Market cap
$5,346 Mln
Revenue (TTM)
$1,820 Mln
P/E Ratio
24.3
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,820.13
|
1,759.78
|
1,594.29
|
1,452.58
|
1,421.90
|
1,370.60
|
|||||
|
Cost of Revenue
|
926.78
|
897.65
|
791.78
|
719.21
|
696.07
|
638.87
|
|||||
|
Gross Profit
|
893.35
|
862.13
|
802.51
|
733.37
|
725.83
|
731.73
|
|||||
|
Operating Expenses
|
554.67
|
532.22
|
494.37
|
512.96
|
522.00
|
521.83
|
|||||
|
Operating Profit (EBIT)
|
338.68
|
329.91
|
308.14
|
220.41
|
203.84
|
209.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
55.99
|
10.23
|
|||||
|
Profit before Tax
|
306.51
|
306.67
|
250.41
|
147.63
|
206.64
|
175.07
|
|||||
|
Provision for Tax
|
80.82
|
80.01
|
47.29
|
26.12
|
64.46
|
47.27
|
|||||
|
Profit after Tax (Net Income)
|
225.69
|
226.66
|
203.12
|
121.51
|
142.18
|
127.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
142.18
|
127.79
|
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
|
1,496.74
|
1,519.08
|
1,424.33
|
1,324.30
|
1,193.19
|
1,244.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
875.09
|
880.19
|
998.34
|
1,083.19
|
1,157.87
|
1,159.81
|
|||||
|
Current Liabilities
|
723.43
|
705.64
|
602.63
|
1,037.25
|
858.84
|
754.16
|
|||||
|
Total Liabilities
|
3,818.70
|
3,104.91
|
3,025.29
|
3,444.74
|
3,209.90
|
3,158.74
|
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
|
1,950.83
|
2,015.79
|
2,034.47
|
2,038.09
|
2,095.09
|
2,221.31
|
|||||
|
Current Assets
|
1,144.45
|
1,089.11
|
990.82
|
1,406.65
|
1,114.81
|
937.43
|
|||||
|
Total Assets
|
3,818.70
|
3,104.91
|
3,025.29
|
3,444.74
|
3,209.90
|
3,158.74
|
|||||
|
Total Debt*
|
849.46
|
871.68
|
956.43
|
1,076.43
|
1,135.00
|
1,120.61
|
|||||
|
Net Current Assets
|
421.01
|
383.47
|
388.19
|
369.40
|
255.96
|
183.28
|
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
|
--
|
322.83
|
358.75
|
168.52
|
143.38
|
220.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
7.22
|
-45.05
|
-37.78
|
60.25
|
-45.37
|
|||||
|
Cash from Financing Activities
|
--
|
-336.65
|
-288.20
|
-111.55
|
-171.06
|
-256.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
32.57
|
-81.77
|
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 ($)
|
2.19
|
2.19
|
1.91
|
1.11
|
1.28
|
1.08
|
|||||
|
Cash EPS ($)
|
--
|
3.22
|
3.05
|
2.37
|
2.52
|
2.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.69
|
13.40
|
12.13
|
10.72
|
10.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.12
|
3.37
|
1.54
|
1.29
|
1.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.00
|
3.23
|
1.20
|
0.93
|
1.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.50
|
8.50
|
5.14
|
6.06
|
5.35
|
|||||
|
ROE (%)
|
14.97
|
15.40
|
14.78
|
9.65
|
11.66
|
10.43
|
|||||
|
ROA (%)
|
5.84
|
7.39
|
6.28
|
3.65
|
4.46
|
3.90
|
|||||
|
EBIT Margin (%)
|
19.74
|
20.71
|
20.25
|
15.57
|
18.27
|
16.06
|
|||||
|
Net Margin (%)
|
12.40
|
12.88
|
12.74
|
8.37
|
9.62
|
9.25
|
|||||
|
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 (%)
|
7.03
|
0.10
|
0.10
|
0.02
|
0.04
|
0.06
|
|||||
|
EBIT Growth (%)
|
-3.21
|
12.90
|
42.80
|
-12.98
|
18.04
|
41.78
|
|||||
|
Net Profit Growth (%)
|
-10.10
|
11.59
|
67.16
|
-14.54
|
11.26
|
75.88
|
|||||
|
EPS Growth (%)
|
-7.48
|
0.15
|
0.72
|
-0.13
|
0.18
|
0.78
|
|||||
|
Book Value Growth (%)
|
11.03
|
--
|
--
|
--
|
--
|
--
|
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
|
24.29
|
21.82
|
27.17
|
27.49
|
18.01
|
32.08
|
|||||
|
Price / Book Value
|
3.54
|
3.26
|
3.87
|
2.52
|
2.15
|
3.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.81
|
11.93
|
14.11
|
11.81
|
8.97
|
14.00
|
|||||
|
Close Price ($)
|
50.29
|
47.81
|
51.91
|
30.60
|
23.00
|
34.70
|
|||||
|
High Price ($)
|
54.28
|
58.14
|
59.71
|
30.91
|
35.87
|
43.23
|
|||||
|
Low Price ($)
|
38.05
|
40.45
|
28.79
|
19.56
|
19.68
|
28.39
|
|||||
|
Market Cap ($ Cr)
|
5,345.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.52
|
0.57
|
0.67
|
0.81
|
0.95
|
0.90
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.03
|
0.06
|
0.06
|
0.05
|
|||||
|
Current Ratio
|
1.58
|
1.54
|
1.64
|
1.36
|
1.30
|
1.24
|
|||||
|
Quick Ratio
|
1.58
|
--
|
--
|
--
|
1.27
|
1.21
|
|||||
|
Interest Coverage
|
6.80
|
6.30
|
4.46
|
2.88
|
4.88
|
4.89
|
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 (%)
|
69.46
|
47.92
|
25.99
|
31.14
|
28.40
|
23.38
|
|||||
|
Asset Turnover
|
0.47
|
0.57
|
0.49
|
0.44
|
0.45
|
0.42
|
|||||
|
Receivable days
|
--
|
130.51
|
99.28
|
107.64
|
93.01
|
88.38
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
14.22
|
13.83
|
14.00
|
|||||
|
Payable days
|
--
|
22.45
|
21.08
|
23.86
|
23.43
|
23.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
98.00
|
83.41
|
78.79
|