Market cap
$2,609 Mln
Revenue (TTM)
$2,818 Mln
P/E Ratio
49.8
P/B Ratio
2.4
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,818.27
|
2,659.11
|
2,656.11
|
2,838.98
|
2,886.33
|
2,255.32
|
|||||
|
Cost of Revenue
|
2,529.94
|
2,394.16
|
2,386.08
|
5,135.81
|
2,631.10
|
2,049.42
|
|||||
|
Gross Profit
|
288.33
|
264.95
|
270.02
|
271.07
|
255.24
|
205.90
|
|||||
|
Operating Expenses
|
169.67
|
159.66
|
160.61
|
147.03
|
165.17
|
152.84
|
|||||
|
Operating Profit (EBIT)
|
118.66
|
105.29
|
109.41
|
109.66
|
90.07
|
53.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
7.17
|
0.82
|
|||||
|
Profit before Tax
|
83.67
|
61.53
|
83.90
|
81.22
|
84.34
|
45.41
|
|||||
|
Provision for Tax
|
30.53
|
36.68
|
20.57
|
16.91
|
16.11
|
9.64
|
|||||
|
Profit after Tax (Net Income)
|
53.14
|
24.85
|
63.33
|
64.32
|
68.23
|
35.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
20.24
|
24.85
|
63.33
|
64.32
|
68.23
|
35.77
|
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
|
1,116.28
|
1,099.80
|
1,113.31
|
1,079.09
|
1,026.42
|
973.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
302.77
|
336.34
|
377.05
|
482.12
|
451.78
|
275.70
|
|||||
|
Current Liabilities
|
795.32
|
635.58
|
649.10
|
713.55
|
749.14
|
654.38
|
|||||
|
Total Liabilities
|
3,009.69
|
2,071.72
|
2,139.46
|
2,274.76
|
2,227.33
|
1,903.88
|
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
|
629.39
|
623.57
|
635.24
|
639.01
|
575.18
|
555.74
|
|||||
|
Current Assets
|
1,584.98
|
1,448.14
|
1,504.23
|
1,635.75
|
1,652.15
|
1,348.14
|
|||||
|
Total Assets
|
3,009.69
|
2,071.72
|
2,139.46
|
2,274.76
|
2,227.33
|
1,903.88
|
|||||
|
Total Debt*
|
277.31
|
309.27
|
366.19
|
454.34
|
411.64
|
221.15
|
|||||
|
Net Current Assets
|
789.66
|
812.56
|
855.13
|
922.20
|
903.01
|
693.76
|
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
|
--
|
123.96
|
189.23
|
174.29
|
-177.47
|
-2.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-32.70
|
-32.77
|
-77.14
|
-41.17
|
-41.88
|
|||||
|
Cash from Financing Activities
|
--
|
-105.90
|
-109.11
|
-23.58
|
159.23
|
-73.95
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-59.41
|
-118.45
|
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 ($)
|
1.47
|
0.69
|
1.73
|
1.79
|
1.91
|
1.01
|
|||||
|
Cash EPS ($)
|
--
|
2.00
|
2.99
|
3.05
|
3.16
|
2.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.39
|
30.37
|
30.01
|
28.81
|
27.50
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.43
|
5.16
|
4.85
|
-4.98
|
-0.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.36
|
4.25
|
2.69
|
-6.29
|
-1.27
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.72
|
4.20
|
4.33
|
5.18
|
2.98
|
|||||
|
ROE (%)
|
4.80
|
2.25
|
5.78
|
6.11
|
6.82
|
3.64
|
|||||
|
ROA (%)
|
1.89
|
1.18
|
2.87
|
2.86
|
3.30
|
1.96
|
|||||
|
EBIT Margin (%)
|
3.45
|
3.07
|
4.17
|
3.86
|
3.37
|
2.39
|
|||||
|
Net Margin (%)
|
1.89
|
0.93
|
2.38
|
2.27
|
2.36
|
1.59
|
|||||
|
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 (%)
|
8.87
|
0.00
|
-0.06
|
-0.02
|
0.28
|
0.10
|
|||||
|
EBIT Growth (%)
|
3.72
|
-26.28
|
1.05
|
12.78
|
80.47
|
110.00
|
|||||
|
Net Profit Growth (%)
|
38.34
|
-60.76
|
-1.54
|
-5.74
|
90.74
|
154.50
|
|||||
|
EPS Growth (%)
|
39.74
|
-0.60
|
-0.03
|
-0.07
|
0.90
|
1.63
|
|||||
|
Book Value Growth (%)
|
0.62
|
--
|
--
|
--
|
--
|
--
|
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
|
49.75
|
62.27
|
26.28
|
15.45
|
13.94
|
26.83
|
|||||
|
Price / Book Value
|
2.36
|
1.41
|
1.49
|
0.92
|
0.93
|
0.99
|
|||||
|
Dividend Yield (%)
|
0.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.63
|
11.94
|
10.93
|
10.68
|
8.16
|
9.27
|
|||||
|
Close Price ($)
|
98.67
|
42.76
|
45.40
|
27.64
|
26.69
|
27.10
|
|||||
|
High Price ($)
|
100.41
|
50.26
|
52.57
|
29.46
|
30.00
|
32.56
|
|||||
|
Low Price ($)
|
34.50
|
30.73
|
25.36
|
20.58
|
21.11
|
22.25
|
|||||
|
Market Cap ($ Cr)
|
2,609.22
|
--
|
--
|
--
|
--
|
--
|
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
|
0.16
|
0.28
|
0.33
|
0.42
|
0.40
|
0.23
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.99
|
2.28
|
2.32
|
2.29
|
2.21
|
2.06
|
|||||
|
Quick Ratio
|
1.31
|
1.52
|
1.46
|
1.33
|
1.23
|
1.26
|
|||||
|
Interest Coverage
|
6.26
|
4.05
|
4.12
|
3.44
|
7.54
|
6.36
|
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 (%)
|
16.02
|
21.59
|
21.84
|
21.99
|
23.41
|
22.68
|
|||||
|
Asset Turnover
|
1.00
|
1.26
|
1.20
|
1.26
|
1.40
|
1.24
|
|||||
|
Receivable days
|
--
|
79.26
|
82.81
|
83.62
|
75.11
|
78.06
|
|||||
|
Inventory Days
|
--
|
79.04
|
94.71
|
50.19
|
86.83
|
75.80
|
|||||
|
Payable days
|
--
|
57.78
|
55.24
|
28.15
|
59.06
|
63.16
|
|||||
|
Cash Conversion Cycle
|
--
|
100.52
|
122.29
|
105.66
|
102.88
|
90.70
|