Market cap
$834 Mln
Revenue (TTM)
$3,980 Mln
P/E Ratio
8.7
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,980.40
|
3,980.40
|
4,099.70
|
4,450.60
|
4,581.10
|
4,009.50
|
|||||
|
Cost of Revenue
|
2,877.20
|
2,896.10
|
2,916.00
|
3,170.60
|
3,211.50
|
2,867.10
|
|||||
|
Gross Profit
|
1,103.20
|
1,084.30
|
1,183.70
|
1,280.00
|
1,369.60
|
1,142.40
|
|||||
|
Operating Expenses
|
868.30
|
827.50
|
879.30
|
844.20
|
960.10
|
791.50
|
|||||
|
Operating Profit (EBIT)
|
234.90
|
256.80
|
304.40
|
364.10
|
409.50
|
350.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
142.00
|
162.60
|
240.10
|
297.70
|
363.60
|
313.40
|
|||||
|
Provision for Tax
|
43.90
|
49.10
|
64.90
|
78.40
|
96.70
|
81.60
|
|||||
|
Profit after Tax (Net Income)
|
98.10
|
113.50
|
175.20
|
219.30
|
268.10
|
409.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
268.10
|
409.90
|
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
|
1,804.00
|
1,804.00
|
1,776.70
|
1,892.10
|
1,901.30
|
1,865.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,449.00
|
1,882.40
|
1,285.20
|
1,258.40
|
1,242.50
|
1,186.50
|
|||||
|
Current Liabilities
|
424.30
|
424.30
|
367.10
|
394.10
|
441.90
|
450.90
|
|||||
|
Total Liabilities
|
4,101.60
|
3,686.40
|
3,429.00
|
3,544.60
|
3,585.70
|
3,502.80
|
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
|
2,761.10
|
2,597.00
|
2,511.30
|
2,571.30
|
2,604.60
|
2,193.40
|
|||||
|
Current Assets
|
916.20
|
102.30
|
917.70
|
973.30
|
981.10
|
1,309.40
|
|||||
|
Total Assets
|
4,085.10
|
3,686.40
|
3,429.00
|
3,544.60
|
3,585.70
|
3,502.80
|
|||||
|
Total Debt*
|
1,169.40
|
1,169.40
|
1,099.90
|
1,105.20
|
1,121.80
|
1,097.40
|
|||||
|
Net Current Assets
|
508.40
|
491.90
|
550.60
|
579.20
|
539.20
|
858.50
|
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
|
--
|
327.90
|
400.00
|
456.90
|
307.80
|
193.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-343.90
|
-35.30
|
-40.50
|
-510.00
|
246.50
|
|||||
|
Cash from Financing Activities
|
--
|
-29.40
|
-333.20
|
-310.90
|
-256.50
|
-184.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
255.80
|
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 ($)
|
2.26
|
2.66
|
3.94
|
4.62
|
5.32
|
7.75
|
|||||
|
Cash EPS ($)
|
--
|
5.33
|
6.10
|
6.75
|
6.61
|
8.80
|
|||||
|
Adjusted Book Value ($)
|
--
|
42.35
|
39.93
|
39.83
|
37.72
|
35.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.70
|
8.99
|
9.62
|
6.11
|
3.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.76
|
8.20
|
8.78
|
5.36
|
3.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.88
|
5.97
|
7.29
|
8.96
|
14.48
|
|||||
|
ROE (%)
|
5.39
|
6.34
|
9.55
|
11.56
|
14.24
|
23.75
|
|||||
|
ROA (%)
|
2.41
|
3.19
|
5.02
|
6.15
|
7.56
|
12.09
|
|||||
|
EBIT Margin (%)
|
7.85
|
5.79
|
7.42
|
8.18
|
8.94
|
8.75
|
|||||
|
Net Margin (%)
|
2.46
|
2.85
|
4.27
|
4.93
|
5.85
|
10.22
|
|||||
|
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 (%)
|
-0.96
|
-0.03
|
-0.08
|
-0.03
|
0.14
|
0.14
|
|||||
|
EBIT Growth (%)
|
11.53
|
-24.34
|
-16.40
|
-11.09
|
16.70
|
24.79
|
|||||
|
Net Profit Growth (%)
|
-37.91
|
-35.22
|
-20.11
|
-18.20
|
-34.59
|
104.64
|
|||||
|
EPS Growth (%)
|
-35.61
|
-0.32
|
-0.15
|
-0.13
|
-0.31
|
1.07
|
|||||
|
Book Value Growth (%)
|
6.91
|
--
|
--
|
--
|
--
|
--
|
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
|
8.68
|
18.08
|
21.17
|
20.83
|
15.32
|
15.93
|
|||||
|
Price / Book Value
|
0.39
|
1.14
|
2.09
|
2.41
|
2.16
|
3.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.17
|
9.07
|
11.49
|
15.10
|
10.30
|
16.11
|
|||||
|
Close Price ($)
|
38.71
|
48.17
|
83.34
|
96.17
|
81.48
|
123.40
|
|||||
|
High Price ($)
|
64.29
|
95.29
|
106.42
|
97.80
|
131.89
|
131.00
|
|||||
|
Low Price ($)
|
34.59
|
39.25
|
82.04
|
63.27
|
78.26
|
79.99
|
|||||
|
Market Cap ($ Cr)
|
833.93
|
--
|
--
|
--
|
--
|
--
|
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
|
0.81
|
0.65
|
0.62
|
0.58
|
0.59
|
0.59
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.16
|
0.24
|
2.50
|
2.47
|
2.22
|
2.90
|
|||||
|
Quick Ratio
|
2.16
|
--
|
--
|
1.88
|
2.13
|
2.81
|
|||||
|
Interest Coverage
|
1.83
|
3.40
|
4.73
|
5.48
|
8.92
|
9.36
|
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 (%)
|
16.94
|
16.94
|
16.96
|
16.66
|
19.50
|
18.69
|
|||||
|
Asset Turnover
|
0.98
|
1.12
|
1.18
|
1.25
|
1.29
|
1.18
|
|||||
|
Receivable days
|
--
|
62.85
|
64.01
|
67.09
|
65.49
|
61.59
|
|||||
|
Inventory Days
|
--
|
--
|
29.03
|
15.65
|
4.61
|
4.11
|
|||||
|
Payable days
|
--
|
4.69
|
3.83
|
3.99
|
3.14
|
3.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
89.21
|
78.75
|
66.96
|
61.98
|