Market cap
$4,875 Mln
Revenue (TTM)
$2,626 Mln
P/E Ratio
12.2
P/B Ratio
1.9
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,626.38
|
2,534.27
|
2,313.31
|
2,299.22
|
1,918.96
|
1,731.17
|
|||||
|
Cost of Revenue
|
1,707.07
|
1,667.56
|
1,542.22
|
1,536.59
|
1,309.14
|
1,111.46
|
|||||
|
Gross Profit
|
919.31
|
866.71
|
771.09
|
762.63
|
609.81
|
619.71
|
|||||
|
Operating Expenses
|
406.39
|
381.13
|
311.36
|
266.90
|
239.81
|
209.93
|
|||||
|
Operating Profit (EBIT)
|
512.92
|
485.58
|
459.73
|
495.73
|
370.01
|
409.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.28
|
6.57
|
|||||
|
Profit before Tax
|
486.84
|
461.06
|
472.21
|
504.98
|
369.72
|
416.35
|
|||||
|
Provision for Tax
|
80.08
|
76.38
|
67.73
|
76.58
|
50.97
|
55.55
|
|||||
|
Profit after Tax (Net Income)
|
407.07
|
384.84
|
404.49
|
428.40
|
318.76
|
360.80
|
|||||
|
Minority Interest
|
0.31
|
0.16
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
318.76
|
360.80
|
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
|
2,538.10
|
2,487.83
|
2,467.95
|
2,312.52
|
2,065.79
|
1,937.99
|
|||||
|
Minority Interest
|
0.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
53.38
|
50.12
|
36.03
|
94.06
|
73.03
|
11.75
|
|||||
|
Current Liabilities
|
423.47
|
387.54
|
252.69
|
271.61
|
250.55
|
181.66
|
|||||
|
Total Liabilities
|
3,441.25
|
2,928.59
|
2,760.82
|
2,678.19
|
2,389.37
|
2,131.39
|
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
|
1,768.50
|
1,800.16
|
1,723.49
|
1,680.45
|
1,440.72
|
1,258.42
|
|||||
|
Current Assets
|
1,249.28
|
1,128.43
|
1,037.33
|
997.74
|
948.65
|
872.98
|
|||||
|
Total Assets
|
3,441.25
|
2,928.59
|
2,760.82
|
2,678.19
|
2,389.37
|
2,131.39
|
|||||
|
Total Debt*
|
3,706.98
|
3.80
|
4.68
|
3.57
|
--
|
--
|
|||||
|
Net Current Assets
|
825.81
|
740.89
|
784.64
|
726.13
|
698.10
|
691.32
|
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
|
--
|
587.13
|
498.21
|
537.25
|
338.20
|
362.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-266.90
|
-202.08
|
-299.42
|
-172.74
|
-113.11
|
|||||
|
Cash from Financing Activities
|
--
|
-407.90
|
-289.25
|
-230.15
|
-209.02
|
-410.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-43.56
|
-161.06
|
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 ($)
|
1.88
|
1.75
|
1.75
|
1.85
|
1.36
|
1.50
|
|||||
|
Cash EPS ($)
|
1.89
|
2.23
|
2.16
|
2.25
|
1.77
|
1.91
|
|||||
|
Adjusted Book Value ($)
|
12.05
|
11.33
|
10.67
|
9.99
|
8.82
|
8.06
|
|||||
|
Dividend per Share ($)
|
2.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.67
|
2.15
|
2.32
|
1.44
|
1.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.09
|
1.53
|
1.53
|
0.82
|
1.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.50
|
16.89
|
19.55
|
15.92
|
18.49
|
|||||
|
ROE (%)
|
16.21
|
15.53
|
16.92
|
19.57
|
15.92
|
18.49
|
|||||
|
ROA (%)
|
12.35
|
13.53
|
14.87
|
16.91
|
14.10
|
16.57
|
|||||
|
EBIT Margin (%)
|
18.72
|
18.19
|
20.26
|
21.96
|
19.27
|
24.05
|
|||||
|
Net Margin (%)
|
15.50
|
15.19
|
17.49
|
18.63
|
16.61
|
20.76
|
|||||
|
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 (%)
|
10.13
|
0.10
|
0.01
|
0.20
|
0.11
|
0.03
|
|||||
|
EBIT Growth (%)
|
1.33
|
-1.61
|
-7.21
|
36.58
|
-11.20
|
4.20
|
|||||
|
Net Profit Growth (%)
|
1.46
|
-4.86
|
-5.58
|
34.40
|
-11.65
|
3.81
|
|||||
|
EPS Growth (%)
|
6.65
|
0.00
|
-0.05
|
0.36
|
-0.09
|
0.07
|
|||||
|
Book Value Growth (%)
|
11.09
|
--
|
--
|
--
|
--
|
--
|
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
|
12.24
|
13.27
|
16.42
|
17.65
|
20.03
|
23.23
|
|||||
|
Price / Book Value
|
1.90
|
2.05
|
2.69
|
3.27
|
3.09
|
4.33
|
|||||
|
Dividend Yield (%)
|
2.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.42
|
8.76
|
11.35
|
12.24
|
13.18
|
15.74
|
|||||
|
Close Price ($)
|
25.27
|
23.27
|
28.73
|
32.66
|
27.27
|
34.85
|
|||||
|
High Price ($)
|
29.38
|
29.38
|
37.58
|
34.33
|
36.65
|
37.90
|
|||||
|
Low Price ($)
|
20.48
|
20.28
|
28.30
|
25.77
|
23.28
|
30.40
|
|||||
|
Market Cap ($ Cr)
|
4,875.21
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
1.46
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
2.95
|
2.91
|
4.11
|
3.67
|
3.79
|
4.81
|
|||||
|
Quick Ratio
|
1.72
|
1.58
|
2.38
|
2.19
|
2.17
|
3.06
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
3.84
|
3.94
|
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 (%)
|
14.71
|
14.54
|
12.77
|
14.00
|
14.41
|
14.43
|
|||||
|
Asset Turnover
|
0.80
|
0.89
|
0.85
|
0.91
|
0.85
|
0.79
|
|||||
|
Receivable days
|
--
|
47.84
|
48.72
|
47.52
|
50.09
|
56.41
|
|||||
|
Inventory Days
|
--
|
104.34
|
99.35
|
95.89
|
100.53
|
89.15
|
|||||
|
Payable days
|
--
|
45.70
|
41.77
|
39.95
|
34.89
|
30.09
|
|||||
|
Cash Conversion Cycle
|
--
|
106.48
|
106.30
|
103.47
|
115.73
|
115.47
|