Market cap
$3,784 Mln
Revenue (TTM)
$1,248 Mln
P/E Ratio
12
P/B Ratio
1
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,247.58
|
1,444.14
|
1,038.03
|
909.77
|
691.06
|
695.67
|
|||||
|
Cost of Revenue
|
513.79
|
565.75
|
384.85
|
293.59
|
84.38
|
42.52
|
|||||
|
Gross Profit
|
733.80
|
878.39
|
653.18
|
616.19
|
606.68
|
653.15
|
|||||
|
Operating Expenses
|
561.70
|
651.66
|
408.21
|
439.00
|
395.37
|
430.33
|
|||||
|
Operating Profit (EBIT)
|
172.10
|
226.73
|
244.97
|
177.19
|
211.31
|
222.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
391.17
|
226.73
|
244.97
|
177.19
|
211.31
|
222.83
|
|||||
|
Provision for Tax
|
77.11
|
45.46
|
49.51
|
32.51
|
45.24
|
46.94
|
|||||
|
Profit after Tax (Net Income)
|
314.06
|
181.27
|
195.46
|
144.68
|
166.07
|
175.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
166.07
|
175.89
|
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
|
3,871.38
|
3,884.91
|
2,678.32
|
2,297.38
|
2,136.02
|
2,209.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22,818.40
|
22,310.75
|
675.92
|
678.79
|
652.96
|
680.79
|
|||||
|
Current Liabilities
|
315.23
|
555.77
|
14,680.63
|
14,384.36
|
14,199.20
|
13,919.67
|
|||||
|
Total Liabilities
|
27,320.22
|
26,751.43
|
18,034.87
|
17,360.54
|
16,988.18
|
16,810.31
|
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
|
2,019.58
|
25,680.71
|
16,024.60
|
15,522.40
|
14,765.69
|
12,471.66
|
|||||
|
Current Assets
|
3,723.63
|
1,070.72
|
2,010.27
|
1,838.14
|
2,222.48
|
4,338.66
|
|||||
|
Total Assets
|
30,728.63
|
26,751.43
|
18,034.87
|
17,360.54
|
16,988.18
|
16,810.31
|
|||||
|
Total Debt*
|
1,111.69
|
1,055.53
|
538.63
|
736.98
|
1,140.37
|
485.16
|
|||||
|
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
|
--
|
271.47
|
129.43
|
148.55
|
574.05
|
142.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-734.03
|
-298.04
|
-55.40
|
-2,043.66
|
-660.00
|
|||||
|
Cash from Financing Activities
|
--
|
441.24
|
459.30
|
132.21
|
167.64
|
1,762.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,301.97
|
1,244.76
|
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 ($)
|
3.33
|
1.90
|
3.05
|
2.58
|
2.95
|
3.14
|
|||||
|
Cash EPS ($)
|
--
|
2.08
|
3.56
|
3.22
|
3.04
|
3.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
40.82
|
41.81
|
40.92
|
37.92
|
39.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.85
|
2.02
|
2.65
|
10.19
|
2.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.50
|
1.81
|
2.26
|
9.93
|
2.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.44
|
6.25
|
4.59
|
5.56
|
1.99
|
|||||
|
ROE (%)
|
8.10
|
5.52
|
7.86
|
6.53
|
7.64
|
2.11
|
|||||
|
ROA (%)
|
1.04
|
0.81
|
1.10
|
0.84
|
0.98
|
1.11
|
|||||
|
EBIT Margin (%)
|
13.79
|
15.70
|
23.60
|
19.48
|
30.58
|
32.03
|
|||||
|
Net Margin (%)
|
25.17
|
12.55
|
18.83
|
15.90
|
24.03
|
25.28
|
|||||
|
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 (%)
|
10.31
|
0.39
|
0.14
|
0.32
|
-0.01
|
-0.05
|
|||||
|
EBIT Growth (%)
|
-14.70
|
-7.44
|
38.25
|
-16.15
|
-5.17
|
115.31
|
|||||
|
Net Profit Growth (%)
|
96.61
|
-7.26
|
35.10
|
-12.88
|
-5.59
|
110.27
|
|||||
|
EPS Growth (%)
|
31.35
|
-0.38
|
0.18
|
-0.13
|
-0.06
|
1.12
|
|||||
|
Book Value Growth (%)
|
4.56
|
--
|
--
|
--
|
--
|
--
|
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
|
12.03
|
18.49
|
11.72
|
13.07
|
12.75
|
12.11
|
|||||
|
Price / Book Value
|
0.96
|
0.86
|
0.86
|
0.82
|
0.99
|
0.96
|
|||||
|
Dividend Yield (%)
|
2.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.19
|
3.27
|
4.25
|
4.52
|
-6.11
|
|||||
|
Close Price ($)
|
42.54
|
35.22
|
35.75
|
33.68
|
37.59
|
37.95
|
|||||
|
High Price ($)
|
43.96
|
40.40
|
39.47
|
38.41
|
41.77
|
46.97
|
|||||
|
Low Price ($)
|
33.05
|
26.97
|
27.98
|
22.99
|
26.64
|
30.32
|
|||||
|
Market Cap ($ Cr)
|
3,784.14
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
0.27
|
0.20
|
0.32
|
0.53
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.14
|
0.04
|
0.13
|
0.33
|
0.01
|
|||||
|
Current Ratio
|
11.81
|
1.93
|
0.14
|
0.13
|
0.16
|
0.31
|
|||||
|
Quick Ratio
|
11.81
|
--
|
--
|
0.20
|
0.16
|
0.45
|
|||||
|
Interest Coverage
|
1.82
|
0.49
|
0.65
|
0.64
|
3.49
|
4.99
|
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 (%)
|
--
|
--
|
8.40
|
12.48
|
16.29
|
10.73
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.06
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
22.06
|
35.31
|
45.38
|
49.47
|
40.17
|
|||||
|
Inventory Days
|
--
|
--
|
-929.40
|
-608.07
|
-4,156.28
|
-8,231.03
|
|||||
|
Payable days
|
--
|
--
|
--
|
16,779.18
|
59,284.33
|
111,530.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-17,341.87
|
-63,391.15
|
-119,721.16
|