Market cap
$4,850 Mln
Revenue (TTM)
$1,653 Mln
P/E Ratio
9.1
P/B Ratio
1
Div. Yield
2.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,653.04
|
1,247.25
|
1,290.65
|
1,240.59
|
1,190.73
|
1,329.01
|
|||||
|
Cost of Revenue
|
340.93
|
96.10
|
63.07
|
386.07
|
-231.96
|
153.62
|
|||||
|
Gross Profit
|
1,312.11
|
1,151.15
|
1,227.58
|
854.52
|
1,422.69
|
1,175.39
|
|||||
|
Operating Expenses
|
587.53
|
387.50
|
456.29
|
438.32
|
469.91
|
410.56
|
|||||
|
Operating Profit (EBIT)
|
724.07
|
763.15
|
771.29
|
767.49
|
952.78
|
764.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
724.07
|
763.15
|
771.29
|
767.49
|
952.78
|
764.83
|
|||||
|
Provision for Tax
|
164.58
|
164.99
|
166.85
|
164.37
|
209.85
|
164.16
|
|||||
|
Profit after Tax (Net Income)
|
536.45
|
582.80
|
604.44
|
603.12
|
742.93
|
600.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
296.29
|
582.64
|
604.44
|
603.12
|
742.93
|
600.67
|
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
|
4,808.48
|
4,781.51
|
4,623.86
|
4,397.81
|
3,919.33
|
5,941.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,355.30
|
1,605.07
|
3,882.00
|
2,008.63
|
2,548.03
|
1,897.97
|
|||||
|
Current Liabilities
|
3,462.85
|
1,735.82
|
158.13
|
1,187.50
|
596.37
|
1,059.87
|
|||||
|
Total Liabilities
|
14,119.17
|
8,122.40
|
8,663.99
|
7,593.93
|
7,063.73
|
7,839.19
|
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
|
414.84
|
696.16
|
1,870.52
|
725.61
|
86.27
|
6,604.06
|
|||||
|
Current Assets
|
119.05
|
7,426.24
|
6,793.47
|
6,868.32
|
5,869.51
|
343.06
|
|||||
|
Total Assets
|
10,775.37
|
8,122.40
|
8,663.99
|
7,593.93
|
7,063.73
|
7,839.19
|
|||||
|
Total Debt*
|
1,232.00
|
1,131.24
|
2,344.60
|
1,581.95
|
1,674.22
|
1,708.60
|
|||||
|
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
|
--
|
119.86
|
-663.57
|
529.43
|
388.30
|
557.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
127.29
|
327.75
|
-300.84
|
-5.18
|
-1.86
|
|||||
|
Cash from Financing Activities
|
--
|
-243.10
|
357.23
|
-265.09
|
-479.18
|
-496.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
3.90
|
4.22
|
3.98
|
3.84
|
4.62
|
3.32
|
|||||
|
Cash EPS ($)
|
4.05
|
4.56
|
4.50
|
3.87
|
4.65
|
3.34
|
|||||
|
Adjusted Book Value ($)
|
36.00
|
34.65
|
30.44
|
27.97
|
24.37
|
32.80
|
|||||
|
Dividend per Share ($)
|
2.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.87
|
-4.37
|
3.37
|
2.41
|
3.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.84
|
-4.39
|
3.26
|
2.30
|
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 (%)
|
--
|
9.05
|
9.34
|
10.42
|
11.22
|
7.76
|
|||||
|
ROE (%)
|
11.19
|
12.39
|
13.40
|
14.50
|
15.07
|
9.93
|
|||||
|
ROA (%)
|
3.90
|
6.94
|
7.44
|
8.23
|
9.97
|
7.61
|
|||||
|
EBIT Margin (%)
|
35.28
|
66.44
|
67.80
|
61.86
|
87.11
|
63.90
|
|||||
|
Net Margin (%)
|
32.45
|
46.73
|
46.83
|
48.62
|
62.39
|
45.20
|
|||||
|
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 (%)
|
29.97
|
-0.03
|
0.04
|
0.04
|
-0.10
|
-0.08
|
|||||
|
EBIT Growth (%)
|
-32.16
|
-5.29
|
14.01
|
-26.01
|
22.13
|
54.25
|
|||||
|
Net Profit Growth (%)
|
-8.54
|
-3.58
|
0.22
|
-18.82
|
23.68
|
52.60
|
|||||
|
EPS Growth (%)
|
-1.93
|
0.06
|
0.04
|
-0.17
|
0.39
|
0.64
|
|||||
|
Book Value Growth (%)
|
8.66
|
--
|
--
|
--
|
--
|
--
|
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
|
9.05
|
8.52
|
7.97
|
7.44
|
4.13
|
6.37
|
|||||
|
Price / Book Value
|
0.99
|
1.04
|
1.04
|
1.02
|
0.78
|
0.64
|
|||||
|
Dividend Yield (%)
|
2.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.22
|
1.60
|
0.26
|
-0.66
|
-0.74
|
|||||
|
Close Price ($)
|
37.67
|
35.99
|
31.72
|
28.55
|
19.07
|
21.13
|
|||||
|
High Price ($)
|
38.84
|
38.84
|
37.83
|
29.01
|
24.84
|
25.31
|
|||||
|
Low Price ($)
|
31.50
|
29.32
|
26.11
|
18.25
|
17.84
|
19.10
|
|||||
|
Market Cap ($ Cr)
|
4,850.17
|
--
|
--
|
--
|
--
|
--
|
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
|
0.24
|
0.51
|
0.36
|
0.43
|
0.29
|
|||||
|
Short term debt to equity ratio
|
0.11
|
0.01
|
0.01
|
0.24
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
0.03
|
4.28
|
42.96
|
5.78
|
9.84
|
0.32
|
|||||
|
Quick Ratio
|
0.03
|
--
|
--
|
10.85
|
2.56
|
1.31
|
|||||
|
Interest Coverage
|
10.43
|
12.64
|
8.43
|
8.56
|
12.28
|
10.06
|
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 (%)
|
49.13
|
28.16
|
12.75
|
12.07
|
12.22
|
14.44
|
|||||
|
Asset Turnover
|
0.12
|
0.15
|
0.16
|
0.17
|
0.16
|
0.17
|
|||||
|
Receivable days
|
--
|
75.51
|
44.47
|
43.46
|
51.74
|
53.10
|
|||||
|
Inventory Days
|
--
|
--
|
-34,847.14
|
-792.38
|
-2,596.32
|
-2,423.55
|
|||||
|
Payable days
|
--
|
--
|
756.08
|
133.69
|
-299.29
|
602.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-35,558.75
|
-882.61
|
-2,245.29
|
-2,972.74
|