Market cap
$3,898 Mln
Revenue (TTM)
$3,924 Mln
P/E Ratio
17.1
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,923.72
|
3,788.86
|
3,698.65
|
3,489.24
|
3,028.91
|
2,776.22
|
|||||
|
Cost of Revenue
|
2,677.04
|
2,571.38
|
2,516.73
|
2,354.22
|
2,065.98
|
1,915.51
|
|||||
|
Gross Profit
|
1,246.68
|
1,217.48
|
1,181.93
|
1,135.03
|
962.93
|
860.72
|
|||||
|
Operating Expenses
|
866.10
|
803.10
|
834.56
|
757.47
|
659.05
|
548.67
|
|||||
|
Operating Profit (EBIT)
|
380.58
|
414.37
|
347.36
|
377.56
|
303.88
|
312.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.92
|
6.19
|
|||||
|
Profit before Tax
|
350.03
|
371.01
|
350.77
|
358.36
|
297.75
|
297.95
|
|||||
|
Provision for Tax
|
97.24
|
100.14
|
70.68
|
83.47
|
62.24
|
62.98
|
|||||
|
Profit after Tax (Net Income)
|
252.79
|
270.87
|
280.09
|
274.89
|
235.51
|
234.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
137.35
|
270.87
|
280.09
|
274.89
|
235.51
|
234.97
|
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
|
1,333.95
|
1,733.73
|
2,258.29
|
1,981.42
|
1,681.72
|
1,583.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,418.39
|
781.61
|
406.78
|
451.69
|
790.20
|
799.47
|
|||||
|
Current Liabilities
|
782.39
|
975.19
|
931.76
|
892.77
|
769.49
|
718.12
|
|||||
|
Total Liabilities
|
4,317.11
|
3,490.53
|
3,596.83
|
3,325.88
|
3,241.41
|
3,100.91
|
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
|
1,948.06
|
1,972.90
|
1,777.32
|
1,770.43
|
1,730.81
|
1,730.88
|
|||||
|
Current Assets
|
1,586.67
|
1,517.63
|
1,819.51
|
1,555.45
|
1,510.60
|
1,370.03
|
|||||
|
Total Assets
|
4,317.11
|
3,490.53
|
3,596.83
|
3,325.88
|
3,241.41
|
3,100.91
|
|||||
|
Total Debt*
|
1,267.52
|
626.72
|
242.15
|
257.64
|
568.70
|
564.01
|
|||||
|
Net Current Assets
|
804.28
|
542.44
|
887.76
|
662.68
|
741.11
|
651.91
|
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
|
--
|
152.13
|
395.10
|
224.46
|
188.79
|
355.48
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-58.53
|
-10.16
|
-73.84
|
-60.06
|
-79.09
|
|||||
|
Cash from Financing Activities
|
--
|
-510.48
|
-15.38
|
-354.66
|
-106.01
|
-61.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
22.72
|
214.72
|
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 ($)
|
8.00
|
8.83
|
7.81
|
7.68
|
6.60
|
6.61
|
|||||
|
Cash EPS ($)
|
--
|
10.44
|
9.16
|
9.00
|
7.88
|
7.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
56.52
|
63.00
|
55.38
|
47.16
|
44.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.96
|
11.02
|
6.27
|
5.29
|
10.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.10
|
11.10
|
4.89
|
3.80
|
8.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.14
|
11.82
|
12.25
|
10.71
|
11.64
|
|||||
|
ROE (%)
|
16.48
|
13.57
|
13.21
|
15.01
|
14.43
|
15.75
|
|||||
|
ROA (%)
|
5.93
|
7.64
|
8.09
|
8.37
|
7.43
|
7.99
|
|||||
|
EBIT Margin (%)
|
7.61
|
10.36
|
9.67
|
10.68
|
10.16
|
11.46
|
|||||
|
Net Margin (%)
|
6.44
|
7.15
|
7.57
|
7.88
|
7.77
|
8.44
|
|||||
|
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 (%)
|
7.12
|
0.02
|
0.06
|
0.15
|
0.09
|
0.13
|
|||||
|
EBIT Growth (%)
|
-9.29
|
9.70
|
-4.02
|
21.08
|
-3.28
|
12.75
|
|||||
|
Net Profit Growth (%)
|
1.24
|
-3.29
|
1.89
|
16.72
|
0.23
|
11.53
|
|||||
|
EPS Growth (%)
|
12.51
|
0.13
|
0.02
|
0.16
|
0.00
|
0.11
|
|||||
|
Book Value Growth (%)
|
-25.96
|
--
|
--
|
--
|
--
|
--
|
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
|
17.09
|
19.35
|
24.46
|
25.92
|
24.04
|
23.21
|
|||||
|
Price / Book Value
|
2.92
|
3.02
|
3.03
|
3.60
|
3.37
|
3.44
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.40
|
12.68
|
15.85
|
16.80
|
16.24
|
15.20
|
|||||
|
Close Price ($)
|
149.01
|
170.83
|
191.13
|
199.15
|
158.80
|
153.42
|
|||||
|
High Price ($)
|
189.30
|
204.69
|
243.60
|
232.15
|
190.43
|
155.82
|
|||||
|
Low Price ($)
|
137.65
|
149.36
|
185.93
|
154.60
|
132.36
|
105.07
|
|||||
|
Market Cap ($ Cr)
|
3,898.20
|
--
|
--
|
--
|
--
|
--
|
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
|
0.76
|
0.36
|
0.11
|
0.13
|
0.34
|
0.36
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
2.03
|
1.56
|
1.95
|
1.74
|
1.96
|
1.91
|
|||||
|
Quick Ratio
|
2.03
|
--
|
--
|
1.68
|
--
|
1.82
|
|||||
|
Interest Coverage
|
11.53
|
18.34
|
51.46
|
26.01
|
30.64
|
15.68
|
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 (%)
|
31.92
|
30.08
|
28.97
|
32.91
|
30.85
|
28.51
|
|||||
|
Asset Turnover
|
0.92
|
1.07
|
1.07
|
1.06
|
0.96
|
0.94
|
|||||
|
Receivable days
|
--
|
106.59
|
109.61
|
109.00
|
104.07
|
101.87
|
|||||
|
Inventory Days
|
--
|
--
|
7.42
|
7.93
|
10.61
|
11.30
|
|||||
|
Payable days
|
--
|
2.91
|
3.46
|
3.26
|
3.22
|
2.79
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
113.57
|
113.68
|
111.46
|
110.37
|