
|
1,538.80
|
1,122.70
|
1,050.30
|
992.90
|
935.10
|
|||||
|
Current Assets
|
856.90
|
853.80
|
642.50
|
570.20
|
531.40
|
431.00
|
|||||
|
Total Assets
|
2,752.90
|
2,392.60
|
1,765.20
|
1,620.50
|
1,524.30
|
1,366.10
|
|||||
|
Total Debt*
|
485.80
|
594.60
|
252.40
|
320.70
|
388.40
|
313.70
|
|||||
|
Net Current Assets
|
544.00
|
571.40
|
400.70
|
374.40
|
350.90
|
260.60
|
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
|
--
|
254.70
|
231.30
|
194.40
|
71.80
|
101.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-527.90
|
-78.90
|
-83.70
|
-99.70
|
-168.70
|
|||||
|
Cash from Financing Activities
|
--
|
244.50
|
-121.00
|
-97.90
|
35.50
|
26.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
7.60
|
-40.50
|
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 ($)
|
4.64
|
4.01
|
3.49
|
2.56
|
1.97
|
1.63
|
|||||
|
Cash EPS ($)
|
--
|
5.32
|
4.55
|
3.51
|
2.86
|
2.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.47
|
19.16
|
16.26
|
14.07
|
12.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.14
|
3.74
|
3.16
|
1.17
|
1.65
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.69
|
3.08
|
2.66
|
0.31
|
1.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.44
|
15.67
|
12.24
|
10.26
|
9.89
|
|||||
|
ROE (%)
|
19.75
|
19.20
|
19.77
|
16.90
|
14.64
|
13.54
|
|||||
|
ROA (%)
|
11.57
|
11.86
|
12.78
|
10.01
|
8.33
|
7.81
|
|||||
|
EBIT Margin (%)
|
16.06
|
15.53
|
14.85
|
12.93
|
11.24
|
10.06
|
|||||
|
Net Margin (%)
|
11.66
|
11.31
|
11.62
|
9.14
|
8.39
|
8.28
|
|||||
|
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 (%)
|
23.97
|
0.17
|
0.08
|
0.20
|
0.18
|
0.07
|
|||||
|
EBIT Growth (%)
|
29.56
|
22.50
|
24.11
|
38.15
|
32.02
|
-6.29
|
|||||
|
Net Profit Growth (%)
|
28.79
|
14.01
|
37.42
|
30.73
|
19.68
|
4.57
|
|||||
|
EPS Growth (%)
|
29.13
|
0.15
|
0.37
|
0.30
|
0.21
|
0.02
|
|||||
|
Book Value Growth (%)
|
19.05
|
--
|
--
|
--
|
--
|
--
|
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
|
24.90
|
27.08
|
26.44
|
30.03
|
23.62
|
26.58
|
|||||
|
Price / Book Value
|
4.67
|
4.83
|
4.82
|
4.72
|
3.30
|
3.41
|
|||||
|
Dividend Yield (%)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.44
|
17.20
|
17.21
|
17.62
|
14.75
|
17.09
|
|||||
|
Close Price ($)
|
128.49
|
108.59
|
92.39
|
76.74
|
46.47
|
43.34
|
|||||
|
High Price ($)
|
132.89
|
132.89
|
102.18
|
78.54
|
50.56
|
48.88
|
|||||
|
Low Price ($)
|
101.19
|
66.47
|
71.29
|
45.86
|
31.86
|
31.83
|
|||||
|
Market Cap ($ Cr)
|
6,945.31
|
--
|
--
|
--
|
--
|
--
|
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
|
0.30
|
0.43
|
0.21
|
0.32
|
0.45
|
0.40
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.74
|
3.02
|
2.66
|
2.91
|
2.94
|
2.53
|
|||||
|
Quick Ratio
|
1.21
|
1.35
|
1.29
|
1.36
|
1.32
|
1.18
|
|||||
|
Interest Coverage
|
19.18
|
24.01
|
22.11
|
11.30
|
15.65
|
27.13
|
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 (%)
|
11.80
|
13.40
|
10.55
|
10.81
|
12.11
|
11.21
|
|||||
|
Asset Turnover
|
0.99
|
1.05
|
1.10
|
1.10
|
0.99
|
0.94
|
|||||
|
Receivable days
|
--
|
40.92
|
37.54
|
38.16
|
39.43
|
39.59
|
|||||
|
Inventory Days
|
--
|
94.61
|
87.21
|
85.55
|
87.43
|
81.80
|
|||||
|
Payable days
|
--
|
20.86
|
20.03
|
19.96
|
22.99
|
22.99
|
|||||
|
Cash Conversion Cycle
|
--
|
114.67
|
104.72
|
103.75
|
103.88
|
98.40
|