Market cap
$1,812 Mln
Revenue (TTM)
$1,286 Mln
P/E Ratio
13.7
P/B Ratio
1.1
Div. Yield
3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,286.35
|
1,268.22
|
1,219.93
|
1,132.92
|
1,065.48
|
1,131.69
|
|||||
|
Cost of Revenue
|
655.32
|
647.11
|
650.50
|
623.90
|
597.32
|
608.26
|
|||||
|
Gross Profit
|
631.04
|
621.11
|
569.43
|
509.02
|
468.16
|
523.43
|
|||||
|
Operating Expenses
|
445.73
|
424.97
|
413.81
|
413.70
|
397.40
|
449.51
|
|||||
|
Operating Profit (EBIT)
|
185.31
|
196.14
|
155.63
|
95.32
|
70.76
|
73.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.69
|
|||||
|
Profit before Tax
|
184.06
|
177.39
|
161.43
|
100.73
|
69.57
|
76.60
|
|||||
|
Provision for Tax
|
49.56
|
50.78
|
48.75
|
30.94
|
22.90
|
21.51
|
|||||
|
Profit after Tax (Net Income)
|
134.51
|
126.61
|
112.68
|
69.79
|
46.67
|
55.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
46.67
|
55.09
|
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
|
1,633.58
|
1,646.41
|
1,662.50
|
1,652.52
|
1,635.79
|
1,713.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
170.48
|
174.19
|
170.78
|
263.08
|
316.01
|
396.14
|
|||||
|
Current Liabilities
|
264.80
|
217.94
|
216.46
|
209.62
|
209.94
|
195.76
|
|||||
|
Total Liabilities
|
2,333.66
|
2,038.54
|
2,049.74
|
2,125.21
|
2,161.75
|
2,305.88
|
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
|
1,778.74
|
1,760.68
|
1,744.79
|
1,796.14
|
1,832.69
|
1,938.09
|
|||||
|
Current Assets
|
290.12
|
277.86
|
304.94
|
329.07
|
329.06
|
367.79
|
|||||
|
Total Assets
|
2,333.66
|
2,038.54
|
2,049.74
|
2,125.21
|
2,161.75
|
2,305.88
|
|||||
|
Total Debt*
|
106.71
|
109.12
|
125.23
|
213.33
|
259.28
|
331.46
|
|||||
|
Net Current Assets
|
25.32
|
59.91
|
88.48
|
119.45
|
119.12
|
172.03
|
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
|
--
|
198.20
|
169.33
|
117.12
|
126.05
|
180.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.51
|
-64.36
|
-48.55
|
-31.36
|
-33.09
|
|||||
|
Cash from Financing Activities
|
--
|
-206.16
|
-136.77
|
-113.61
|
-142.36
|
-67.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
79.55
|
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 ($)
|
6.00
|
5.55
|
4.67
|
2.91
|
1.95
|
2.29
|
|||||
|
Cash EPS ($)
|
--
|
7.67
|
6.50
|
5.37
|
4.59
|
6.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
72.15
|
68.84
|
68.95
|
68.41
|
71.13
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.69
|
7.01
|
4.89
|
5.27
|
7.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.75
|
5.33
|
3.35
|
3.47
|
5.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.15
|
6.17
|
3.71
|
2.37
|
2.70
|
|||||
|
ROE (%)
|
8.20
|
7.65
|
6.80
|
4.24
|
2.79
|
3.18
|
|||||
|
ROA (%)
|
5.75
|
6.19
|
5.40
|
3.26
|
2.09
|
2.39
|
|||||
|
EBIT Margin (%)
|
14.40
|
13.99
|
12.89
|
9.98
|
6.94
|
9.77
|
|||||
|
Net Margin (%)
|
10.46
|
9.98
|
9.24
|
6.16
|
4.38
|
4.86
|
|||||
|
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 (%)
|
3.53
|
0.04
|
0.08
|
0.06
|
-0.06
|
0.10
|
|||||
|
EBIT Growth (%)
|
10.38
|
12.79
|
39.03
|
52.88
|
-33.09
|
-18.41
|
|||||
|
Net Profit Growth (%)
|
16.80
|
12.36
|
61.46
|
49.54
|
-15.28
|
-36.14
|
|||||
|
EPS Growth (%)
|
25.12
|
0.19
|
0.60
|
0.49
|
-0.15
|
-0.36
|
|||||
|
Book Value Growth (%)
|
7.27
|
--
|
--
|
--
|
--
|
--
|
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
|
13.67
|
14.45
|
20.02
|
31.72
|
40.13
|
25.30
|
|||||
|
Price / Book Value
|
1.11
|
1.11
|
1.36
|
1.34
|
1.14
|
0.81
|
|||||
|
Dividend Yield (%)
|
2.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.20
|
7.93
|
10.90
|
13.02
|
13.92
|
6.78
|
|||||
|
Close Price ($)
|
76.62
|
80.20
|
93.42
|
92.37
|
78.32
|
57.84
|
|||||
|
High Price ($)
|
87.38
|
104.51
|
123.62
|
98.22
|
82.42
|
96.73
|
|||||
|
Low Price ($)
|
69.70
|
72.25
|
85.11
|
64.53
|
48.01
|
52.67
|
|||||
|
Market Cap ($ Cr)
|
1,811.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.07
|
0.08
|
0.13
|
0.16
|
0.19
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
1.10
|
1.27
|
1.41
|
1.57
|
1.57
|
1.88
|
|||||
|
Quick Ratio
|
1.10
|
--
|
--
|
--
|
1.57
|
1.88
|
|||||
|
Interest Coverage
|
--
|
--
|
41.39
|
15.71
|
9.67
|
30.72
|
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 (%)
|
8.21
|
6.17
|
6.24
|
6.72
|
5.91
|
4.56
|
|||||
|
Asset Turnover
|
0.55
|
0.62
|
0.58
|
0.53
|
0.48
|
0.49
|
|||||
|
Receivable days
|
--
|
22.22
|
22.79
|
22.42
|
19.63
|
16.65
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
31.53
|
29.47
|
27.83
|
27.87
|
32.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-5.41
|
-8.24
|
-16.19
|