Market cap
$4,467 Mln
Revenue (TTM)
$1,915 Mln
P/E Ratio
11.3
P/B Ratio
1.2
Div. Yield
3.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,915.07
|
1,891.28
|
1,800.67
|
1,500.91
|
1,091.97
|
997.16
|
|||||
|
Cost of Revenue
|
588.65
|
616.23
|
670.06
|
472.99
|
103.27
|
45.08
|
|||||
|
Gross Profit
|
1,326.42
|
1,275.05
|
1,130.60
|
1,027.93
|
988.70
|
952.08
|
|||||
|
Operating Expenses
|
833.71
|
789.47
|
785.97
|
679.21
|
641.68
|
617.83
|
|||||
|
Operating Profit (EBIT)
|
492.71
|
485.59
|
344.63
|
348.72
|
347.02
|
334.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
492.71
|
485.59
|
344.63
|
348.72
|
347.02
|
334.25
|
|||||
|
Provision for Tax
|
96.11
|
93.98
|
55.89
|
64.44
|
60.03
|
58.75
|
|||||
|
Profit after Tax (Net Income)
|
396.60
|
391.61
|
288.74
|
284.28
|
286.98
|
275.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
276.73
|
265.22
|
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
|
3,815.81
|
3,490.45
|
3,197.33
|
2,760.14
|
2,579.76
|
2,712.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
30,740.91
|
1,342.59
|
2,149.60
|
2,387.77
|
10.19
|
669.69
|
|||||
|
Current Liabilities
|
28,273.15
|
27,285.36
|
26,724.88
|
22,424.01
|
10.19
|
22,414.03
|
|||||
|
Total Liabilities
|
62,829.87
|
32,118.40
|
32,071.81
|
27,571.92
|
26,931.70
|
25,796.40
|
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
|
28,015.77
|
28,598.02
|
28,235.57
|
24,162.36
|
5,439.20
|
20,636.44
|
|||||
|
Current Assets
|
6,507.05
|
3,520.38
|
3,836.24
|
3,409.56
|
478.62
|
5,159.96
|
|||||
|
Total Assets
|
41,069.56
|
32,118.40
|
32,071.81
|
27,571.92
|
26,931.70
|
25,796.40
|
|||||
|
Total Debt*
|
1,713.98
|
1,297.38
|
1,782.05
|
2,487.53
|
3,972.19
|
1,454.87
|
|||||
|
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
|
--
|
304.48
|
416.57
|
362.98
|
598.27
|
342.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-82.18
|
1,629.33
|
-809.22
|
-1,539.06
|
-213.97
|
|||||
|
Cash from Financing Activities
|
--
|
-224.57
|
-1,531.74
|
314.02
|
-15.90
|
-337.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-956.69
|
-209.22
|
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 ($)
|
2.15
|
2.14
|
1.57
|
1.72
|
1.70
|
1.70
|
|||||
|
Cash EPS ($)
|
--
|
2.41
|
1.88
|
1.91
|
1.71
|
1.70
|
|||||
|
Adjusted Book Value ($)
|
--
|
19.04
|
17.39
|
16.66
|
15.25
|
16.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.66
|
2.27
|
2.19
|
3.54
|
2.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.55
|
2.03
|
1.99
|
3.41
|
2.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.02
|
5.65
|
4.82
|
5.35
|
6.33
|
|||||
|
ROE (%)
|
10.86
|
11.71
|
9.69
|
10.65
|
10.84
|
10.34
|
|||||
|
ROA (%)
|
1.03
|
1.22
|
0.97
|
1.04
|
1.09
|
1.07
|
|||||
|
EBIT Margin (%)
|
19.06
|
25.68
|
19.14
|
23.23
|
31.78
|
33.52
|
|||||
|
Net Margin (%)
|
20.71
|
20.71
|
16.04
|
18.94
|
26.28
|
27.63
|
|||||
|
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 (%)
|
-0.12
|
0.05
|
0.20
|
0.37
|
0.10
|
0.03
|
|||||
|
EBIT Growth (%)
|
-9.57
|
40.90
|
-1.17
|
0.49
|
3.82
|
65.28
|
|||||
|
Net Profit Growth (%)
|
22.40
|
35.63
|
1.57
|
-0.94
|
4.17
|
54.74
|
|||||
|
EPS Growth (%)
|
22.28
|
0.36
|
-0.08
|
0.01
|
0.00
|
0.55
|
|||||
|
Book Value Growth (%)
|
12.43
|
--
|
--
|
--
|
--
|
--
|
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
|
11.25
|
9.05
|
12.28
|
9.59
|
9.92
|
10.02
|
|||||
|
Price / Book Value
|
1.23
|
1.02
|
1.11
|
0.99
|
1.10
|
1.02
|
|||||
|
Dividend Yield (%)
|
3.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.71
|
4.87
|
5.98
|
14.91
|
-1.68
|
|||||
|
Close Price ($)
|
24.19
|
19.33
|
19.28
|
16.46
|
16.83
|
17.00
|
|||||
|
High Price ($)
|
24.44
|
21.40
|
22.49
|
17.50
|
19.17
|
18.41
|
|||||
|
Low Price ($)
|
16.60
|
14.33
|
13.87
|
9.64
|
13.72
|
12.41
|
|||||
|
Market Cap ($ Cr)
|
4,467.40
|
--
|
--
|
--
|
--
|
--
|
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
|
0.45
|
0.37
|
0.56
|
0.90
|
1.54
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.45
|
0.19
|
0.18
|
0.31
|
0.43
|
0.31
|
|||||
|
Current Ratio
|
0.23
|
0.13
|
0.14
|
0.15
|
46.99
|
0.23
|
|||||
|
Quick Ratio
|
0.23
|
--
|
--
|
0.17
|
123.51
|
0.31
|
|||||
|
Interest Coverage
|
1.89
|
0.84
|
0.55
|
0.83
|
4.17
|
5.60
|
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 (%)
|
6.33
|
6.01
|
25.83
|
31.91
|
32.21
|
33.49
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
55.90
|
95.75
|
101.07
|
114.68
|
125.39
|
|||||
|
Inventory Days
|
--
|
--
|
-222.57
|
-458.55
|
-4,380.64
|
-14,675.93
|
|||||
|
Payable days
|
--
|
14.45
|
18.18
|
17.48
|
30.39
|
70.34
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-145.00
|
-374.96
|
-4,296.36
|
-14,620.88
|