Market cap
$5,744 Mln
Revenue (TTM)
$1,696 Mln
P/E Ratio
15.5
P/B Ratio
1.4
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,695.89
|
1,665.56
|
1,632.90
|
1,487.90
|
1,141.45
|
1,038.64
|
|||||
|
Cost of Revenue
|
513.10
|
527.85
|
587.89
|
588.05
|
164.56
|
12.42
|
|||||
|
Gross Profit
|
1,182.79
|
1,137.71
|
1,045.01
|
899.85
|
976.89
|
1,026.22
|
|||||
|
Operating Expenses
|
697.88
|
603.95
|
569.15
|
542.92
|
523.79
|
530.11
|
|||||
|
Operating Profit (EBIT)
|
484.91
|
533.76
|
475.86
|
356.94
|
453.10
|
496.11
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
484.91
|
533.76
|
475.86
|
356.94
|
453.10
|
496.11
|
|||||
|
Provision for Tax
|
108.59
|
121.61
|
117.18
|
87.83
|
106.56
|
119.20
|
|||||
|
Profit after Tax (Net Income)
|
376.32
|
412.15
|
358.69
|
269.11
|
346.54
|
376.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
346.54
|
376.91
|
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
|
4,090.58
|
4,076.03
|
3,751.52
|
3,426.75
|
3,197.40
|
22,992.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
23,166.27
|
22,904.60
|
788.08
|
1,068.44
|
2,393.15
|
866.21
|
|||||
|
Current Liabilities
|
1,232.00
|
535.25
|
21,722.45
|
20,708.51
|
19,462.74
|
9,259.45
|
|||||
|
Total Liabilities
|
29,720.84
|
27,515.88
|
26,262.05
|
25,203.70
|
25,053.29
|
23,858.32
|
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
|
28,251.41
|
27,182.07
|
23,370.41
|
22,633.45
|
22,435.09
|
2,083.98
|
|||||
|
Current Assets
|
237.43
|
333.81
|
2,891.64
|
2,570.25
|
2,618.19
|
857.43
|
|||||
|
Total Assets
|
28,726.27
|
27,515.88
|
26,262.05
|
25,203.70
|
25,053.29
|
23,858.32
|
|||||
|
Total Debt*
|
1,385.35
|
743.02
|
424.10
|
639.90
|
2,004.06
|
884.10
|
|||||
|
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
|
--
|
390.18
|
154.19
|
568.96
|
1,062.47
|
9.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,302.80
|
-846.68
|
-338.19
|
-4,874.53
|
-420.98
|
|||||
|
Cash from Financing Activities
|
--
|
781.16
|
745.56
|
-181.59
|
865.53
|
2,359.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,947.35
|
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 ($)
|
5.53
|
6.03
|
5.19
|
3.90
|
4.99
|
5.40
|
|||||
|
Cash EPS ($)
|
--
|
6.59
|
5.86
|
4.62
|
5.28
|
5.62
|
|||||
|
Adjusted Book Value ($)
|
--
|
59.65
|
54.27
|
49.65
|
46.08
|
329.69
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.71
|
2.23
|
8.24
|
15.31
|
0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.41
|
2.04
|
7.99
|
15.11
|
-0.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.16
|
8.70
|
5.81
|
2.38
|
1.70
|
|||||
|
ROE (%)
|
9.22
|
10.53
|
9.99
|
8.12
|
2.65
|
1.76
|
|||||
|
ROA (%)
|
1.30
|
1.53
|
1.39
|
1.07
|
1.42
|
1.70
|
|||||
|
EBIT Margin (%)
|
28.59
|
32.05
|
29.14
|
23.99
|
39.70
|
47.77
|
|||||
|
Net Margin (%)
|
22.19
|
24.75
|
21.97
|
18.09
|
30.36
|
36.29
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
4.73
|
0.02
|
0.10
|
0.30
|
0.10
|
-0.09
|
|||||
|
EBIT Growth (%)
|
-4.46
|
12.17
|
33.32
|
-21.22
|
-8.67
|
45.81
|
|||||
|
Net Profit Growth (%)
|
-3.84
|
14.91
|
33.29
|
-22.35
|
-8.06
|
43.87
|
|||||
|
EPS Growth (%)
|
-2.47
|
0.16
|
0.33
|
-0.22
|
-0.08
|
0.43
|
|||||
|
Book Value Growth (%)
|
7.42
|
--
|
--
|
--
|
--
|
--
|
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
|
15.48
|
12.31
|
12.06
|
13.61
|
9.44
|
9.19
|
|||||
|
Price / Book Value
|
1.40
|
1.25
|
1.15
|
1.07
|
1.02
|
0.15
|
|||||
|
Dividend Yield (%)
|
0.94
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.87
|
3.56
|
4.30
|
5.24
|
6.42
|
|||||
|
Close Price ($)
|
90.26
|
74.27
|
62.57
|
53.05
|
47.14
|
49.68
|
|||||
|
High Price ($)
|
91.41
|
78.98
|
74.49
|
53.84
|
55.62
|
59.85
|
|||||
|
Low Price ($)
|
64.40
|
48.27
|
44.00
|
28.33
|
38.22
|
36.60
|
|||||
|
Market Cap ($ Cr)
|
5,743.71
|
--
|
--
|
--
|
--
|
--
|
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
|
0.34
|
0.18
|
0.11
|
0.19
|
0.63
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.30
|
0.13
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.19
|
0.62
|
0.13
|
0.12
|
0.13
|
0.09
|
|||||
|
Quick Ratio
|
0.19
|
--
|
--
|
--
|
0.13
|
0.09
|
|||||
|
Interest Coverage
|
2.08
|
1.17
|
0.90
|
0.80
|
4.88
|
10.38
|
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 (%)
|
--
|
4.80
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.06
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
17.54
|
--
|
--
|
--
|
5,022.27
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.52
|
5.26
|
239.94
|
|||||
|
Payable days
|
--
|
--
|
--
|
12,088.77
|
43,424.49
|
538,514.01
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
-533,251.80
|