Market cap
$11,767 Mln
Revenue (TTM)
$1,126 Mln
P/E Ratio
58.8
P/B Ratio
75.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,126.19
|
1,081.39
|
1,042.35
|
928.73
|
767.08
|
663.64
|
|||||
|
Cost of Revenue
|
510.75
|
478.66
|
477.28
|
436.37
|
364.90
|
305.74
|
|||||
|
Gross Profit
|
615.45
|
602.74
|
565.07
|
492.36
|
402.18
|
357.90
|
|||||
|
Operating Expenses
|
341.44
|
320.00
|
303.48
|
282.48
|
249.48
|
223.57
|
|||||
|
Operating Profit (EBIT)
|
274.01
|
282.74
|
261.60
|
209.88
|
152.70
|
134.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.83
|
-0.33
|
|||||
|
Profit before Tax
|
283.37
|
285.89
|
266.81
|
213.67
|
158.12
|
134.07
|
|||||
|
Provision for Tax
|
73.14
|
65.95
|
48.45
|
37.10
|
29.16
|
23.60
|
|||||
|
Profit after Tax (Net Income)
|
210.23
|
219.95
|
218.36
|
176.57
|
128.96
|
110.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
128.96
|
110.47
|
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
|
157.51
|
314.77
|
299.13
|
278.28
|
226.80
|
250.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
66.09
|
68.71
|
58.12
|
29.16
|
27.78
|
40.02
|
|||||
|
Current Liabilities
|
475.05
|
455.91
|
400.30
|
365.92
|
315.60
|
249.04
|
|||||
|
Total Liabilities
|
1,173.70
|
839.39
|
757.55
|
673.35
|
570.18
|
539.71
|
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
|
231.59
|
256.05
|
254.29
|
194.16
|
154.80
|
131.29
|
|||||
|
Current Assets
|
467.06
|
583.34
|
503.26
|
479.19
|
415.38
|
408.42
|
|||||
|
Total Assets
|
1,173.70
|
839.39
|
757.55
|
673.35
|
570.18
|
539.71
|
|||||
|
Total Debt*
|
53.88
|
112.36
|
47.79
|
17.69
|
14.07
|
23.16
|
|||||
|
Net Current Assets
|
-7.99
|
127.43
|
102.96
|
113.28
|
99.78
|
159.38
|
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
|
--
|
389.47
|
295.00
|
246.22
|
179.63
|
185.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.46
|
-8.68
|
-4.73
|
-6.59
|
-4.02
|
|||||
|
Cash from Financing Activities
|
--
|
-315.16
|
-286.37
|
-196.05
|
-204.46
|
-120.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-31.42
|
60.75
|
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 ($)
|
3.49
|
3.63
|
3.52
|
2.82
|
2.05
|
1.72
|
|||||
|
Cash EPS ($)
|
3.43
|
3.73
|
3.62
|
2.91
|
2.15
|
1.84
|
|||||
|
Adjusted Book Value ($)
|
2.70
|
5.19
|
4.82
|
4.45
|
3.60
|
3.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.42
|
4.76
|
3.94
|
2.85
|
2.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.17
|
4.62
|
3.86
|
2.75
|
2.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
56.83
|
67.93
|
65.78
|
50.11
|
42.45
|
|||||
|
ROE (%)
|
89.03
|
71.66
|
75.64
|
69.92
|
54.02
|
47.06
|
|||||
|
ROA (%)
|
18.08
|
27.55
|
30.52
|
28.40
|
23.24
|
21.98
|
|||||
|
EBIT Margin (%)
|
25.16
|
26.44
|
25.60
|
23.01
|
20.61
|
20.20
|
|||||
|
Net Margin (%)
|
18.67
|
20.34
|
20.95
|
19.01
|
16.71
|
16.65
|
|||||
|
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 (%)
|
6.48
|
0.04
|
0.12
|
0.21
|
0.16
|
0.13
|
|||||
|
EBIT Growth (%)
|
1.32
|
7.15
|
24.87
|
35.13
|
17.94
|
17.54
|
|||||
|
Net Profit Growth (%)
|
-4.94
|
0.73
|
23.67
|
36.92
|
16.73
|
26.63
|
|||||
|
EPS Growth (%)
|
-2.86
|
0.03
|
0.25
|
0.38
|
0.19
|
0.27
|
|||||
|
Book Value Growth (%)
|
-42.02
|
--
|
--
|
--
|
--
|
--
|
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
|
58.84
|
47.78
|
76.74
|
76.28
|
59.33
|
90.40
|
|||||
|
Price / Book Value
|
75.89
|
33.39
|
56.02
|
48.40
|
33.74
|
39.84
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
40.91
|
35.23
|
60.56
|
60.23
|
45.15
|
68.64
|
|||||
|
Close Price ($)
|
139.25
|
173.31
|
270.24
|
215.32
|
121.40
|
155.49
|
|||||
|
High Price ($)
|
247.22
|
299.27
|
312.60
|
230.61
|
157.90
|
188.52
|
|||||
|
Low Price ($)
|
119.06
|
140.81
|
199.23
|
113.43
|
106.02
|
101.18
|
|||||
|
Market Cap ($ Cr)
|
11,767.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.36
|
0.16
|
0.06
|
0.06
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.01
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
0.98
|
1.28
|
1.26
|
1.31
|
1.32
|
1.64
|
|||||
|
Quick Ratio
|
0.98
|
--
|
--
|
1.25
|
--
|
1.64
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
265.30
|
264.96
|
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 (%)
|
19.44
|
19.85
|
20.21
|
19.66
|
21.82
|
19.14
|
|||||
|
Asset Turnover
|
0.97
|
1.35
|
1.46
|
1.49
|
1.38
|
1.32
|
|||||
|
Receivable days
|
--
|
71.83
|
68.89
|
68.82
|
70.10
|
65.00
|
|||||
|
Inventory Days
|
--
|
--
|
15.85
|
17.33
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
18.62
|
19.56
|
21.01
|
22.68
|
22.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
65.18
|
65.14
|
47.41
|
42.65
|