Market cap
$2,011 Mln
Revenue (TTM)
$2,988 Mln
P/E Ratio
21.1
P/B Ratio
2.1
Div. Yield
0.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,987.87
|
2,872.75
|
2,802.12
|
2,850.64
|
3,125.00
|
2,892.60
|
|||||
|
Cost of Revenue
|
2,423.41
|
2,333.42
|
2,282.32
|
2,338.91
|
2,598.82
|
2,428.02
|
|||||
|
Gross Profit
|
564.46
|
539.33
|
519.79
|
511.74
|
526.18
|
464.58
|
|||||
|
Operating Expenses
|
438.31
|
436.97
|
422.73
|
408.58
|
405.63
|
368.06
|
|||||
|
Operating Profit (EBIT)
|
126.16
|
102.37
|
97.06
|
103.15
|
120.55
|
96.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.08
|
0.01
|
|||||
|
Profit before Tax
|
130.24
|
113.73
|
117.49
|
113.11
|
121.64
|
96.52
|
|||||
|
Provision for Tax
|
34.40
|
30.01
|
30.39
|
29.84
|
32.42
|
26.62
|
|||||
|
Profit after Tax (Net Income)
|
95.84
|
83.72
|
87.10
|
83.27
|
89.22
|
69.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
89.22
|
69.91
|
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
|
952.65
|
910.13
|
910.99
|
840.77
|
766.18
|
682.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
25.66
|
20.40
|
17.16
|
19.65
|
23.13
|
26.28
|
|||||
|
Current Liabilities
|
449.33
|
420.39
|
371.21
|
327.97
|
310.52
|
374.63
|
|||||
|
Total Liabilities
|
1,876.96
|
1,350.93
|
1,299.35
|
1,188.38
|
1,099.83
|
1,083.38
|
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
|
133.49
|
130.05
|
132.50
|
139.74
|
146.03
|
150.97
|
|||||
|
Current Assets
|
1,294.14
|
1,220.87
|
1,166.85
|
1,048.64
|
953.79
|
932.41
|
|||||
|
Total Assets
|
1,876.96
|
1,350.93
|
1,299.35
|
1,188.38
|
1,099.83
|
1,083.38
|
|||||
|
Total Debt*
|
7.55
|
1.00
|
3.36
|
4.91
|
8.16
|
10.21
|
|||||
|
Net Current Assets
|
844.82
|
800.48
|
795.65
|
720.67
|
643.28
|
557.78
|
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
|
--
|
65.44
|
173.87
|
197.95
|
34.89
|
57.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
42.83
|
-115.29
|
-160.20
|
-9.08
|
-8.73
|
|||||
|
Cash from Financing Activities
|
--
|
-93.37
|
-25.22
|
-15.73
|
-11.19
|
-36.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
14.62
|
12.66
|
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 ($)
|
3.78
|
3.31
|
3.29
|
3.14
|
3.37
|
2.65
|
|||||
|
Cash EPS ($)
|
--
|
3.77
|
3.78
|
3.61
|
3.82
|
3.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.93
|
34.40
|
31.74
|
28.94
|
25.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.58
|
6.57
|
7.47
|
1.32
|
2.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.29
|
6.28
|
7.11
|
0.97
|
1.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.17
|
9.90
|
10.28
|
12.16
|
10.41
|
|||||
|
ROE (%)
|
10.29
|
9.19
|
9.94
|
10.36
|
12.32
|
10.60
|
|||||
|
ROA (%)
|
5.45
|
6.32
|
7.00
|
7.28
|
8.17
|
6.63
|
|||||
|
EBIT Margin (%)
|
4.33
|
3.96
|
3.48
|
3.70
|
3.86
|
3.34
|
|||||
|
Net Margin (%)
|
3.21
|
2.91
|
3.11
|
2.92
|
2.85
|
2.42
|
|||||
|
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 (%)
|
3.23
|
0.03
|
-0.02
|
-0.09
|
0.08
|
0.12
|
|||||
|
EBIT Growth (%)
|
28.05
|
16.67
|
-7.67
|
-12.45
|
24.98
|
32.04
|
|||||
|
Net Profit Growth (%)
|
11.38
|
-3.87
|
4.59
|
-6.67
|
27.63
|
25.36
|
|||||
|
EPS Growth (%)
|
14.88
|
0.01
|
0.05
|
-0.07
|
0.27
|
0.25
|
|||||
|
Book Value Growth (%)
|
8.44
|
--
|
--
|
--
|
--
|
--
|
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
|
21.08
|
17.48
|
21.06
|
21.38
|
13.92
|
16.27
|
|||||
|
Price / Book Value
|
2.14
|
1.61
|
2.01
|
2.12
|
1.62
|
1.67
|
|||||
|
Dividend Yield (%)
|
0.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.10
|
8.24
|
12.63
|
12.59
|
8.50
|
9.56
|
|||||
|
Close Price ($)
|
72.99
|
57.76
|
69.27
|
67.21
|
46.90
|
43.13
|
|||||
|
High Price ($)
|
75.00
|
74.84
|
77.19
|
70.42
|
56.68
|
55.21
|
|||||
|
Low Price ($)
|
54.97
|
54.97
|
57.47
|
37.76
|
40.08
|
40.91
|
|||||
|
Market Cap ($ Cr)
|
2,010.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
0.00
|
0.00
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
2.88
|
2.90
|
3.14
|
3.20
|
3.07
|
2.49
|
|||||
|
Quick Ratio
|
2.42
|
2.56
|
2.89
|
2.82
|
2.40
|
1.94
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
111.34
|
19,295.80
|
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 (%)
|
24.33
|
22.56
|
21.91
|
21.44
|
19.53
|
21.00
|
|||||
|
Asset Turnover
|
1.70
|
2.17
|
2.25
|
2.49
|
2.86
|
2.74
|
|||||
|
Receivable days
|
--
|
80.22
|
79.84
|
78.25
|
71.17
|
76.93
|
|||||
|
Inventory Days
|
--
|
18.68
|
17.54
|
25.99
|
29.18
|
26.13
|
|||||
|
Payable days
|
--
|
49.97
|
45.12
|
38.75
|
36.15
|
41.27
|
|||||
|
Cash Conversion Cycle
|
--
|
48.93
|
52.26
|
65.49
|
64.20
|
61.80
|