Market cap
$3,737 Mln
Revenue (TTM)
$1,502 Mln
P/E Ratio
21.8
P/B Ratio
4.3
Div. Yield
2.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,501.68
|
1,488.51
|
1,452.33
|
1,317.68
|
1,086.65
|
879.52
|
|||||
|
Cost of Revenue
|
543.36
|
541.29
|
524.98
|
478.60
|
392.23
|
322.61
|
|||||
|
Gross Profit
|
958.32
|
947.22
|
927.34
|
839.08
|
694.42
|
556.90
|
|||||
|
Operating Expenses
|
699.18
|
676.90
|
652.55
|
587.70
|
500.12
|
408.85
|
|||||
|
Operating Profit (EBIT)
|
259.14
|
270.32
|
274.80
|
251.38
|
194.30
|
148.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.79
|
|||||
|
Profit before Tax
|
267.69
|
271.33
|
268.39
|
249.59
|
194.22
|
151.02
|
|||||
|
Provision for Tax
|
62.12
|
63.19
|
64.96
|
61.82
|
43.18
|
40.99
|
|||||
|
Profit after Tax (Net Income)
|
167.76
|
168.39
|
164.36
|
152.65
|
120.94
|
87.41
|
|||||
|
Minority Interest
|
-37.37
|
-39.76
|
-39.08
|
-35.12
|
-30.10
|
22.62
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
120.94
|
87.41
|
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
|
870.46
|
880.72
|
744.87
|
699.39
|
616.78
|
571.92
|
|||||
|
Minority Interest
|
-37.37
|
--
|
--
|
--
|
--
|
166.41
|
|||||
|
Non-Current Liabilities
|
112.08
|
137.22
|
136.19
|
152.41
|
175.83
|
162.12
|
|||||
|
Current Liabilities
|
287.33
|
344.00
|
332.43
|
324.75
|
344.57
|
244.91
|
|||||
|
Total Liabilities
|
1,777.43
|
1,585.25
|
1,411.26
|
1,369.33
|
1,308.54
|
1,145.36
|
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
|
539.13
|
557.88
|
496.43
|
530.30
|
520.82
|
435.65
|
|||||
|
Current Assets
|
950.97
|
1,027.37
|
914.83
|
839.03
|
787.72
|
709.72
|
|||||
|
Total Assets
|
1,777.43
|
1,585.25
|
1,411.26
|
1,369.33
|
1,308.54
|
1,145.36
|
|||||
|
Total Debt*
|
164.91
|
223.69
|
192.19
|
192.37
|
209.67
|
184.05
|
|||||
|
Net Current Assets
|
663.65
|
683.36
|
582.41
|
514.28
|
443.16
|
464.81
|
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
|
--
|
214.90
|
187.64
|
105.77
|
115.15
|
119.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-62.69
|
-44.83
|
7.26
|
-132.76
|
-187.87
|
|||||
|
Cash from Financing Activities
|
--
|
-129.71
|
-100.77
|
-133.21
|
-45.57
|
78.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-1.29
|
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 ($)
|
5.23
|
5.25
|
5.11
|
4.75
|
3.78
|
2.75
|
|||||
|
Cash EPS ($)
|
--
|
6.04
|
6.00
|
5.29
|
4.48
|
3.15
|
|||||
|
Adjusted Book Value ($)
|
--
|
27.46
|
23.18
|
21.78
|
19.26
|
18.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.70
|
5.84
|
3.29
|
3.60
|
3.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.94
|
5.69
|
1.63
|
-0.55
|
-0.73
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
16.50
|
17.97
|
17.77
|
15.29
|
13.02
|
|||||
|
ROE (%)
|
14.89
|
20.72
|
22.76
|
23.20
|
20.35
|
15.78
|
|||||
|
ROA (%)
|
9.14
|
11.24
|
11.82
|
11.40
|
9.86
|
8.59
|
|||||
|
EBIT Margin (%)
|
18.07
|
18.72
|
19.02
|
19.80
|
18.20
|
17.49
|
|||||
|
Net Margin (%)
|
11.17
|
11.31
|
11.32
|
11.59
|
11.13
|
9.87
|
|||||
|
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 (%)
|
2.93
|
0.02
|
0.10
|
0.21
|
0.24
|
0.63
|
|||||
|
EBIT Growth (%)
|
-1.04
|
0.86
|
5.89
|
31.86
|
28.58
|
115.71
|
|||||
|
Net Profit Growth (%)
|
7.05
|
2.45
|
7.67
|
26.23
|
38.36
|
128.71
|
|||||
|
EPS Growth (%)
|
4.59
|
0.03
|
0.08
|
0.26
|
0.37
|
1.28
|
|||||
|
Book Value Growth (%)
|
4.10
|
--
|
--
|
--
|
--
|
--
|
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
|
21.77
|
16.16
|
25.71
|
30.29
|
25.56
|
38.85
|
|||||
|
Price / Book Value
|
4.28
|
3.09
|
5.67
|
6.61
|
5.01
|
5.94
|
|||||
|
Dividend Yield (%)
|
2.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.38
|
8.72
|
13.74
|
16.66
|
13.82
|
19.57
|
|||||
|
Close Price ($)
|
111.86
|
84.83
|
131.51
|
144.01
|
96.52
|
106.90
|
|||||
|
High Price ($)
|
139.94
|
148.15
|
156.75
|
161.17
|
108.35
|
107.47
|
|||||
|
Low Price ($)
|
77.21
|
77.21
|
108.39
|
94.12
|
64.52
|
58.11
|
|||||
|
Market Cap ($ Cr)
|
3,737.09
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.25
|
0.26
|
0.28
|
0.34
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.08
|
0.08
|
0.06
|
0.05
|
0.04
|
|||||
|
Current Ratio
|
3.31
|
2.99
|
2.75
|
2.58
|
2.29
|
2.90
|
|||||
|
Quick Ratio
|
2.00
|
1.97
|
1.63
|
1.44
|
1.44
|
2.09
|
|||||
|
Interest Coverage
|
40.33
|
38.44
|
35.30
|
23.18
|
54.96
|
54.46
|
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 (%)
|
20.70
|
22.90
|
19.36
|
19.35
|
20.85
|
19.31
|
|||||
|
Asset Turnover
|
0.82
|
0.99
|
1.04
|
0.98
|
0.89
|
0.86
|
|||||
|
Receivable days
|
--
|
76.31
|
67.41
|
66.73
|
66.61
|
61.98
|
|||||
|
Inventory Days
|
--
|
244.03
|
258.74
|
252.55
|
227.63
|
202.51
|
|||||
|
Payable days
|
--
|
56.77
|
65.56
|
70.90
|
79.32
|
66.55
|
|||||
|
Cash Conversion Cycle
|
--
|
263.57
|
260.59
|
248.38
|
214.92
|
197.94
|