Market cap
$2,205 Mln
Revenue (TTM)
$2,147 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,147.20
|
2,072.60
|
2,118.50
|
2,169.90
|
2,125.50
|
1,858.30
|
|||||
|
Cost of Revenue
|
1,622.00
|
1,566.00
|
1,582.90
|
1,673.50
|
1,673.20
|
1,422.40
|
|||||
|
Gross Profit
|
526.40
|
506.60
|
535.60
|
2,169.90
|
452.30
|
435.90
|
|||||
|
Operating Expenses
|
533.90
|
219.50
|
250.10
|
21.20
|
199.80
|
195.10
|
|||||
|
Operating Profit (EBIT)
|
-7.50
|
287.10
|
285.50
|
171.80
|
252.50
|
240.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-12.50
|
6.60
|
|||||
|
Profit before Tax
|
-75.90
|
-9.10
|
230.30
|
107.70
|
158.40
|
205.10
|
|||||
|
Provision for Tax
|
-13.20
|
4.90
|
59.40
|
23.70
|
32.10
|
36.60
|
|||||
|
Profit after Tax (Net Income)
|
-67.30
|
-18.40
|
167.10
|
84.10
|
122.20
|
164.40
|
|||||
|
Minority Interest
|
-4.60
|
-4.40
|
-3.80
|
-4.70
|
-4.10
|
-4.10
|
|||||
|
Consolidated Profit
|
80.10
|
-18.40
|
167.10
|
84.10
|
122.20
|
164.40
|
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
|
1,544.90
|
1,713.40
|
1,747.00
|
1,652.00
|
1,579.50
|
1,539.30
|
|||||
|
Minority Interest
|
-4.60
|
--
|
--
|
--
|
33.70
|
40.20
|
|||||
|
Non-Current Liabilities
|
1,089.90
|
1,163.90
|
1,213.00
|
1,202.60
|
1,285.80
|
1,374.90
|
|||||
|
Current Liabilities
|
828.50
|
555.40
|
397.70
|
457.30
|
502.60
|
419.80
|
|||||
|
Total Liabilities
|
4,323.70
|
3,469.00
|
3,393.90
|
3,346.60
|
3,401.60
|
3,374.20
|
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
|
2,311.50
|
2,313.40
|
2,262.90
|
2,247.60
|
2,331.10
|
2,345.70
|
|||||
|
Current Assets
|
1,183.70
|
1,155.60
|
1,131.00
|
1,099.00
|
1,070.50
|
1,029.10
|
|||||
|
Total Assets
|
4,323.70
|
3,469.00
|
3,393.90
|
3,346.60
|
3,401.60
|
3,374.20
|
|||||
|
Total Debt*
|
964.90
|
1,045.80
|
1,024.40
|
1,065.90
|
1,119.70
|
1,075.90
|
|||||
|
Net Current Assets
|
355.20
|
600.20
|
733.30
|
641.70
|
572.20
|
609.30
|
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
|
--
|
193.70
|
236.40
|
233.60
|
105.70
|
232.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-122.80
|
-94.50
|
-91.70
|
82.30
|
-278.60
|
|||||
|
Cash from Financing Activities
|
--
|
-89.30
|
-110.40
|
-71.70
|
-34.10
|
5.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-30.00
|
-68.20
|
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 ($)
|
-2.17
|
-0.59
|
5.17
|
2.59
|
3.76
|
4.91
|
|||||
|
Cash EPS ($)
|
-2.22
|
2.34
|
8.11
|
5.50
|
6.66
|
7.73
|
|||||
|
Adjusted Book Value ($)
|
49.63
|
55.09
|
54.09
|
50.83
|
48.60
|
45.95
|
|||||
|
Dividend per Share ($)
|
0.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.23
|
7.32
|
7.19
|
3.25
|
6.94
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.78
|
4.55
|
4.31
|
0.72
|
4.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.67
|
6.09
|
3.10
|
4.60
|
6.48
|
|||||
|
ROE (%)
|
-4.41
|
-1.06
|
9.83
|
5.21
|
7.84
|
10.96
|
|||||
|
ROA (%)
|
-1.61
|
-0.54
|
4.96
|
2.49
|
3.61
|
4.99
|
|||||
|
EBIT Margin (%)
|
-0.99
|
2.45
|
13.49
|
7.92
|
9.60
|
13.07
|
|||||
|
Net Margin (%)
|
-3.13
|
-0.89
|
7.89
|
3.88
|
5.78
|
8.82
|
|||||
|
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 (%)
|
4.06
|
-0.02
|
-0.02
|
0.02
|
0.14
|
0.17
|
|||||
|
EBIT Growth (%)
|
-130.20
|
-82.26
|
66.36
|
-15.78
|
-16.01
|
36.38
|
|||||
|
Net Profit Growth (%)
|
-4,693.33
|
-111.01
|
98.69
|
-31.18
|
-25.67
|
46.26
|
|||||
|
EPS Growth (%)
|
-5,489.12
|
-1.11
|
1.00
|
-0.31
|
-0.23
|
0.49
|
|||||
|
Book Value Growth (%)
|
-5.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-103.02
|
14.73
|
27.56
|
16.15
|
14.91
|
|||||
|
Price / Book Value
|
1.43
|
1.11
|
1.41
|
1.40
|
1.25
|
1.59
|
|||||
|
Dividend Yield (%)
|
0.66
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
44.08
|
16.77
|
8.00
|
17.82
|
9.24
|
9.34
|
|||||
|
Close Price ($)
|
73.97
|
60.95
|
76.21
|
71.31
|
60.72
|
73.15
|
|||||
|
High Price ($)
|
84.34
|
78.23
|
90.30
|
73.57
|
75.65
|
88.62
|
|||||
|
Low Price ($)
|
53.94
|
49.54
|
64.79
|
48.61
|
49.38
|
61.07
|
|||||
|
Market Cap ($ Cr)
|
2,205.47
|
--
|
--
|
--
|
--
|
--
|
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
|
0.62
|
0.61
|
0.59
|
0.65
|
0.71
|
0.70
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.07
|
0.09
|
0.06
|
|||||
|
Current Ratio
|
1.43
|
2.08
|
2.84
|
2.40
|
2.13
|
2.45
|
|||||
|
Quick Ratio
|
1.00
|
1.45
|
1.98
|
1.69
|
1.44
|
1.74
|
|||||
|
Interest Coverage
|
-0.38
|
0.85
|
4.59
|
2.90
|
4.31
|
5.98
|
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 (%)
|
19.22
|
19.30
|
18.18
|
18.39
|
19.01
|
19.79
|
|||||
|
Asset Turnover
|
0.51
|
0.60
|
0.63
|
0.64
|
0.63
|
0.56
|
|||||
|
Receivable days
|
--
|
69.20
|
67.61
|
67.59
|
66.31
|
72.41
|
|||||
|
Inventory Days
|
--
|
80.74
|
77.01
|
73.57
|
70.63
|
70.17
|
|||||
|
Payable days
|
--
|
43.55
|
43.17
|
41.74
|
42.56
|
44.22
|
|||||
|
Cash Conversion Cycle
|
--
|
106.39
|
101.45
|
99.42
|
94.39
|
98.36
|