Market cap
$2,001 Mln
Revenue (TTM)
$1,662 Mln
P/E Ratio
19.7
P/B Ratio
1.7
Div. Yield
0.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,661.57
|
1,603.72
|
1,628.51
|
1,689.65
|
1,513.62
|
1,334.22
|
|||||
|
Cost of Revenue
|
1,259.23
|
1,205.90
|
1,216.03
|
1,236.01
|
1,137.10
|
999.71
|
|||||
|
Gross Profit
|
402.35
|
397.82
|
412.49
|
453.64
|
376.52
|
334.51
|
|||||
|
Operating Expenses
|
254.35
|
246.20
|
247.68
|
255.68
|
227.93
|
217.58
|
|||||
|
Operating Profit (EBIT)
|
148.00
|
151.61
|
164.81
|
197.97
|
148.59
|
116.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.08
|
3.09
|
|||||
|
Profit before Tax
|
136.90
|
139.51
|
149.63
|
175.12
|
134.31
|
109.50
|
|||||
|
Provision for Tax
|
35.89
|
35.71
|
33.70
|
38.96
|
32.38
|
29.25
|
|||||
|
Profit after Tax (Net Income)
|
101.02
|
103.80
|
115.93
|
136.16
|
101.93
|
80.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
40.90
|
103.80
|
115.93
|
136.16
|
101.93
|
80.25
|
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
|
1,188.11
|
1,148.70
|
1,018.25
|
932.76
|
785.36
|
705.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
309.40
|
239.55
|
241.72
|
262.70
|
332.64
|
307.52
|
|||||
|
Current Liabilities
|
226.09
|
218.37
|
190.31
|
213.93
|
190.51
|
192.56
|
|||||
|
Total Liabilities
|
1,949.70
|
1,606.62
|
1,450.28
|
1,409.39
|
1,308.51
|
1,205.74
|
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
|
730.91
|
608.52
|
592.78
|
605.43
|
581.30
|
593.57
|
|||||
|
Current Assets
|
992.70
|
998.09
|
857.50
|
803.96
|
727.21
|
612.17
|
|||||
|
Total Assets
|
2,716.30
|
1,606.62
|
1,450.28
|
1,409.39
|
1,308.51
|
1,205.74
|
|||||
|
Total Debt*
|
273.06
|
220.29
|
226.93
|
240.57
|
306.64
|
274.21
|
|||||
|
Net Current Assets
|
--
|
779.73
|
667.19
|
590.03
|
536.70
|
419.60
|
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
|
--
|
177.54
|
209.78
|
131.15
|
14.53
|
49.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-46.19
|
-22.18
|
-52.62
|
-31.74
|
-33.44
|
|||||
|
Cash from Financing Activities
|
--
|
-30.79
|
-31.97
|
-76.88
|
24.46
|
-23.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
7.25
|
-8.08
|
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 ($)
|
8.35
|
8.59
|
9.63
|
11.35
|
8.54
|
6.74
|
|||||
|
Cash EPS ($)
|
--
|
13.18
|
14.03
|
15.38
|
12.45
|
10.48
|
|||||
|
Adjusted Book Value ($)
|
--
|
95.11
|
84.55
|
77.73
|
65.78
|
59.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
14.70
|
17.42
|
10.93
|
1.22
|
4.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
12.16
|
15.34
|
7.78
|
-1.40
|
2.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.94
|
9.59
|
12.02
|
9.84
|
8.43
|
|||||
|
ROE (%)
|
8.65
|
9.58
|
11.88
|
15.85
|
13.67
|
11.97
|
|||||
|
ROA (%)
|
4.51
|
6.79
|
8.11
|
10.02
|
8.11
|
6.90
|
|||||
|
EBIT Margin (%)
|
8.87
|
9.63
|
10.45
|
11.91
|
9.82
|
9.00
|
|||||
|
Net Margin (%)
|
6.08
|
6.47
|
7.12
|
8.06
|
6.73
|
6.00
|
|||||
|
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 (%)
|
4.07
|
-0.02
|
-0.04
|
0.12
|
0.13
|
0.15
|
|||||
|
EBIT Growth (%)
|
-12.59
|
-9.28
|
-15.42
|
35.34
|
23.86
|
25.56
|
|||||
|
Net Profit Growth (%)
|
-14.67
|
-10.46
|
-14.86
|
33.59
|
27.02
|
38.82
|
|||||
|
EPS Growth (%)
|
-14.99
|
-0.11
|
-0.15
|
0.33
|
0.27
|
0.38
|
|||||
|
Book Value Growth (%)
|
6.26
|
--
|
--
|
--
|
--
|
--
|
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
|
19.74
|
19.53
|
19.31
|
18.52
|
16.59
|
21.82
|
|||||
|
Price / Book Value
|
1.66
|
1.76
|
2.20
|
2.70
|
2.15
|
2.48
|
|||||
|
Dividend Yield (%)
|
0.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.67
|
9.79
|
10.16
|
10.88
|
9.98
|
12.06
|
|||||
|
Close Price ($)
|
164.49
|
167.87
|
185.91
|
210.19
|
141.60
|
147.18
|
|||||
|
High Price ($)
|
233.29
|
233.29
|
231.40
|
215.42
|
160.71
|
165.98
|
|||||
|
Low Price ($)
|
145.76
|
156.30
|
163.74
|
139.44
|
108.35
|
134.54
|
|||||
|
Market Cap ($ Cr)
|
2,000.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.19
|
0.22
|
0.26
|
0.39
|
0.39
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.02
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
4.39
|
4.57
|
4.51
|
3.76
|
3.82
|
3.18
|
|||||
|
Quick Ratio
|
2.48
|
2.82
|
2.70
|
1.99
|
1.97
|
1.51
|
|||||
|
Interest Coverage
|
5.66
|
10.38
|
8.28
|
7.71
|
10.35
|
11.40
|
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 (%)
|
21.19
|
18.30
|
18.77
|
21.43
|
21.04
|
17.96
|
|||||
|
Asset Turnover
|
0.74
|
1.05
|
1.14
|
1.24
|
1.20
|
1.15
|
|||||
|
Receivable days
|
--
|
68.24
|
74.88
|
73.56
|
67.34
|
62.29
|
|||||
|
Inventory Days
|
--
|
110.04
|
108.26
|
107.87
|
108.16
|
102.92
|
|||||
|
Payable days
|
--
|
31.75
|
27.66
|
29.14
|
31.95
|
32.28
|
|||||
|
Cash Conversion Cycle
|
--
|
146.53
|
155.48
|
152.28
|
143.56
|
132.94
|