Market cap
$8,101 Mln
Revenue (TTM)
$3,933 Mln
P/E Ratio
23.2
P/B Ratio
3.2
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,933.24
|
3,777.18
|
3,582.89
|
3,487.45
|
3,322.25
|
3,227.22
|
|||||
|
Cost of Revenue
|
2,821.69
|
2,659.81
|
2,227.38
|
2,224.05
|
2,158.41
|
2,070.54
|
|||||
|
Gross Profit
|
1,111.55
|
1,117.37
|
1,355.51
|
1,263.40
|
1,163.84
|
1,156.68
|
|||||
|
Operating Expenses
|
625.05
|
605.04
|
859.01
|
859.38
|
784.57
|
809.34
|
|||||
|
Operating Profit (EBIT)
|
486.55
|
512.34
|
496.50
|
404.02
|
379.27
|
347.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
454.47
|
491.38
|
469.77
|
374.83
|
334.70
|
321.66
|
|||||
|
Provision for Tax
|
91.59
|
98.88
|
95.59
|
90.65
|
95.15
|
78.02
|
|||||
|
Profit after Tax (Net Income)
|
362.52
|
392.79
|
374.54
|
284.49
|
239.29
|
244.10
|
|||||
|
Minority Interest
|
0.08
|
0.29
|
0.36
|
-0.20
|
-0.27
|
0.46
|
|||||
|
Consolidated Profit
|
202.27
|
392.79
|
374.54
|
284.49
|
239.29
|
244.10
|
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
|
2,628.29
|
2,668.10
|
2,471.89
|
2,306.82
|
2,053.94
|
1,969.41
|
|||||
|
Minority Interest
|
0.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,294.50
|
1,374.05
|
878.07
|
879.28
|
1,218.08
|
1,174.27
|
|||||
|
Current Liabilities
|
1,136.55
|
1,166.44
|
1,068.28
|
1,251.31
|
917.18
|
982.49
|
|||||
|
Total Liabilities
|
6,269.76
|
5,252.72
|
4,432.28
|
4,451.89
|
4,203.46
|
4,141.36
|
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
|
3,298.40
|
3,359.16
|
2,953.90
|
2,902.61
|
2,773.17
|
2,783.16
|
|||||
|
Current Assets
|
1,834.82
|
1,893.56
|
1,478.38
|
1,549.28
|
1,430.29
|
1,358.21
|
|||||
|
Total Assets
|
6,968.03
|
5,252.72
|
4,432.28
|
4,451.89
|
4,203.46
|
4,141.36
|
|||||
|
Total Debt*
|
1,427.34
|
1,530.90
|
1,076.07
|
1,184.68
|
1,221.57
|
1,244.66
|
|||||
|
Net Current Assets
|
--
|
727.12
|
410.10
|
297.97
|
513.12
|
375.72
|
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
|
--
|
570.00
|
643.41
|
575.24
|
478.62
|
363.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-330.64
|
-396.72
|
-324.46
|
-295.64
|
-457.24
|
|||||
|
Cash from Financing Activities
|
--
|
-78.26
|
-225.34
|
-171.55
|
-162.10
|
-81.52
|
|||||
|
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 ($)
|
5.53
|
5.97
|
5.51
|
4.24
|
3.60
|
3.62
|
|||||
|
Cash EPS ($)
|
5.50
|
10.34
|
9.40
|
7.86
|
7.12
|
7.10
|
|||||
|
Adjusted Book Value ($)
|
41.33
|
40.55
|
36.39
|
34.36
|
30.91
|
29.21
|
|||||
|
Dividend per Share ($)
|
1.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.66
|
9.47
|
8.57
|
7.20
|
5.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.55
|
5.14
|
3.83
|
2.45
|
0.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.14
|
10.64
|
8.41
|
7.37
|
7.76
|
|||||
|
ROE (%)
|
13.69
|
15.28
|
15.68
|
13.05
|
11.89
|
12.78
|
|||||
|
ROA (%)
|
5.49
|
8.11
|
8.43
|
6.57
|
5.74
|
6.00
|
|||||
|
EBIT Margin (%)
|
13.09
|
14.41
|
14.34
|
11.91
|
11.31
|
10.91
|
|||||
|
Net Margin (%)
|
9.22
|
10.40
|
10.45
|
8.16
|
7.20
|
7.56
|
|||||
|
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 (%)
|
8.93
|
0.05
|
0.03
|
0.05
|
0.03
|
0.10
|
|||||
|
EBIT Growth (%)
|
-4.41
|
5.93
|
23.70
|
10.52
|
6.75
|
4.78
|
|||||
|
Net Profit Growth (%)
|
-7.46
|
4.87
|
31.65
|
18.89
|
-1.97
|
14.04
|
|||||
|
EPS Growth (%)
|
-4.64
|
0.08
|
0.30
|
0.18
|
-0.01
|
0.14
|
|||||
|
Book Value Growth (%)
|
1.18
|
--
|
--
|
--
|
--
|
--
|
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
|
23.17
|
20.43
|
28.49
|
29.17
|
30.54
|
33.83
|
|||||
|
Price / Book Value
|
3.15
|
3.01
|
4.32
|
3.60
|
3.56
|
4.19
|
|||||
|
Dividend Yield (%)
|
1.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.51
|
11.00
|
14.82
|
13.95
|
13.62
|
15.99
|
|||||
|
Close Price ($)
|
125.20
|
121.96
|
157.10
|
123.62
|
109.98
|
122.48
|
|||||
|
High Price ($)
|
164.28
|
164.28
|
178.03
|
133.79
|
124.14
|
158.97
|
|||||
|
Low Price ($)
|
103.23
|
103.23
|
122.29
|
107.89
|
90.23
|
112.37
|
|||||
|
Market Cap ($ Cr)
|
8,100.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.57
|
0.44
|
0.51
|
0.59
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.13
|
0.14
|
0.20
|
0.06
|
0.15
|
|||||
|
Current Ratio
|
1.61
|
1.62
|
1.38
|
1.24
|
1.56
|
1.38
|
|||||
|
Quick Ratio
|
1.10
|
1.16
|
0.95
|
0.83
|
1.03
|
0.93
|
|||||
|
Interest Coverage
|
8.16
|
10.32
|
11.70
|
10.27
|
9.20
|
11.62
|
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 (%)
|
22.82
|
21.28
|
18.37
|
19.44
|
20.38
|
20.80
|
|||||
|
Asset Turnover
|
0.60
|
0.78
|
0.81
|
0.81
|
0.80
|
0.79
|
|||||
|
Receivable days
|
--
|
70.68
|
68.09
|
70.95
|
74.12
|
70.06
|
|||||
|
Inventory Days
|
--
|
68.64
|
79.93
|
82.10
|
78.54
|
72.40
|
|||||
|
Payable days
|
--
|
43.70
|
51.21
|
53.28
|
51.24
|
46.66
|
|||||
|
Cash Conversion Cycle
|
--
|
95.61
|
96.81
|
99.77
|
101.42
|
95.80
|