Market cap
$3,785 Mln
Revenue (TTM)
$607 Mln
P/E Ratio
19.9
P/B Ratio
2.3
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
606.91
|
650.61
|
647.68
|
576.43
|
616.62
|
553.53
|
|||||
|
Cost of Revenue
|
149.70
|
154.13
|
148.46
|
135.38
|
127.90
|
114.99
|
|||||
|
Gross Profit
|
457.21
|
496.49
|
499.22
|
441.05
|
488.72
|
438.53
|
|||||
|
Operating Expenses
|
250.44
|
247.91
|
260.42
|
223.86
|
221.61
|
210.89
|
|||||
|
Operating Profit (EBIT)
|
206.77
|
248.58
|
238.80
|
217.19
|
267.11
|
227.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.12
|
0.60
|
|||||
|
Profit before Tax
|
237.10
|
294.80
|
272.13
|
245.17
|
268.23
|
228.25
|
|||||
|
Provision for Tax
|
41.42
|
52.72
|
50.05
|
42.16
|
58.17
|
44.03
|
|||||
|
Profit after Tax (Net Income)
|
195.68
|
242.08
|
222.08
|
203.01
|
210.06
|
184.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
210.06
|
184.21
|
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
|
1,683.97
|
1,761.02
|
1,616.53
|
1,447.23
|
1,275.37
|
1,099.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
92.95
|
94.73
|
90.40
|
102.91
|
121.75
|
179.07
|
|||||
|
Current Liabilities
|
110.82
|
108.01
|
125.41
|
118.82
|
135.70
|
187.94
|
|||||
|
Total Liabilities
|
1,998.55
|
1,963.76
|
1,832.33
|
1,668.96
|
1,532.82
|
1,466.92
|
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
|
945.97
|
876.70
|
932.50
|
751.83
|
633.37
|
540.99
|
|||||
|
Current Assets
|
941.76
|
1,087.06
|
899.83
|
917.13
|
899.45
|
925.93
|
|||||
|
Total Assets
|
1,998.55
|
1,963.76
|
1,832.33
|
1,668.96
|
1,532.82
|
1,466.92
|
|||||
|
Total Debt*
|
16.86
|
19.22
|
19.14
|
22.86
|
29.04
|
27.26
|
|||||
|
Net Current Assets
|
830.94
|
979.05
|
774.42
|
798.31
|
763.75
|
738.00
|
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
|
--
|
210.83
|
253.74
|
154.78
|
126.82
|
191.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-45.48
|
-164.41
|
-83.29
|
-280.74
|
-457.75
|
|||||
|
Cash from Financing Activities
|
--
|
-125.98
|
-82.34
|
-72.93
|
-64.64
|
-51.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-218.56
|
-318.02
|
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 ($)
|
4.13
|
5.08
|
4.66
|
4.26
|
4.42
|
3.89
|
|||||
|
Cash EPS ($)
|
4.14
|
6.05
|
5.58
|
5.13
|
5.31
|
4.77
|
|||||
|
Adjusted Book Value ($)
|
36.43
|
36.93
|
33.91
|
30.39
|
26.85
|
23.21
|
|||||
|
Dividend per Share ($)
|
2.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.42
|
5.32
|
3.25
|
2.67
|
4.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.03
|
4.43
|
0.60
|
1.68
|
3.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
14.17
|
14.30
|
14.63
|
17.28
|
18.00
|
|||||
|
ROE (%)
|
11.36
|
14.33
|
14.50
|
14.91
|
17.69
|
18.31
|
|||||
|
ROA (%)
|
9.65
|
12.75
|
12.69
|
12.68
|
14.01
|
13.47
|
|||||
|
EBIT Margin (%)
|
34.07
|
38.21
|
42.02
|
42.53
|
43.50
|
41.24
|
|||||
|
Net Margin (%)
|
32.24
|
37.21
|
34.29
|
35.22
|
34.00
|
33.24
|
|||||
|
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 (%)
|
-8.32
|
0.00
|
0.12
|
-0.07
|
0.11
|
0.29
|
|||||
|
EBIT Growth (%)
|
-24.79
|
-8.65
|
11.00
|
-8.60
|
17.52
|
44.89
|
|||||
|
Net Profit Growth (%)
|
-19.97
|
9.00
|
9.39
|
-3.36
|
14.03
|
38.12
|
|||||
|
EPS Growth (%)
|
-19.40
|
0.09
|
0.09
|
-0.04
|
0.14
|
0.38
|
|||||
|
Book Value Growth (%)
|
0.30
|
--
|
--
|
--
|
--
|
--
|
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
|
19.89
|
23.01
|
31.38
|
44.87
|
24.43
|
42.45
|
|||||
|
Price / Book Value
|
2.28
|
3.16
|
4.31
|
6.29
|
4.02
|
7.11
|
|||||
|
Dividend Yield (%)
|
2.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.15
|
16.89
|
20.54
|
29.86
|
14.76
|
26.59
|
|||||
|
Close Price ($)
|
86.59
|
116.78
|
146.20
|
191.26
|
108.04
|
165.03
|
|||||
|
High Price ($)
|
162.36
|
164.29
|
237.00
|
194.84
|
178.75
|
262.77
|
|||||
|
Low Price ($)
|
83.64
|
103.70
|
145.26
|
105.42
|
89.41
|
139.83
|
|||||
|
Market Cap ($ Cr)
|
3,784.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.02
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
--
|
0.04
|
0.00
|
0.04
|
|||||
|
Current Ratio
|
8.50
|
10.06
|
7.18
|
7.72
|
6.63
|
4.93
|
|||||
|
Quick Ratio
|
6.25
|
7.83
|
5.72
|
6.24
|
5.28
|
4.21
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
34.34
|
378.52
|
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 (%)
|
20.79
|
18.44
|
17.55
|
24.26
|
15.03
|
19.45
|
|||||
|
Asset Turnover
|
0.30
|
0.34
|
0.37
|
0.36
|
0.41
|
0.40
|
|||||
|
Receivable days
|
--
|
65.57
|
71.48
|
73.67
|
59.32
|
62.65
|
|||||
|
Inventory Days
|
--
|
502.22
|
441.29
|
484.32
|
453.19
|
358.53
|
|||||
|
Payable days
|
--
|
71.02
|
58.46
|
27.59
|
34.95
|
45.67
|
|||||
|
Cash Conversion Cycle
|
--
|
496.78
|
454.30
|
530.39
|
477.57
|
375.51
|