Market cap
$6,417 Mln
Revenue (TTM)
$1,802 Mln
P/E Ratio
12.8
P/B Ratio
1.2
Div. Yield
3.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,801.67
|
1,820.60
|
1,620.71
|
1,528.85
|
1,145.51
|
1,059.24
|
|||||
|
Cost of Revenue
|
579.61
|
630.78
|
616.21
|
512.55
|
124.38
|
28.41
|
|||||
|
Gross Profit
|
1,222.07
|
1,189.82
|
1,004.50
|
1,016.30
|
1,021.13
|
1,030.83
|
|||||
|
Operating Expenses
|
609.28
|
599.64
|
539.92
|
552.50
|
545.35
|
567.97
|
|||||
|
Operating Profit (EBIT)
|
612.78
|
590.18
|
464.58
|
463.81
|
475.78
|
462.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
644.51
|
583.40
|
464.58
|
463.81
|
475.78
|
462.85
|
|||||
|
Provision for Tax
|
129.36
|
118.80
|
91.58
|
97.49
|
96.16
|
95.12
|
|||||
|
Profit after Tax (Net Income)
|
515.15
|
464.60
|
373.00
|
366.31
|
379.63
|
367.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
379.63
|
367.74
|
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
|
5,510.54
|
5,495.98
|
4,993.22
|
4,771.24
|
4,516.19
|
4,718.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28,074.30
|
27,965.73
|
892.37
|
1,926.69
|
2,319.59
|
935.54
|
|||||
|
Current Liabilities
|
167.00
|
198.57
|
24,137.95
|
23,228.55
|
22,653.59
|
23,674.74
|
|||||
|
Total Liabilities
|
33,918.83
|
33,660.28
|
30,023.55
|
29,926.48
|
29,489.38
|
29,328.90
|
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
|
2,239.97
|
2,235.82
|
27,368.70
|
24,430.91
|
23,676.99
|
21,464.45
|
|||||
|
Current Assets
|
5,401.05
|
5,601.70
|
2,654.85
|
5,495.57
|
5,812.39
|
7,864.45
|
|||||
|
Total Assets
|
39,152.89
|
33,660.28
|
30,023.55
|
29,926.48
|
29,489.38
|
29,328.90
|
|||||
|
Total Debt*
|
799.37
|
921.17
|
803.28
|
2,078.08
|
2,434.10
|
1,032.94
|
|||||
|
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
|
--
|
498.91
|
445.45
|
435.24
|
760.82
|
609.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-899.31
|
571.49
|
38.99
|
-3,447.66
|
15.65
|
|||||
|
Cash from Financing Activities
|
--
|
650.41
|
-323.64
|
-51.94
|
105.32
|
923.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-2,581.52
|
1,549.10
|
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 ($)
|
3.66
|
3.30
|
2.75
|
2.71
|
2.82
|
2.80
|
|||||
|
Cash EPS ($)
|
--
|
3.20
|
2.82
|
2.88
|
2.86
|
2.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
38.98
|
36.79
|
35.35
|
33.50
|
35.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.54
|
3.28
|
3.22
|
5.64
|
4.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.41
|
3.19
|
3.14
|
5.52
|
4.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.61
|
5.90
|
5.31
|
5.98
|
6.61
|
|||||
|
ROE (%)
|
9.36
|
8.86
|
7.64
|
7.89
|
8.22
|
8.16
|
|||||
|
ROA (%)
|
1.38
|
1.46
|
1.24
|
1.23
|
1.29
|
1.32
|
|||||
|
EBIT Margin (%)
|
6.97
|
--
|
28.67
|
30.34
|
41.53
|
43.70
|
|||||
|
Net Margin (%)
|
28.59
|
25.52
|
23.01
|
23.96
|
33.14
|
34.72
|
|||||
|
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 (%)
|
5.81
|
0.12
|
0.06
|
0.33
|
0.08
|
-0.07
|
|||||
|
EBIT Growth (%)
|
8.90
|
--
|
0.17
|
-2.52
|
2.79
|
28.66
|
|||||
|
Net Profit Growth (%)
|
30.52
|
24.56
|
1.82
|
-3.51
|
3.23
|
27.23
|
|||||
|
EPS Growth (%)
|
28.87
|
0.20
|
0.01
|
-0.04
|
0.01
|
0.25
|
|||||
|
Book Value Growth (%)
|
4.45
|
--
|
--
|
--
|
--
|
--
|
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
|
12.84
|
11.65
|
13.66
|
13.84
|
14.38
|
12.95
|
|||||
|
Price / Book Value
|
1.16
|
0.99
|
1.02
|
1.06
|
1.21
|
1.01
|
|||||
|
Dividend Yield (%)
|
3.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
1.24
|
7.05
|
3.62
|
4.35
|
-4.26
|
|||||
|
Close Price ($)
|
45.83
|
38.40
|
37.55
|
37.55
|
40.49
|
36.28
|
|||||
|
High Price ($)
|
46.50
|
40.52
|
44.43
|
42.45
|
44.15
|
42.50
|
|||||
|
Low Price ($)
|
34.10
|
30.51
|
30.68
|
25.35
|
33.11
|
31.57
|
|||||
|
Market Cap ($ Cr)
|
6,416.97
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.17
|
0.16
|
0.44
|
0.54
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.04
|
0.04
|
0.04
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
32.34
|
28.21
|
0.11
|
0.24
|
0.26
|
0.33
|
|||||
|
Quick Ratio
|
32.34
|
--
|
--
|
0.17
|
0.26
|
0.49
|
|||||
|
Interest Coverage
|
2.15
|
--
|
0.79
|
0.96
|
4.51
|
8.84
|
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 (%)
|
5.53
|
6.00
|
6.32
|
7.29
|
8.28
|
6.09
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
21.23
|
24.10
|
24.64
|
25.41
|
22.65
|
|||||
|
Inventory Days
|
--
|
--
|
881.71
|
530.75
|
-5,631.48
|
-39,439.24
|
|||||
|
Payable days
|
--
|
--
|
--
|
135.20
|
34,563.08
|
151,384.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
420.19
|
-40,169.16
|
-190,801.28
|