Market cap
$3,052 Mln
Revenue (TTM)
$4,204 Mln
P/E Ratio
195.1
P/B Ratio
2.5
Div. Yield
0.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,204.14
|
4,010.16
|
4,179.02
|
4,427.44
|
5,029.01
|
3,766.19
|
|||||
|
Cost of Revenue
|
1,942.97
|
3,919.85
|
3,829.02
|
4,416.81
|
4,455.48
|
3,359.86
|
|||||
|
Gross Profit
|
2,261.17
|
90.31
|
350.00
|
4,427.44
|
573.52
|
406.33
|
|||||
|
Operating Expenses
|
4,208.30
|
3,919.85
|
105.57
|
4,254.82
|
179.00
|
129.35
|
|||||
|
Operating Profit (EBIT)
|
29.18
|
90.31
|
244.43
|
172.62
|
394.53
|
276.98
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.59
|
5.07
|
|||||
|
Profit before Tax
|
20.66
|
83.10
|
218.71
|
186.92
|
388.30
|
273.09
|
|||||
|
Provision for Tax
|
4.37
|
23.00
|
45.35
|
44.75
|
93.66
|
62.63
|
|||||
|
Profit after Tax (Net Income)
|
16.30
|
60.10
|
173.96
|
142.16
|
298.21
|
213.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
298.21
|
213.52
|
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
|
1,267.59
|
1,295.72
|
1,314.36
|
1,242.36
|
1,151.40
|
929.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
455.11
|
500.05
|
449.38
|
541.17
|
574.42
|
480.92
|
|||||
|
Current Liabilities
|
729.58
|
656.89
|
665.99
|
701.56
|
768.47
|
702.69
|
|||||
|
Total Liabilities
|
3,181.87
|
2,452.66
|
2,429.73
|
2,485.09
|
2,494.29
|
2,112.68
|
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
|
1,745.80
|
1,826.60
|
1,754.09
|
1,600.31
|
1,504.50
|
1,336.62
|
|||||
|
Current Assets
|
706.49
|
626.06
|
675.64
|
884.78
|
989.78
|
776.05
|
|||||
|
Total Assets
|
3,181.87
|
2,452.66
|
2,429.73
|
2,485.09
|
2,494.29
|
2,112.68
|
|||||
|
Total Debt*
|
459.76
|
464.58
|
413.48
|
437.73
|
438.68
|
337.11
|
|||||
|
Net Current Assets
|
-23.09
|
-30.83
|
9.66
|
183.22
|
221.31
|
73.36
|
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
|
--
|
228.95
|
285.85
|
322.17
|
470.82
|
323.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-76.70
|
-187.28
|
-21.70
|
-261.08
|
-303.20
|
|||||
|
Cash from Financing Activities
|
--
|
-177.66
|
-233.35
|
-196.61
|
-127.98
|
-247.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
81.75
|
-227.33
|
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 ($)
|
0.68
|
2.67
|
7.30
|
5.86
|
11.86
|
8.07
|
|||||
|
Cash EPS ($)
|
--
|
10.24
|
13.56
|
11.78
|
17.43
|
12.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
57.59
|
55.18
|
51.23
|
45.79
|
35.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.18
|
12.00
|
13.29
|
18.72
|
12.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.48
|
1.92
|
3.72
|
12.14
|
9.26
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.45
|
10.21
|
8.69
|
20.88
|
17.09
|
|||||
|
ROE (%)
|
1.27
|
4.61
|
13.61
|
11.88
|
28.67
|
24.30
|
|||||
|
ROA (%)
|
0.52
|
2.46
|
7.08
|
5.71
|
12.95
|
10.97
|
|||||
|
EBIT Margin (%)
|
0.77
|
2.38
|
5.45
|
3.90
|
7.87
|
7.49
|
|||||
|
Net Margin (%)
|
0.39
|
1.50
|
4.16
|
3.21
|
5.93
|
5.66
|
|||||
|
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 (%)
|
3.70
|
-0.04
|
-0.06
|
-0.12
|
0.34
|
0.28
|
|||||
|
EBIT Growth (%)
|
-85.57
|
-58.08
|
31.91
|
-56.41
|
40.44
|
170.65
|
|||||
|
Net Profit Growth (%)
|
-89.70
|
-65.45
|
22.37
|
-52.33
|
39.66
|
200.31
|
|||||
|
EPS Growth (%)
|
-89.87
|
-0.63
|
0.25
|
-0.51
|
0.47
|
2.03
|
|||||
|
Book Value Growth (%)
|
0.97
|
--
|
--
|
--
|
--
|
--
|
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
|
195.06
|
27.77
|
12.78
|
20.50
|
5.91
|
14.86
|
|||||
|
Price / Book Value
|
2.45
|
1.29
|
1.69
|
2.35
|
1.53
|
3.41
|
|||||
|
Dividend Yield (%)
|
0.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.94
|
7.56
|
6.58
|
17.51
|
3.50
|
8.33
|
|||||
|
Close Price ($)
|
143.54
|
74.19
|
93.32
|
120.21
|
70.04
|
119.85
|
|||||
|
High Price ($)
|
176.69
|
103.63
|
153.61
|
125.48
|
124.03
|
125.00
|
|||||
|
Low Price ($)
|
59.43
|
55.19
|
91.01
|
68.23
|
65.16
|
42.46
|
|||||
|
Market Cap ($ Cr)
|
3,051.85
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.36
|
0.31
|
0.35
|
0.38
|
0.36
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.10
|
0.07
|
0.08
|
0.08
|
0.08
|
|||||
|
Current Ratio
|
0.97
|
0.95
|
1.01
|
1.26
|
1.29
|
1.10
|
|||||
|
Quick Ratio
|
0.97
|
--
|
--
|
1.23
|
1.24
|
1.05
|
|||||
|
Interest Coverage
|
4.11
|
7.72
|
25.36
|
19.37
|
51.26
|
31.64
|
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 (%)
|
11.01
|
9.91
|
11.00
|
11.44
|
10.89
|
16.07
|
|||||
|
Asset Turnover
|
1.33
|
1.64
|
1.70
|
1.78
|
2.18
|
1.94
|
|||||
|
Receivable days
|
--
|
39.02
|
42.22
|
43.49
|
41.86
|
46.15
|
|||||
|
Inventory Days
|
--
|
--
|
2.32
|
2.67
|
3.29
|
4.23
|
|||||
|
Payable days
|
--
|
15.25
|
18.45
|
20.01
|
23.82
|
26.22
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
26.09
|
26.15
|
21.33
|
24.17
|