Market cap
$16,429 Mln
Revenue (TTM)
$651 Mln
P/E Ratio
445.8
P/B Ratio
20.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
651.12
|
523.26
|
509.40
|
737.15
|
660.36
|
515.33
|
|||||
|
Cost of Revenue
|
210.60
|
166.32
|
169.00
|
222.48
|
208.31
|
193.65
|
|||||
|
Gross Profit
|
440.51
|
356.94
|
340.40
|
514.67
|
452.05
|
321.68
|
|||||
|
Operating Expenses
|
390.81
|
341.62
|
305.94
|
302.40
|
264.68
|
220.86
|
|||||
|
Operating Profit (EBIT)
|
49.68
|
15.28
|
34.46
|
212.27
|
187.37
|
100.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.11
|
-0.45
|
|||||
|
Profit before Tax
|
44.80
|
13.38
|
36.23
|
214.86
|
182.11
|
97.63
|
|||||
|
Provision for Tax
|
8.47
|
10.29
|
-24.90
|
-44.21
|
3.23
|
1.70
|
|||||
|
Profit after Tax (Net Income)
|
36.33
|
3.08
|
61.13
|
259.06
|
178.88
|
95.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
178.88
|
95.92
|
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
|
787.53
|
714.05
|
710.93
|
692.02
|
487.16
|
411.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
43.79
|
51.39
|
33.35
|
51.47
|
184.18
|
208.68
|
|||||
|
Current Liabilities
|
144.87
|
117.67
|
99.62
|
97.40
|
127.37
|
106.18
|
|||||
|
Total Liabilities
|
1,121.05
|
883.12
|
843.90
|
840.89
|
798.71
|
726.49
|
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
|
538.04
|
519.25
|
479.07
|
472.95
|
419.55
|
425.14
|
|||||
|
Current Assets
|
438.14
|
363.87
|
364.83
|
367.95
|
379.17
|
301.35
|
|||||
|
Total Assets
|
1,121.05
|
883.12
|
843.90
|
840.89
|
798.71
|
726.49
|
|||||
|
Total Debt*
|
38.08
|
78.23
|
15.25
|
27.05
|
148.82
|
182.88
|
|||||
|
Net Current Assets
|
293.27
|
246.20
|
265.21
|
270.55
|
251.79
|
195.17
|
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
|
--
|
175.11
|
140.88
|
269.59
|
238.81
|
167.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-62.31
|
-37.69
|
-33.25
|
-34.93
|
-89.80
|
|||||
|
Cash from Financing Activities
|
--
|
-115.70
|
-94.46
|
-253.72
|
-188.07
|
-128.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
15.80
|
-50.69
|
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 ($)
|
0.26
|
0.02
|
0.44
|
1.86
|
1.28
|
0.68
|
|||||
|
Cash EPS ($)
|
0.26
|
0.33
|
0.78
|
2.16
|
1.49
|
0.85
|
|||||
|
Adjusted Book Value ($)
|
5.74
|
5.22
|
5.14
|
4.97
|
3.49
|
2.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.28
|
1.02
|
1.94
|
1.71
|
1.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.97
|
0.87
|
1.79
|
1.54
|
1.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.41
|
8.46
|
38.24
|
29.07
|
16.36
|
|||||
|
ROE (%)
|
4.84
|
0.43
|
8.71
|
43.94
|
39.80
|
24.10
|
|||||
|
ROA (%)
|
3.60
|
0.36
|
7.26
|
31.60
|
23.46
|
13.64
|
|||||
|
EBIT Margin (%)
|
6.89
|
2.61
|
11.91
|
29.05
|
28.84
|
19.97
|
|||||
|
Net Margin (%)
|
5.58
|
0.59
|
12.00
|
35.14
|
27.13
|
18.63
|
|||||
|
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 (%)
|
33.25
|
0.03
|
-0.31
|
0.12
|
0.28
|
0.26
|
|||||
|
EBIT Growth (%)
|
45.41
|
-77.52
|
-71.67
|
12.47
|
85.01
|
97.34
|
|||||
|
Net Profit Growth (%)
|
14.81
|
-94.96
|
-76.40
|
44.82
|
86.49
|
102.40
|
|||||
|
EPS Growth (%)
|
13.13
|
-0.95
|
-0.76
|
0.45
|
0.89
|
1.03
|
|||||
|
Book Value Growth (%)
|
12.64
|
--
|
--
|
--
|
--
|
--
|
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
|
445.77
|
3,261.90
|
128.18
|
37.05
|
50.64
|
113.75
|
|||||
|
Price / Book Value
|
20.14
|
14.09
|
11.02
|
13.87
|
18.60
|
26.51
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
159.33
|
178.78
|
72.14
|
37.19
|
40.05
|
81.84
|
|||||
|
Close Price ($)
|
152.96
|
73.58
|
56.65
|
68.99
|
64.88
|
77.06
|
|||||
|
High Price ($)
|
156.64
|
81.23
|
85.69
|
98.30
|
79.22
|
85.45
|
|||||
|
Low Price ($)
|
46.43
|
34.69
|
40.65
|
51.96
|
43.41
|
37.38
|
|||||
|
Market Cap ($ Cr)
|
16,428.73
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.04
|
0.31
|
0.44
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.06
|
|||||
|
Current Ratio
|
3.02
|
3.09
|
3.66
|
3.78
|
2.98
|
2.84
|
|||||
|
Quick Ratio
|
2.33
|
2.33
|
2.62
|
2.76
|
2.11
|
2.20
|
|||||
|
Interest Coverage
|
18.32
|
51.67
|
228.11
|
72.19
|
45.93
|
37.59
|
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 (%)
|
18.43
|
19.55
|
15.91
|
14.16
|
14.24
|
15.50
|
|||||
|
Asset Turnover
|
0.65
|
0.61
|
0.60
|
0.90
|
0.87
|
0.73
|
|||||
|
Receivable days
|
--
|
63.99
|
66.48
|
49.15
|
48.09
|
51.19
|
|||||
|
Inventory Days
|
--
|
211.50
|
218.54
|
171.72
|
156.03
|
124.67
|
|||||
|
Payable days
|
--
|
102.50
|
77.06
|
62.81
|
67.19
|
58.59
|
|||||
|
Cash Conversion Cycle
|
--
|
172.99
|
207.95
|
158.06
|
136.93
|
117.26
|