Market cap
$10,617 Mln
Revenue (TTM)
$1,573 Mln
P/E Ratio
34.9
P/B Ratio
3.2
Div. Yield
4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,572.84
|
1,573.54
|
1,543.84
|
1,542.03
|
1,422.76
|
1,143.59
|
|||||
|
Cost of Revenue
|
1,221.41
|
607.24
|
599.34
|
584.34
|
529.20
|
447.88
|
|||||
|
Gross Profit
|
351.43
|
966.31
|
944.51
|
957.68
|
893.56
|
695.71
|
|||||
|
Operating Expenses
|
71.19
|
677.40
|
647.24
|
633.87
|
632.25
|
469.53
|
|||||
|
Operating Profit (EBIT)
|
280.24
|
288.91
|
297.26
|
323.82
|
261.31
|
226.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
42.44
|
1.22
|
|||||
|
Profit before Tax
|
341.06
|
398.92
|
173.77
|
414.20
|
664.47
|
314.27
|
|||||
|
Provision for Tax
|
4.44
|
4.02
|
2.93
|
3.65
|
2.97
|
1.89
|
|||||
|
Profit after Tax (Net Income)
|
326.21
|
384.46
|
163.29
|
403.31
|
653.61
|
303.91
|
|||||
|
Minority Interest
|
-8.49
|
-10.44
|
-7.55
|
-7.16
|
-7.90
|
-8.47
|
|||||
|
Consolidated Profit
|
264.40
|
383.64
|
163.00
|
402.66
|
652.62
|
303.91
|
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
|
3,802.12
|
4,362.52
|
4,675.20
|
4,980.76
|
4,986.62
|
4,266.26
|
|||||
|
Minority Interest
|
-8.49
|
--
|
--
|
--
|
70.30
|
68.77
|
|||||
|
Non-Current Liabilities
|
5,576.60
|
4,149.30
|
3,697.70
|
3,902.42
|
3,818.47
|
3,363.42
|
|||||
|
Current Liabilities
|
1.17
|
455.44
|
407.26
|
429.54
|
452.55
|
347.11
|
|||||
|
Total Liabilities
|
9,457.25
|
9,042.99
|
8,852.14
|
9,383.74
|
9,327.94
|
7,976.78
|
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
|
9,392.59
|
9,008.90
|
8,810.94
|
9,103.19
|
9,297.13
|
7,339.14
|
|||||
|
Current Assets
|
52.77
|
46.13
|
41.20
|
279.95
|
30.80
|
637.64
|
|||||
|
Total Assets
|
9,508.85
|
9,042.99
|
8,852.14
|
9,383.74
|
9,327.94
|
7,976.78
|
|||||
|
Total Debt*
|
4,848.33
|
3,900.79
|
3,485.59
|
3,715.44
|
3,680.91
|
3,556.67
|
|||||
|
Net Current Assets
|
--
|
-409.31
|
-366.06
|
-149.59
|
-379.75
|
290.53
|
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
|
--
|
826.62
|
774.88
|
794.95
|
744.71
|
577.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-499.54
|
-285.23
|
-127.13
|
-1,456.18
|
-804.39
|
|||||
|
Cash from Financing Activities
|
--
|
-322.05
|
-725.49
|
-417.21
|
109.93
|
421.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-601.54
|
194.45
|
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 ($)
|
3.03
|
3.54
|
1.50
|
3.66
|
6.03
|
2.88
|
|||||
|
Cash EPS ($)
|
--
|
9.17
|
6.87
|
8.89
|
11.35
|
6.87
|
|||||
|
Adjusted Book Value ($)
|
--
|
40.16
|
43.08
|
45.15
|
45.97
|
40.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.61
|
7.14
|
7.21
|
6.87
|
5.48
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.56
|
3.51
|
3.48
|
2.72
|
1.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.68
|
1.94
|
4.65
|
7.93
|
4.19
|
|||||
|
ROE (%)
|
7.78
|
8.51
|
3.38
|
8.09
|
14.13
|
7.81
|
|||||
|
ROA (%)
|
3.34
|
4.30
|
1.79
|
4.31
|
7.55
|
4.01
|
|||||
|
EBIT Margin (%)
|
31.07
|
34.14
|
19.66
|
35.51
|
18.49
|
35.99
|
|||||
|
Net Margin (%)
|
20.74
|
24.43
|
10.58
|
26.15
|
44.61
|
26.55
|
|||||
|
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 (%)
|
0.78
|
0.02
|
0.00
|
0.08
|
0.24
|
0.10
|
|||||
|
EBIT Growth (%)
|
62.55
|
76.94
|
-44.56
|
108.19
|
-36.09
|
85.33
|
|||||
|
Net Profit Growth (%)
|
114.20
|
135.44
|
-59.51
|
-38.30
|
115.07
|
145.26
|
|||||
|
EPS Growth (%)
|
111.59
|
1.35
|
-0.59
|
-0.39
|
1.09
|
1.31
|
|||||
|
Book Value Growth (%)
|
-11.42
|
--
|
--
|
--
|
--
|
--
|
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
|
34.85
|
31.10
|
77.11
|
27.16
|
18.57
|
62.00
|
|||||
|
Price / Book Value
|
3.23
|
2.74
|
2.69
|
2.20
|
2.43
|
4.42
|
|||||
|
Dividend Yield (%)
|
4.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.43
|
13.79
|
18.13
|
12.84
|
18.81
|
26.16
|
|||||
|
Close Price ($)
|
114.49
|
110.08
|
116.04
|
99.29
|
111.88
|
178.68
|
|||||
|
High Price ($)
|
116.75
|
126.55
|
127.69
|
127.60
|
180.37
|
180.37
|
|||||
|
Low Price ($)
|
96.53
|
97.17
|
90.50
|
82.81
|
107.90
|
94.59
|
|||||
|
Market Cap ($ Cr)
|
10,616.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.89
|
0.75
|
0.75
|
0.74
|
0.83
|
|||||
|
Short term debt to equity ratio
|
--
|
0.27
|
0.00
|
0.11
|
0.01
|
0.09
|
|||||
|
Current Ratio
|
45.10
|
0.10
|
0.10
|
0.65
|
0.07
|
1.84
|
|||||
|
Quick Ratio
|
45.10
|
--
|
--
|
0.65
|
--
|
-0.02
|
|||||
|
Interest Coverage
|
3.31
|
3.89
|
2.34
|
4.11
|
2.32
|
4.23
|
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 (%)
|
0.51
|
0.56
|
0.58
|
0.77
|
0.94
|
1.63
|
|||||
|
Asset Turnover
|
0.16
|
0.18
|
0.17
|
0.16
|
0.16
|
0.15
|
|||||
|
Receivable days
|
--
|
2.07
|
2.47
|
2.99
|
4.11
|
6.20
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
443.96
|
447.89
|
|||||
|
Payable days
|
--
|
139.33
|
133.40
|
135.63
|
139.08
|
149.75
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-130.92
|
-132.64
|
308.99
|
304.34
|