Market cap
$2,914 Mln
Revenue (TTM)
$3,406 Mln
P/E Ratio
14.9
P/B Ratio
1.8
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,406.22
|
3,397.02
|
3,368.58
|
3,487.20
|
3,464.15
|
3,126.40
|
|||||
|
Cost of Revenue
|
1,634.19
|
1,690.41
|
1,677.50
|
1,757.27
|
1,753.07
|
1,513.95
|
|||||
|
Gross Profit
|
1,772.03
|
1,706.61
|
1,691.09
|
1,729.93
|
1,711.08
|
1,612.46
|
|||||
|
Operating Expenses
|
1,507.09
|
1,502.51
|
1,420.34
|
1,416.31
|
1,317.97
|
1,161.95
|
|||||
|
Operating Profit (EBIT)
|
264.93
|
204.11
|
270.74
|
310.28
|
393.10
|
450.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.59
|
-0.37
|
|||||
|
Profit before Tax
|
274.90
|
229.62
|
298.19
|
326.19
|
397.41
|
451.51
|
|||||
|
Provision for Tax
|
68.86
|
52.40
|
74.91
|
74.79
|
85.97
|
97.40
|
|||||
|
Profit after Tax (Net Income)
|
206.03
|
177.22
|
223.27
|
251.40
|
311.44
|
354.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
311.44
|
354.11
|
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
|
1,601.60
|
1,710.14
|
1,780.04
|
1,938.61
|
1,935.79
|
1,989.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
447.77
|
457.54
|
428.68
|
403.78
|
377.04
|
495.95
|
|||||
|
Current Liabilities
|
748.54
|
760.81
|
766.55
|
596.63
|
738.72
|
680.39
|
|||||
|
Total Liabilities
|
3,546.45
|
2,928.49
|
2,975.27
|
2,939.01
|
3,051.55
|
3,165.59
|
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
|
932.12
|
955.99
|
966.68
|
924.33
|
914.61
|
1,051.55
|
|||||
|
Current Assets
|
1,865.79
|
1,972.50
|
2,008.58
|
2,014.69
|
2,136.94
|
2,114.04
|
|||||
|
Total Assets
|
3,546.45
|
2,928.49
|
2,975.27
|
2,939.01
|
3,051.55
|
3,165.59
|
|||||
|
Total Debt*
|
461.24
|
477.69
|
449.19
|
407.86
|
379.31
|
385.10
|
|||||
|
Net Current Assets
|
1,117.25
|
1,211.68
|
1,242.04
|
1,418.06
|
1,398.22
|
1,433.65
|
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
|
--
|
282.90
|
491.04
|
636.30
|
-25.24
|
354.41
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-120.72
|
87.33
|
-461.82
|
72.74
|
-163.75
|
|||||
|
Cash from Financing Activities
|
--
|
-267.12
|
-386.24
|
-254.79
|
-360.83
|
-210.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-313.33
|
-27.32
|
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 ($)
|
3.85
|
3.30
|
3.92
|
4.17
|
5.00
|
5.40
|
|||||
|
Cash EPS ($)
|
--
|
4.36
|
4.91
|
6.22
|
6.88
|
7.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.83
|
31.29
|
32.13
|
31.07
|
30.32
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.27
|
8.63
|
10.54
|
-0.41
|
5.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.03
|
7.58
|
9.64
|
-1.34
|
4.87
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.02
|
9.76
|
10.79
|
13.28
|
15.31
|
|||||
|
ROE (%)
|
12.44
|
10.16
|
12.01
|
12.98
|
15.87
|
18.53
|
|||||
|
ROA (%)
|
5.72
|
6.00
|
7.55
|
8.39
|
10.02
|
11.80
|
|||||
|
EBIT Margin (%)
|
8.07
|
6.76
|
8.85
|
8.90
|
12.40
|
14.44
|
|||||
|
Net Margin (%)
|
6.05
|
5.22
|
6.63
|
7.21
|
8.99
|
11.33
|
|||||
|
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 (%)
|
-0.19
|
0.01
|
-0.03
|
0.01
|
0.11
|
0.25
|
|||||
|
EBIT Growth (%)
|
-7.54
|
-22.99
|
-3.90
|
-27.76
|
-4.87
|
146.66
|
|||||
|
Net Profit Growth (%)
|
-8.33
|
-20.62
|
-11.19
|
-19.28
|
-12.05
|
227.84
|
|||||
|
EPS Growth (%)
|
-1.99
|
-0.16
|
-0.06
|
-0.17
|
-0.07
|
2.33
|
|||||
|
Book Value Growth (%)
|
2.05
|
--
|
--
|
--
|
--
|
--
|
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
|
14.86
|
16.70
|
21.39
|
19.09
|
17.52
|
18.06
|
|||||
|
Price / Book Value
|
1.82
|
1.73
|
2.68
|
2.48
|
2.82
|
3.21
|
|||||
|
Dividend Yield (%)
|
2.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.03
|
9.24
|
12.45
|
10.23
|
9.88
|
10.38
|
|||||
|
Close Price ($)
|
61.82
|
55.09
|
83.93
|
79.54
|
87.58
|
97.44
|
|||||
|
High Price ($)
|
69.06
|
92.88
|
91.30
|
98.32
|
101.64
|
114.98
|
|||||
|
Low Price ($)
|
47.47
|
47.47
|
73.04
|
66.01
|
65.02
|
84.19
|
|||||
|
Market Cap ($ Cr)
|
2,913.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.28
|
0.25
|
0.21
|
0.20
|
0.19
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.04
|
0.04
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
2.49
|
2.59
|
2.62
|
3.38
|
2.89
|
3.11
|
|||||
|
Quick Ratio
|
1.32
|
1.69
|
1.72
|
2.13
|
1.50
|
2.16
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
158.31
|
448.37
|
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 (%)
|
7.96
|
11.87
|
12.40
|
12.13
|
15.81
|
15.60
|
|||||
|
Asset Turnover
|
0.95
|
1.15
|
1.14
|
1.16
|
1.11
|
1.04
|
|||||
|
Receivable days
|
--
|
44.12
|
45.57
|
50.83
|
54.58
|
54.95
|
|||||
|
Inventory Days
|
--
|
149.09
|
156.42
|
184.45
|
174.38
|
144.98
|
|||||
|
Payable days
|
--
|
83.33
|
67.67
|
58.03
|
63.11
|
59.11
|
|||||
|
Cash Conversion Cycle
|
--
|
109.88
|
134.32
|
177.25
|
165.85
|
140.82
|