Market cap
$2,230 Mln
Revenue (TTM)
$1,441 Mln
P/E Ratio
15.3
P/B Ratio
3.2
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,440.65
|
1,386.85
|
1,315.66
|
1,261.50
|
1,297.92
|
1,200.40
|
|||||
|
Cost of Revenue
|
857.41
|
849.47
|
832.71
|
820.43
|
860.19
|
767.67
|
|||||
|
Gross Profit
|
583.25
|
537.38
|
482.95
|
441.07
|
437.73
|
432.73
|
|||||
|
Operating Expenses
|
387.28
|
373.39
|
348.54
|
336.55
|
362.34
|
327.94
|
|||||
|
Operating Profit (EBIT)
|
195.97
|
164.00
|
134.41
|
104.52
|
75.40
|
104.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.55
|
-2.48
|
|||||
|
Profit before Tax
|
175.27
|
136.85
|
113.55
|
63.65
|
41.92
|
72.63
|
|||||
|
Provision for Tax
|
29.71
|
20.75
|
26.61
|
19.14
|
22.36
|
17.40
|
|||||
|
Profit after Tax (Net Income)
|
145.55
|
116.10
|
86.95
|
44.52
|
19.56
|
55.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
19.56
|
55.23
|
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
|
678.37
|
1,206.52
|
489.15
|
425.95
|
361.54
|
363.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
344.36
|
328.78
|
464.95
|
589.43
|
684.50
|
704.85
|
|||||
|
Current Liabilities
|
247.52
|
237.06
|
216.72
|
214.72
|
220.47
|
261.81
|
|||||
|
Total Liabilities
|
1,517.76
|
1,772.37
|
1,170.82
|
1,230.10
|
1,266.50
|
1,330.06
|
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
|
644.67
|
1,217.53
|
606.52
|
646.24
|
649.47
|
757.72
|
|||||
|
Current Assets
|
625.57
|
554.84
|
564.30
|
583.86
|
617.04
|
572.34
|
|||||
|
Total Assets
|
1,895.81
|
1,772.37
|
1,170.82
|
1,230.10
|
1,266.50
|
1,330.06
|
|||||
|
Total Debt*
|
278.95
|
264.53
|
383.15
|
515.45
|
610.62
|
615.59
|
|||||
|
Net Current Assets
|
--
|
317.78
|
347.58
|
369.14
|
396.57
|
310.53
|
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
|
--
|
167.91
|
148.43
|
142.03
|
43.06
|
86.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-46.19
|
-30.37
|
-19.51
|
-18.44
|
-28.07
|
|||||
|
Cash from Financing Activities
|
--
|
-159.29
|
-125.23
|
-111.56
|
-19.49
|
-60.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
5.13
|
-2.24
|
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 ($)
|
2.47
|
1.96
|
1.47
|
0.76
|
0.34
|
0.94
|
|||||
|
Cash EPS ($)
|
--
|
2.65
|
2.22
|
1.53
|
1.12
|
1.82
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.39
|
8.26
|
7.26
|
6.22
|
6.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.84
|
2.51
|
2.42
|
0.74
|
1.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.06
|
1.94
|
1.98
|
0.42
|
0.99
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.91
|
9.59
|
4.65
|
2.00
|
5.56
|
|||||
|
ROE (%)
|
15.44
|
13.69
|
19.00
|
11.31
|
5.40
|
16.01
|
|||||
|
ROA (%)
|
8.57
|
7.89
|
7.24
|
3.57
|
1.51
|
4.19
|
|||||
|
EBIT Margin (%)
|
13.26
|
11.28
|
10.39
|
7.57
|
5.54
|
8.52
|
|||||
|
Net Margin (%)
|
10.10
|
8.37
|
6.61
|
3.53
|
1.51
|
4.61
|
|||||
|
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 (%)
|
6.54
|
0.05
|
0.04
|
-0.03
|
0.08
|
0.09
|
|||||
|
EBIT Growth (%)
|
32.47
|
14.36
|
43.29
|
32.84
|
-29.78
|
303.91
|
|||||
|
Net Profit Growth (%)
|
51.98
|
33.53
|
95.31
|
127.59
|
-64.59
|
176.79
|
|||||
|
EPS Growth (%)
|
52.57
|
0.34
|
0.93
|
1.26
|
-0.64
|
1.76
|
|||||
|
Book Value Growth (%)
|
19.75
|
--
|
--
|
--
|
--
|
--
|
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
|
15.31
|
14.23
|
16.58
|
16.62
|
29.35
|
17.05
|
|||||
|
Price / Book Value
|
3.23
|
1.37
|
2.95
|
1.74
|
1.59
|
2.59
|
|||||
|
Dividend Yield (%)
|
0.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.40
|
9.30
|
9.51
|
8.08
|
9.20
|
9.39
|
|||||
|
Close Price ($)
|
35.84
|
27.92
|
24.35
|
12.62
|
9.87
|
15.95
|
|||||
|
High Price ($)
|
36.05
|
30.20
|
27.34
|
12.99
|
16.61
|
18.03
|
|||||
|
Low Price ($)
|
20.37
|
17.24
|
11.48
|
6.51
|
8.90
|
9.68
|
|||||
|
Market Cap ($ Cr)
|
2,229.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.22
|
0.78
|
1.21
|
1.69
|
1.69
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.03
|
0.06
|
0.07
|
0.09
|
|||||
|
Current Ratio
|
2.53
|
2.34
|
2.60
|
2.72
|
2.80
|
2.19
|
|||||
|
Quick Ratio
|
1.35
|
1.18
|
1.40
|
1.42
|
1.41
|
1.17
|
|||||
|
Interest Coverage
|
12.14
|
8.00
|
5.89
|
3.00
|
2.40
|
3.45
|
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 (%)
|
14.58
|
12.58
|
13.01
|
12.95
|
14.08
|
14.30
|
|||||
|
Asset Turnover
|
0.85
|
0.94
|
1.10
|
1.01
|
1.00
|
0.91
|
|||||
|
Receivable days
|
--
|
45.51
|
46.43
|
50.12
|
49.88
|
47.40
|
|||||
|
Inventory Days
|
--
|
115.15
|
118.36
|
130.31
|
121.32
|
117.48
|
|||||
|
Payable days
|
--
|
28.75
|
28.92
|
31.43
|
34.86
|
34.40
|
|||||
|
Cash Conversion Cycle
|
--
|
131.91
|
135.87
|
149.00
|
136.34
|
130.47
|