Market cap
$6,086 Mln
Revenue (TTM)
$1,196 Mln
P/E Ratio
9.2
P/B Ratio
1.2
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,195.62
|
1,213.68
|
1,207.73
|
1,155.10
|
1,172.79
|
1,185.68
|
|||||
|
Cost of Revenue
|
90.73
|
61.91
|
-5.90
|
226.00
|
-242.20
|
77.18
|
|||||
|
Gross Profit
|
1,104.90
|
1,151.78
|
1,213.64
|
1,155.10
|
1,414.98
|
1,108.50
|
|||||
|
Operating Expenses
|
203.80
|
223.24
|
244.93
|
250.58
|
324.95
|
306.72
|
|||||
|
Operating Profit (EBIT)
|
901.10
|
928.54
|
968.71
|
902.23
|
1,090.03
|
801.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
884.52
|
928.54
|
968.71
|
902.23
|
1,090.03
|
801.78
|
|||||
|
Provision for Tax
|
176.67
|
190.19
|
205.72
|
189.28
|
224.69
|
166.79
|
|||||
|
Profit after Tax (Net Income)
|
707.85
|
738.35
|
762.99
|
712.95
|
865.35
|
634.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
360.41
|
738.35
|
762.99
|
712.95
|
865.35
|
634.98
|
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
|
5,013.36
|
5,147.55
|
5,172.38
|
5,072.02
|
4,642.74
|
6,178.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,432.04
|
1,491.94
|
791.84
|
803.21
|
817.78
|
1,146.71
|
|||||
|
Current Liabilities
|
162.62
|
--
|
583.02
|
663.16
|
753.28
|
817.34
|
|||||
|
Total Liabilities
|
6,689.61
|
6,639.49
|
6,547.24
|
6,538.38
|
6,213.79
|
7,325.01
|
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
|
401.96
|
6,639.49
|
290.84
|
284.15
|
311.68
|
6,649.26
|
|||||
|
Current Assets
|
6,125.02
|
375.51
|
6,256.39
|
6,254.23
|
5,902.11
|
351.60
|
|||||
|
Total Assets
|
12,652.01
|
6,639.49
|
6,547.24
|
6,538.38
|
6,213.79
|
7,325.01
|
|||||
|
Total Debt*
|
646.87
|
646.14
|
644.67
|
643.20
|
662.81
|
2,146.31
|
|||||
|
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
|
--
|
852.80
|
725.03
|
712.96
|
650.01
|
696.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
228.37
|
-142.01
|
-179.19
|
410.49
|
-160.75
|
|||||
|
Cash from Financing Activities
|
--
|
-940.29
|
-719.04
|
-496.04
|
-1,032.54
|
-527.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
27.96
|
8.28
|
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 ($)
|
3.20
|
3.27
|
2.99
|
2.56
|
2.88
|
1.87
|
|||||
|
Cash EPS ($)
|
--
|
3.30
|
3.06
|
2.70
|
3.07
|
2.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.80
|
20.26
|
18.18
|
15.48
|
18.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.78
|
2.84
|
2.56
|
2.17
|
2.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.77
|
2.84
|
2.55
|
2.16
|
2.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.72
|
13.23
|
12.94
|
12.70
|
8.90
|
|||||
|
ROE (%)
|
13.93
|
14.31
|
14.90
|
14.68
|
15.99
|
11.68
|
|||||
|
ROA (%)
|
5.56
|
11.20
|
11.66
|
11.18
|
12.78
|
8.65
|
|||||
|
EBIT Margin (%)
|
58.91
|
79.44
|
83.16
|
78.11
|
97.04
|
73.64
|
|||||
|
Net Margin (%)
|
59.20
|
60.84
|
63.18
|
61.72
|
73.79
|
53.55
|
|||||
|
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 (%)
|
-1.88
|
0.00
|
0.05
|
-0.02
|
-0.01
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-29.94
|
-4.00
|
11.31
|
-20.72
|
30.34
|
41.09
|
|||||
|
Net Profit Growth (%)
|
-7.18
|
-3.23
|
7.02
|
-17.61
|
36.28
|
42.34
|
|||||
|
EPS Growth (%)
|
4.77
|
0.09
|
0.17
|
-0.11
|
0.54
|
0.50
|
|||||
|
Book Value Growth (%)
|
9.71
|
--
|
--
|
--
|
--
|
--
|
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
|
9.21
|
8.93
|
7.93
|
7.55
|
4.51
|
7.70
|
|||||
|
Price / Book Value
|
1.21
|
1.28
|
1.17
|
1.06
|
0.84
|
0.79
|
|||||
|
Dividend Yield (%)
|
2.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
1.11
|
0.60
|
-0.07
|
-0.99
|
0.17
|
|||||
|
Close Price ($)
|
28.20
|
29.22
|
23.71
|
19.29
|
13.00
|
14.42
|
|||||
|
High Price ($)
|
29.97
|
29.97
|
26.56
|
19.64
|
16.85
|
16.67
|
|||||
|
Low Price ($)
|
24.69
|
21.94
|
18.68
|
12.16
|
11.38
|
11.56
|
|||||
|
Market Cap ($ Cr)
|
6,086.05
|
--
|
--
|
--
|
--
|
--
|
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
|
0.13
|
0.13
|
0.12
|
0.13
|
0.14
|
0.35
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
0.16
|
|||||
|
Current Ratio
|
37.66
|
--
|
10.73
|
9.43
|
7.84
|
0.43
|
|||||
|
Quick Ratio
|
37.66
|
--
|
--
|
18.76
|
9.17
|
1.35
|
|||||
|
Interest Coverage
|
26.64
|
27.94
|
28.21
|
24.45
|
23.68
|
12.24
|
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 (%)
|
5.83
|
4.79
|
14.08
|
13.89
|
13.60
|
5.64
|
|||||
|
Asset Turnover
|
0.09
|
0.18
|
0.18
|
0.18
|
0.17
|
0.16
|
|||||
|
Receivable days
|
--
|
34.35
|
49.98
|
50.59
|
35.26
|
33.68
|
|||||
|
Inventory Days
|
--
|
--
|
382,849.06
|
-5,814.11
|
1,328.34
|
-3,670.08
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
650.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
-4,287.12
|