Market cap
$3,341 Mln
Revenue (TTM)
$1,047 Mln
P/E Ratio
14.6
P/B Ratio
1.6
Div. Yield
3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,046.87
|
1,011.02
|
940.71
|
755.98
|
702.45
|
633.66
|
|||||
|
Cost of Revenue
|
208.43
|
214.08
|
217.18
|
115.31
|
37.87
|
4.17
|
|||||
|
Gross Profit
|
838.44
|
796.94
|
723.53
|
640.67
|
664.58
|
629.49
|
|||||
|
Operating Expenses
|
537.93
|
521.55
|
486.83
|
472.44
|
424.27
|
388.14
|
|||||
|
Operating Profit (EBIT)
|
300.52
|
275.39
|
236.71
|
168.23
|
240.31
|
241.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
300.52
|
275.39
|
236.71
|
168.23
|
240.31
|
241.35
|
|||||
|
Provision for Tax
|
72.46
|
64.94
|
54.22
|
36.31
|
52.23
|
51.65
|
|||||
|
Profit after Tax (Net Income)
|
228.06
|
210.46
|
182.48
|
131.92
|
188.08
|
189.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
109.05
|
209.58
|
181.74
|
131.48
|
188.08
|
189.69
|
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
|
2,072.76
|
2,006.03
|
1,762.84
|
1,697.94
|
1,551.71
|
2,100.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15,360.63
|
15,165.80
|
801.95
|
572.10
|
22.72
|
329.89
|
|||||
|
Current Liabilities
|
330.38
|
241.97
|
13,821.26
|
13,285.72
|
14,261.22
|
210.80
|
|||||
|
Total Liabilities
|
18,094.15
|
17,413.80
|
16,386.04
|
15,555.75
|
15,835.65
|
15,552.66
|
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
|
12,920.50
|
17,054.31
|
15,822.74
|
12,390.27
|
11,421.29
|
6,004.08
|
|||||
|
Current Assets
|
4,782.58
|
359.49
|
563.30
|
3,165.49
|
4,414.36
|
6,845.17
|
|||||
|
Total Assets
|
22,546.35
|
17,413.80
|
16,386.04
|
15,555.75
|
15,835.65
|
15,552.66
|
|||||
|
Total Debt*
|
764.00
|
746.66
|
998.87
|
765.20
|
1,137.78
|
336.73
|
|||||
|
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
|
--
|
301.86
|
242.28
|
228.42
|
214.60
|
202.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-182.10
|
-835.62
|
335.78
|
-2,138.99
|
-1,530.78
|
|||||
|
Cash from Financing Activities
|
--
|
-15.01
|
599.38
|
-583.13
|
259.22
|
1,557.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1,665.17
|
229.26
|
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 ($)
|
4.31
|
3.97
|
3.44
|
2.46
|
3.47
|
3.48
|
|||||
|
Cash EPS ($)
|
--
|
4.54
|
3.98
|
3.00
|
3.75
|
3.73
|
|||||
|
Adjusted Book Value ($)
|
--
|
37.88
|
33.21
|
31.64
|
28.60
|
38.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.70
|
4.56
|
4.26
|
3.96
|
3.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.41
|
4.17
|
3.91
|
3.72
|
3.47
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.63
|
6.99
|
5.12
|
7.34
|
7.72
|
|||||
|
ROE (%)
|
11.18
|
11.17
|
10.55
|
8.12
|
10.30
|
9.02
|
|||||
|
ROA (%)
|
1.09
|
1.25
|
1.14
|
0.84
|
1.20
|
1.29
|
|||||
|
EBIT Margin (%)
|
28.71
|
27.24
|
25.16
|
22.25
|
34.21
|
38.09
|
|||||
|
Net Margin (%)
|
21.79
|
20.82
|
19.40
|
17.45
|
26.77
|
29.94
|
|||||
|
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 (%)
|
7.11
|
0.07
|
0.24
|
0.08
|
0.11
|
0.03
|
|||||
|
EBIT Growth (%)
|
19.31
|
16.34
|
40.70
|
-30.00
|
-0.43
|
17.12
|
|||||
|
Net Profit Growth (%)
|
17.17
|
15.33
|
38.32
|
-29.86
|
-0.85
|
15.19
|
|||||
|
EPS Growth (%)
|
17.07
|
0.16
|
0.40
|
-0.29
|
0.00
|
0.14
|
|||||
|
Book Value Growth (%)
|
10.49
|
--
|
--
|
--
|
--
|
--
|
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
|
14.63
|
14.45
|
17.94
|
21.20
|
18.16
|
21.42
|
|||||
|
Price / Book Value
|
1.57
|
1.52
|
1.86
|
1.65
|
2.20
|
1.93
|
|||||
|
Dividend Yield (%)
|
2.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.00
|
14.18
|
2.29
|
0.71
|
-8.87
|
|||||
|
Close Price ($)
|
67.12
|
57.44
|
61.68
|
52.11
|
62.95
|
74.48
|
|||||
|
High Price ($)
|
68.58
|
68.11
|
73.39
|
64.86
|
78.00
|
82.53
|
|||||
|
Low Price ($)
|
51.12
|
49.44
|
41.50
|
35.38
|
58.28
|
61.24
|
|||||
|
Market Cap ($ Cr)
|
3,340.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.37
|
0.57
|
0.45
|
0.73
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.12
|
0.22
|
0.21
|
0.72
|
0.16
|
|||||
|
Current Ratio
|
14.48
|
1.49
|
0.04
|
0.24
|
0.31
|
32.47
|
|||||
|
Quick Ratio
|
14.48
|
--
|
--
|
0.23
|
0.33
|
41.54
|
|||||
|
Interest Coverage
|
2.60
|
1.43
|
1.22
|
1.62
|
10.40
|
18.55
|
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 (%)
|
5.82
|
5.71
|
5.78
|
7.21
|
7.49
|
5.66
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
20.24
|
21.14
|
25.88
|
23.01
|
21.59
|
|||||
|
Inventory Days
|
--
|
--
|
229.44
|
-200.48
|
-10,486.60
|
-157,585.53
|
|||||
|
Payable days
|
--
|
--
|
--
|
424.03
|
1,662.01
|
19,341.03
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-598.63
|
-12,125.60
|
-176,904.97
|