Market cap
$3,474 Mln
Revenue (TTM)
$836 Mln
P/E Ratio
20.5
P/B Ratio
1.4
Div. Yield
6.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
835.54
|
806.11
|
825.86
|
834.00
|
828.93
|
768.01
|
|||||
|
Cost of Revenue
|
273.96
|
261.37
|
272.17
|
268.78
|
259.81
|
236.44
|
|||||
|
Gross Profit
|
561.59
|
544.74
|
553.69
|
565.22
|
569.12
|
531.57
|
|||||
|
Operating Expenses
|
346.32
|
335.26
|
340.95
|
342.27
|
329.88
|
299.81
|
|||||
|
Operating Profit (EBIT)
|
215.26
|
209.48
|
212.74
|
222.95
|
239.25
|
231.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
66.61
|
177.40
|
|||||
|
Profit before Tax
|
173.55
|
162.65
|
104.25
|
151.33
|
163.96
|
323.31
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
144.87
|
105.39
|
101.13
|
|||||
|
Profit after Tax (Net Income)
|
168.67
|
159.61
|
102.25
|
148.72
|
159.06
|
313.28
|
|||||
|
Minority Interest
|
-2.17
|
-3.04
|
-2.01
|
-2.87
|
4.90
|
10.03
|
|||||
|
Consolidated Profit
|
41.53
|
157.25
|
99.76
|
146.23
|
156.57
|
310.79
|
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
|
2,391.44
|
2,378.98
|
2,361.16
|
2,433.30
|
2,564.98
|
2,611.25
|
|||||
|
Minority Interest
|
-2.17
|
--
|
--
|
--
|
22.24
|
22.42
|
|||||
|
Non-Current Liabilities
|
3,515.61
|
3,829.38
|
3,389.14
|
3,321.56
|
3,197.22
|
2,788.92
|
|||||
|
Current Liabilities
|
305.71
|
8.80
|
304.55
|
193.83
|
301.18
|
294.98
|
|||||
|
Total Liabilities
|
6,777.36
|
6,273.84
|
6,029.36
|
6,002.93
|
6,063.38
|
5,695.14
|
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
|
5,895.44
|
471.58
|
5,517.04
|
5,562.70
|
5,648.97
|
5,301.80
|
|||||
|
Current Assets
|
542.97
|
373.65
|
498.95
|
440.23
|
414.40
|
393.34
|
|||||
|
Total Assets
|
7,014.62
|
6,273.84
|
6,029.36
|
6,002.93
|
6,063.38
|
5,695.14
|
|||||
|
Total Debt*
|
3,515.61
|
3,637.40
|
3,293.56
|
3,213.21
|
3,204.28
|
2,995.44
|
|||||
|
Net Current Assets
|
--
|
202.00
|
207.76
|
138.05
|
113.22
|
98.36
|
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
|
--
|
367.31
|
403.58
|
393.56
|
421.78
|
414.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-448.77
|
-302.44
|
-175.96
|
-614.80
|
-287.68
|
|||||
|
Cash from Financing Activities
|
--
|
90.83
|
-99.04
|
-205.75
|
187.93
|
-284.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5.09
|
-987.16
|
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 ($)
|
1.51
|
1.45
|
0.95
|
1.41
|
1.51
|
2.92
|
|||||
|
Cash EPS ($)
|
1.51
|
4.14
|
3.73
|
4.21
|
4.25
|
5.33
|
|||||
|
Adjusted Book Value ($)
|
21.44
|
21.65
|
21.94
|
23.02
|
24.38
|
24.37
|
|||||
|
Dividend per Share ($)
|
6.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.34
|
3.75
|
3.72
|
4.01
|
3.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.52
|
3.75
|
2.05
|
4.01
|
3.87
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.74
|
1.81
|
2.61
|
2.80
|
5.86
|
|||||
|
ROE (%)
|
6.98
|
6.73
|
4.27
|
5.95
|
6.15
|
12.33
|
|||||
|
ROA (%)
|
2.54
|
2.59
|
1.70
|
2.46
|
2.71
|
5.75
|
|||||
|
EBIT Margin (%)
|
30.39
|
39.09
|
30.45
|
34.54
|
32.49
|
53.28
|
|||||
|
Net Margin (%)
|
20.19
|
19.80
|
12.38
|
17.83
|
17.76
|
33.14
|
|||||
|
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 (%)
|
2.89
|
-0.02
|
-0.01
|
0.01
|
0.08
|
0.04
|
|||||
|
EBIT Growth (%)
|
-15.12
|
25.31
|
-12.70
|
6.94
|
-34.17
|
-6.77
|
|||||
|
Net Profit Growth (%)
|
31.62
|
56.10
|
-31.25
|
-6.50
|
-49.23
|
-9.82
|
|||||
|
EPS Growth (%)
|
28.44
|
0.53
|
-0.32
|
-0.07
|
-0.48
|
-0.13
|
|||||
|
Book Value Growth (%)
|
-1.27
|
--
|
--
|
--
|
--
|
--
|
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
|
20.48
|
17.78
|
32.19
|
16.32
|
18.51
|
15.25
|
|||||
|
Price / Book Value
|
1.42
|
1.19
|
1.39
|
1.00
|
1.15
|
1.83
|
|||||
|
Dividend Yield (%)
|
6.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.55
|
10.57
|
11.92
|
9.56
|
11.00
|
11.60
|
|||||
|
Close Price ($)
|
30.16
|
25.82
|
30.58
|
22.96
|
27.98
|
44.59
|
|||||
|
High Price ($)
|
32.76
|
32.76
|
36.78
|
31.88
|
47.44
|
48.98
|
|||||
|
Low Price ($)
|
20.45
|
24.19
|
21.38
|
17.06
|
24.51
|
36.90
|
|||||
|
Market Cap ($ Cr)
|
3,473.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.53
|
1.39
|
1.32
|
1.25
|
1.15
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.08
|
|||||
|
Current Ratio
|
1.78
|
42.45
|
1.64
|
2.27
|
1.38
|
1.33
|
|||||
|
Quick Ratio
|
1.78
|
39.81
|
1.46
|
2.24
|
1.36
|
1.31
|
|||||
|
Interest Coverage
|
2.07
|
2.07
|
1.71
|
2.11
|
2.56
|
4.77
|
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 (%)
|
37.76
|
44.47
|
40.82
|
41.19
|
38.63
|
36.92
|
|||||
|
Asset Turnover
|
0.13
|
0.13
|
0.14
|
0.14
|
0.14
|
0.14
|
|||||
|
Receivable days
|
--
|
157.60
|
150.52
|
145.34
|
133.02
|
135.96
|
|||||
|
Inventory Days
|
--
|
54.93
|
41.50
|
7.61
|
9.02
|
67.97
|
|||||
|
Payable days
|
--
|
285.32
|
262.70
|
290.35
|
353.80
|
410.96
|
|||||
|
Cash Conversion Cycle
|
--
|
-72.79
|
-70.67
|
-137.40
|
-211.76
|
-207.03
|