Market cap
$1,680 Mln
Revenue (TTM)
$619 Mln
P/E Ratio
12.1
P/B Ratio
1.5
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
618.96
|
596.75
|
587.78
|
535.62
|
365.61
|
293.76
|
|||||
|
Cost of Revenue
|
242.08
|
252.29
|
267.17
|
208.94
|
69.74
|
25.41
|
|||||
|
Gross Profit
|
376.88
|
344.46
|
320.61
|
326.68
|
295.88
|
268.36
|
|||||
|
Operating Expenses
|
221.29
|
208.56
|
198.03
|
200.06
|
182.33
|
146.89
|
|||||
|
Operating Profit (EBIT)
|
155.59
|
135.90
|
122.58
|
126.83
|
113.55
|
121.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
154.52
|
135.90
|
122.58
|
126.62
|
113.55
|
121.47
|
|||||
|
Provision for Tax
|
12.50
|
8.71
|
8.73
|
13.06
|
14.48
|
22.56
|
|||||
|
Profit after Tax (Net Income)
|
142.01
|
127.19
|
113.85
|
113.56
|
99.07
|
98.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
99.07
|
98.91
|
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
|
1,149.76
|
1,112.31
|
997.39
|
886.60
|
772.72
|
5,929.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8,361.98
|
8,460.51
|
965.66
|
1,136.79
|
1,062.27
|
167.01
|
|||||
|
Current Liabilities
|
8.91
|
2.65
|
7,062.99
|
6,515.51
|
6,113.85
|
4,520.49
|
|||||
|
Total Liabilities
|
9,529.55
|
9,575.47
|
9,026.03
|
8,538.89
|
7,948.84
|
6,096.13
|
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
|
145.66
|
146.68
|
8,493.25
|
8,007.03
|
7,449.88
|
972.16
|
|||||
|
Current Assets
|
111.34
|
76.49
|
532.78
|
531.87
|
498.96
|
494.26
|
|||||
|
Total Assets
|
9,631.99
|
9,575.47
|
9,026.03
|
8,538.89
|
7,948.84
|
6,096.13
|
|||||
|
Total Debt*
|
402.32
|
617.87
|
567.73
|
716.80
|
825.89
|
396.21
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
421.54
|
444.54
|
376.32
|
118.70
|
88.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-854.71
|
-845.23
|
-749.27
|
-634.69
|
-411.77
|
|||||
|
Cash from Financing Activities
|
--
|
417.93
|
395.30
|
410.35
|
538.23
|
299.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
22.23
|
-23.84
|
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 ($)
|
8.50
|
7.59
|
6.69
|
6.73
|
5.81
|
6.24
|
|||||
|
Cash EPS ($)
|
--
|
8.32
|
7.35
|
7.39
|
5.98
|
6.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
66.38
|
58.59
|
52.54
|
45.33
|
374.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
25.16
|
26.11
|
22.30
|
6.96
|
5.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
21.13
|
23.50
|
21.41
|
5.01
|
4.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.72
|
7.19
|
7.09
|
2.50
|
1.61
|
|||||
|
ROE (%)
|
12.56
|
12.06
|
12.09
|
13.69
|
2.96
|
1.73
|
|||||
|
ROA (%)
|
1.48
|
1.37
|
1.30
|
1.38
|
1.41
|
1.68
|
|||||
|
EBIT Margin (%)
|
18.59
|
22.77
|
20.85
|
23.64
|
31.06
|
41.35
|
|||||
|
Net Margin (%)
|
22.94
|
21.31
|
19.37
|
21.20
|
27.10
|
33.67
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
8.48
|
0.02
|
0.10
|
0.47
|
0.24
|
-0.04
|
|||||
|
EBIT Growth (%)
|
-3.89
|
10.87
|
-3.19
|
11.51
|
-6.52
|
65.74
|
|||||
|
Net Profit Growth (%)
|
25.87
|
11.72
|
0.26
|
14.63
|
0.16
|
63.26
|
|||||
|
EPS Growth (%)
|
28.15
|
0.14
|
-0.01
|
0.16
|
-0.07
|
0.65
|
|||||
|
Book Value Growth (%)
|
12.87
|
--
|
--
|
--
|
--
|
--
|
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
|
12.12
|
10.97
|
12.06
|
8.68
|
8.54
|
8.97
|
|||||
|
Price / Book Value
|
1.46
|
1.25
|
1.38
|
1.11
|
1.10
|
0.15
|
|||||
|
Dividend Yield (%)
|
0.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
12.35
|
10.64
|
8.68
|
9.71
|
6.46
|
|||||
|
Close Price ($)
|
97.35
|
83.30
|
80.64
|
58.39
|
49.64
|
56.00
|
|||||
|
High Price ($)
|
98.76
|
88.16
|
96.08
|
61.03
|
62.85
|
61.19
|
|||||
|
Low Price ($)
|
66.65
|
60.83
|
53.22
|
35.14
|
46.83
|
37.71
|
|||||
|
Market Cap ($ Cr)
|
1,679.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.56
|
0.57
|
0.81
|
1.07
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.17
|
0.00
|
|||||
|
Current Ratio
|
12.50
|
28.87
|
0.08
|
0.08
|
0.08
|
0.11
|
|||||
|
Quick Ratio
|
12.50
|
--
|
--
|
1.06
|
0.12
|
0.14
|
|||||
|
Interest Coverage
|
1.69
|
0.58
|
0.49
|
0.66
|
1.85
|
5.54
|
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 (%)
|
4.83
|
5.50
|
2.81
|
5.63
|
8.46
|
14.86
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.07
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
15.09
|
14.50
|
20.83
|
37.25
|
67.08
|
|||||
|
Inventory Days
|
--
|
--
|
-8,693.66
|
-5,740.29
|
-912.87
|
-2,136.02
|
|||||
|
Payable days
|
--
|
--
|
--
|
10,460.92
|
28,563.69
|
68,440.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-16,180.38
|
-29,439.31
|
-70,509.54
|