Market cap
$2,470 Mln
Revenue (TTM)
$4,375 Mln
P/E Ratio
10.8
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,374.60
|
4,244.20
|
3,989.80
|
3,688.00
|
3,358.80
|
2,995.50
|
|||||
|
Cost of Revenue
|
2,897.70
|
2,490.60
|
2,389.30
|
2,222.80
|
2,018.20
|
1,900.20
|
|||||
|
Gross Profit
|
1,476.90
|
1,753.60
|
1,600.50
|
1,465.20
|
1,340.60
|
1,095.30
|
|||||
|
Operating Expenses
|
1,070.00
|
1,223.60
|
1,097.30
|
1,032.60
|
955.20
|
911.30
|
|||||
|
Operating Profit (EBIT)
|
505.30
|
530.00
|
503.20
|
432.60
|
385.40
|
184.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-25.16
|
-10.14
|
|||||
|
Profit before Tax
|
462.00
|
448.20
|
448.90
|
400.40
|
322.60
|
135.60
|
|||||
|
Provision for Tax
|
170.20
|
135.20
|
142.60
|
120.90
|
91.90
|
65.10
|
|||||
|
Profit after Tax (Net Income)
|
288.40
|
309.50
|
306.00
|
279.70
|
231.00
|
70.70
|
|||||
|
Minority Interest
|
-3.40
|
-3.50
|
-0.30
|
0.25
|
-0.25
|
0.20
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
230.99
|
70.70
|
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
|
1,229.90
|
1,307.50
|
1,228.70
|
1,249.90
|
1,244.60
|
1,255.48
|
|||||
|
Minority Interest
|
-3.40
|
--
|
--
|
--
|
-0.18
|
0.04
|
|||||
|
Non-Current Liabilities
|
2,087.60
|
1,311.50
|
1,379.30
|
1,944.10
|
1,805.20
|
1,636.11
|
|||||
|
Current Liabilities
|
3,160.20
|
3,854.70
|
3,226.00
|
2,700.60
|
2,354.00
|
1,852.64
|
|||||
|
Total Liabilities
|
9,653.30
|
6,488.70
|
5,834.50
|
5,894.40
|
5,403.60
|
4,744.28
|
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
|
2,161.50
|
2,218.50
|
1,798.00
|
1,731.70
|
1,676.90
|
1,435.85
|
|||||
|
Current Assets
|
4,331.60
|
4,270.20
|
4,036.50
|
4,162.70
|
3,726.70
|
3,308.42
|
|||||
|
Total Assets
|
9,653.30
|
6,488.70
|
5,834.50
|
5,894.40
|
5,403.60
|
4,744.28
|
|||||
|
Total Debt*
|
2,806.90
|
2,177.30
|
2,084.10
|
2,013.40
|
1,765.10
|
1,588.54
|
|||||
|
Net Current Assets
|
1,171.40
|
415.50
|
810.50
|
1,462.10
|
1,372.60
|
1,455.80
|
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
|
--
|
536.30
|
732.80
|
643.10
|
748.29
|
406.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-137.60
|
-223.30
|
-157.60
|
-453.78
|
-98.11
|
|||||
|
Cash from Financing Activities
|
--
|
-766.00
|
-135.70
|
-143.20
|
-1.15
|
-212.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
293.36
|
96.23
|
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 ($)
|
6.25
|
6.30
|
6.50
|
5.70
|
4.38
|
1.36
|
|||||
|
Cash EPS ($)
|
--
|
9.12
|
9.30
|
8.42
|
6.95
|
3.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.62
|
26.11
|
25.47
|
23.58
|
24.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.92
|
15.57
|
13.11
|
14.18
|
7.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.36
|
13.08
|
11.18
|
12.20
|
6.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.11
|
9.31
|
8.92
|
7.89
|
2.40
|
|||||
|
ROE (%)
|
22.46
|
24.41
|
24.69
|
22.43
|
18.48
|
5.23
|
|||||
|
ROA (%)
|
2.86
|
5.02
|
5.22
|
4.95
|
4.55
|
1.46
|
|||||
|
EBIT Margin (%)
|
11.95
|
12.55
|
13.27
|
12.36
|
10.72
|
5.81
|
|||||
|
Net Margin (%)
|
6.59
|
7.29
|
7.67
|
7.58
|
6.93
|
2.37
|
|||||
|
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 (%)
|
5.76
|
0.06
|
0.08
|
0.10
|
0.12
|
0.21
|
|||||
|
EBIT Growth (%)
|
-5.67
|
0.62
|
16.10
|
26.63
|
107.07
|
288.39
|
|||||
|
Net Profit Growth (%)
|
-14.26
|
1.14
|
9.40
|
21.08
|
226.73
|
2,180.02
|
|||||
|
EPS Growth (%)
|
-13.85
|
-0.03
|
0.14
|
0.30
|
2.22
|
22.39
|
|||||
|
Book Value Growth (%)
|
-15.36
|
--
|
--
|
--
|
--
|
--
|
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
|
10.79
|
12.08
|
15.81
|
17.80
|
21.56
|
87.56
|
|||||
|
Price / Book Value
|
2.07
|
2.86
|
3.94
|
3.98
|
4.00
|
4.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.61
|
6.26
|
7.56
|
8.85
|
10.28
|
19.29
|
|||||
|
Close Price ($)
|
73.19
|
76.11
|
102.84
|
101.49
|
94.38
|
119.17
|
|||||
|
High Price ($)
|
107.91
|
114.25
|
117.66
|
121.55
|
149.92
|
167.71
|
|||||
|
Low Price ($)
|
62.51
|
68.56
|
91.07
|
73.84
|
71.60
|
101.18
|
|||||
|
Market Cap ($ Cr)
|
2,469.76
|
--
|
--
|
--
|
--
|
--
|
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
|
1.49
|
1.67
|
1.70
|
1.61
|
1.42
|
1.27
|
|||||
|
Short term debt to equity ratio
|
0.72
|
0.79
|
0.70
|
0.16
|
0.04
|
0.05
|
|||||
|
Current Ratio
|
1.37
|
1.11
|
1.25
|
1.54
|
1.58
|
1.79
|
|||||
|
Quick Ratio
|
1.37
|
--
|
--
|
1.84
|
1.58
|
1.68
|
|||||
|
Interest Coverage
|
7.45
|
6.30
|
6.58
|
8.20
|
9.60
|
4.54
|
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 (%)
|
8.32
|
7.88
|
7.14
|
10.05
|
8.06
|
6.78
|
|||||
|
Asset Turnover
|
0.43
|
0.69
|
0.68
|
0.65
|
0.66
|
0.62
|
|||||
|
Receivable days
|
--
|
26.65
|
30.00
|
31.76
|
25.76
|
19.54
|
|||||
|
Inventory Days
|
--
|
--
|
-123.27
|
-65.65
|
18.69
|
45.67
|
|||||
|
Payable days
|
--
|
82.78
|
35.54
|
38.09
|
37.64
|
32.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-128.81
|
-71.97
|
6.81
|
32.43
|