Market cap
$1,786 Mln
Revenue (TTM)
$559 Mln
P/E Ratio
13.3
P/B Ratio
1.3
Div. Yield
1.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
558.86
|
568.51
|
564.96
|
535.52
|
399.01
|
353.96
|
|||||
|
Cost of Revenue
|
167.93
|
173.82
|
181.20
|
146.38
|
33.33
|
29.36
|
|||||
|
Gross Profit
|
390.94
|
394.70
|
383.76
|
389.14
|
365.68
|
324.59
|
|||||
|
Operating Expenses
|
230.04
|
226.76
|
218.94
|
210.33
|
196.75
|
188.93
|
|||||
|
Operating Profit (EBIT)
|
160.90
|
167.94
|
164.82
|
178.80
|
168.93
|
135.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
175.76
|
167.94
|
164.82
|
178.80
|
168.93
|
135.67
|
|||||
|
Provision for Tax
|
35.12
|
33.71
|
33.55
|
34.02
|
33.41
|
25.33
|
|||||
|
Profit after Tax (Net Income)
|
140.64
|
134.23
|
131.27
|
144.78
|
135.52
|
110.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
135.14
|
110.34
|
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
|
1,403.82
|
1,463.88
|
1,380.29
|
1,283.45
|
1,184.66
|
1,206.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8,340.20
|
8,242.10
|
344.56
|
331.31
|
335.94
|
201.06
|
|||||
|
Current Liabilities
|
200.00
|
165.00
|
7,933.12
|
7,936.77
|
7,589.97
|
8,081.02
|
|||||
|
Total Liabilities
|
10,144.01
|
9,870.98
|
9,657.97
|
9,551.53
|
9,110.57
|
9,488.53
|
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
|
9,726.19
|
419.53
|
8,425.56
|
8,347.52
|
7,897.78
|
7,655.52
|
|||||
|
Current Assets
|
217.82
|
1,151.10
|
1,232.41
|
1,204.00
|
1,212.79
|
1,831.87
|
|||||
|
Total Assets
|
10,161.83
|
9,870.98
|
9,657.97
|
9,551.53
|
9,110.57
|
9,488.53
|
|||||
|
Total Debt*
|
275.28
|
310.95
|
250.31
|
503.64
|
439.19
|
161.31
|
|||||
|
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
|
--
|
133.62
|
173.37
|
171.75
|
240.43
|
216.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-314.80
|
-118.29
|
-444.22
|
-398.59
|
11.98
|
|||||
|
Cash from Financing Activities
|
--
|
99.80
|
-43.87
|
296.07
|
-554.05
|
464.46
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
3.74
|
3.52
|
3.40
|
3.77
|
3.48
|
2.80
|
|||||
|
Cash EPS ($)
|
3.80
|
3.79
|
3.68
|
3.97
|
3.71
|
3.10
|
|||||
|
Adjusted Book Value ($)
|
39.81
|
38.38
|
35.79
|
33.44
|
30.42
|
30.66
|
|||||
|
Dividend per Share ($)
|
1.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.50
|
4.49
|
4.48
|
6.17
|
5.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.38
|
4.42
|
4.31
|
6.07
|
5.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.88
|
7.68
|
8.49
|
9.06
|
8.02
|
|||||
|
ROE (%)
|
9.81
|
9.44
|
9.86
|
11.73
|
11.34
|
9.35
|
|||||
|
ROA (%)
|
1.33
|
1.37
|
1.37
|
1.55
|
1.46
|
1.20
|
|||||
|
EBIT Margin (%)
|
--
|
29.54
|
29.17
|
33.39
|
42.34
|
38.33
|
|||||
|
Net Margin (%)
|
25.17
|
23.61
|
23.23
|
27.04
|
33.96
|
31.17
|
|||||
|
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 (%)
|
-0.20
|
0.01
|
0.05
|
0.34
|
0.13
|
-0.07
|
|||||
|
EBIT Growth (%)
|
--
|
1.89
|
-7.82
|
5.85
|
24.52
|
544.84
|
|||||
|
Net Profit Growth (%)
|
7.40
|
2.26
|
-9.34
|
6.83
|
22.82
|
424.44
|
|||||
|
EPS Growth (%)
|
10.24
|
0.03
|
-0.10
|
0.08
|
0.24
|
4.24
|
|||||
|
Book Value Growth (%)
|
2.55
|
--
|
--
|
--
|
--
|
--
|
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
|
13.33
|
11.18
|
11.23
|
8.86
|
9.82
|
11.24
|
|||||
|
Price / Book Value
|
1.25
|
1.03
|
1.07
|
1.00
|
1.12
|
1.03
|
|||||
|
Dividend Yield (%)
|
1.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.77
|
2.80
|
3.12
|
3.14
|
-2.92
|
|||||
|
Close Price ($)
|
49.08
|
39.35
|
38.22
|
33.42
|
34.18
|
31.52
|
|||||
|
High Price ($)
|
49.99
|
42.95
|
45.79
|
38.43
|
38.39
|
35.80
|
|||||
|
Low Price ($)
|
34.01
|
30.84
|
28.83
|
24.51
|
26.51
|
24.20
|
|||||
|
Market Cap ($ Cr)
|
1,785.84
|
--
|
--
|
--
|
--
|
--
|
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
|
0.05
|
0.21
|
0.18
|
0.39
|
0.37
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.15
|
0.11
|
0.32
|
0.31
|
0.07
|
|||||
|
Current Ratio
|
1.09
|
6.98
|
0.16
|
0.15
|
0.16
|
0.23
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
--
|
0.16
|
0.23
|
|||||
|
Interest Coverage
|
2.11
|
1.01
|
0.91
|
1.39
|
6.77
|
10.32
|
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 (%)
|
6.41
|
0.00
|
--
|
--
|
--
|
1.17
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
0.00
|
--
|
--
|
3.79
|
7,337.15
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
7.65
|
89.73
|
96.20
|
|||||
|
Payable days
|
--
|
--
|
--
|
18,015.03
|
83,365.70
|
95,884.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-83,272.18
|
-88,450.76
|