Market cap
$1,217 Mln
Revenue (TTM)
$2,980 Mln
P/E Ratio
6
P/B Ratio
1.1
Div. Yield
3.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,979.89
|
2,898.43
|
2,844.10
|
2,945.59
|
3,212.73
|
3,486.44
|
|||||
|
Cost of Revenue
|
1,531.63
|
1,583.79
|
1,478.94
|
1,549.66
|
1,740.38
|
1,824.17
|
|||||
|
Gross Profit
|
1,448.26
|
1,314.64
|
1,365.17
|
1,395.94
|
1,472.36
|
1,662.27
|
|||||
|
Operating Expenses
|
1,174.18
|
1,170.70
|
1,110.44
|
1,072.53
|
1,093.19
|
1,165.20
|
|||||
|
Operating Profit (EBIT)
|
275.29
|
143.93
|
254.73
|
323.41
|
379.17
|
497.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-19.65
|
1.51
|
|||||
|
Profit before Tax
|
247.28
|
113.83
|
230.81
|
302.24
|
316.74
|
438.29
|
|||||
|
Provision for Tax
|
52.18
|
22.04
|
45.30
|
69.74
|
66.70
|
98.54
|
|||||
|
Profit after Tax (Net Income)
|
195.11
|
91.80
|
185.51
|
232.50
|
250.04
|
339.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
74.32
|
89.49
|
181.83
|
228.22
|
246.32
|
339.75
|
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
|
1,027.32
|
925.05
|
854.56
|
845.25
|
796.41
|
950.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,108.81
|
1,134.43
|
1,069.79
|
1,021.50
|
1,114.36
|
1,520.58
|
|||||
|
Current Liabilities
|
596.22
|
506.00
|
508.82
|
511.86
|
528.95
|
717.23
|
|||||
|
Total Liabilities
|
3,328.58
|
2,565.47
|
2,433.17
|
2,378.61
|
2,439.72
|
3,188.00
|
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
|
1,259.84
|
1,294.70
|
1,290.50
|
1,277.37
|
1,251.00
|
1,288.28
|
|||||
|
Current Assets
|
1,472.52
|
1,270.77
|
1,142.67
|
1,101.24
|
1,188.72
|
1,899.72
|
|||||
|
Total Assets
|
4,204.88
|
2,565.47
|
2,433.17
|
2,378.61
|
2,439.72
|
3,188.00
|
|||||
|
Total Debt*
|
1,184.76
|
1,212.12
|
1,130.19
|
1,081.53
|
1,180.80
|
1,566.97
|
|||||
|
Net Current Assets
|
--
|
764.78
|
633.86
|
589.38
|
659.77
|
1,182.49
|
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
|
--
|
122.33
|
298.79
|
529.13
|
88.36
|
268.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-53.70
|
-56.17
|
-59.86
|
-40.36
|
-32.44
|
|||||
|
Cash from Financing Activities
|
--
|
2.04
|
-174.82
|
-332.65
|
-819.27
|
-352.71
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-771.27
|
-116.89
|
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 ($)
|
5.50
|
2.59
|
5.25
|
6.46
|
6.67
|
8.19
|
|||||
|
Cash EPS ($)
|
5.48
|
4.15
|
6.90
|
8.27
|
8.42
|
10.46
|
|||||
|
Adjusted Book Value ($)
|
27.98
|
26.10
|
24.21
|
23.48
|
21.26
|
22.91
|
|||||
|
Dividend per Share ($)
|
3.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.45
|
8.46
|
14.70
|
2.36
|
6.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.94
|
6.87
|
13.04
|
1.28
|
5.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.45
|
9.49
|
11.91
|
11.13
|
13.11
|
|||||
|
ROE (%)
|
19.99
|
10.32
|
21.83
|
28.33
|
28.63
|
35.99
|
|||||
|
ROA (%)
|
5.43
|
3.67
|
7.71
|
9.65
|
8.89
|
10.33
|
|||||
|
EBIT Margin (%)
|
9.35
|
5.11
|
10.04
|
11.41
|
11.19
|
14.30
|
|||||
|
Net Margin (%)
|
6.55
|
3.17
|
6.52
|
7.89
|
7.83
|
9.74
|
|||||
|
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 (%)
|
5.17
|
0.02
|
-0.03
|
-0.08
|
-0.08
|
0.15
|
|||||
|
EBIT Growth (%)
|
38.77
|
-48.15
|
-15.07
|
-6.48
|
-27.89
|
112.26
|
|||||
|
Net Profit Growth (%)
|
43.65
|
-50.52
|
-20.21
|
-7.01
|
-26.40
|
209.66
|
|||||
|
EPS Growth (%)
|
43.07
|
-0.51
|
-0.19
|
-0.03
|
-0.19
|
2.24
|
|||||
|
Book Value Growth (%)
|
20.19
|
--
|
--
|
--
|
--
|
--
|
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
|
6.05
|
12.52
|
10.31
|
11.59
|
11.18
|
12.36
|
|||||
|
Price / Book Value
|
1.14
|
1.24
|
2.24
|
3.19
|
3.51
|
4.42
|
|||||
|
Dividend Yield (%)
|
3.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.96
|
9.11
|
7.66
|
8.56
|
8.86
|
8.07
|
|||||
|
Close Price ($)
|
41.16
|
32.43
|
54.19
|
74.89
|
74.61
|
101.22
|
|||||
|
High Price ($)
|
44.44
|
56.89
|
88.03
|
86.76
|
105.25
|
116.92
|
|||||
|
Low Price ($)
|
23.38
|
23.38
|
50.27
|
60.66
|
62.66
|
80.50
|
|||||
|
Market Cap ($ Cr)
|
1,216.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.31
|
1.32
|
1.28
|
1.48
|
1.65
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.15
|
0.15
|
0.16
|
0.18
|
0.14
|
|||||
|
Current Ratio
|
2.47
|
2.51
|
2.25
|
2.15
|
2.25
|
2.65
|
|||||
|
Quick Ratio
|
1.50
|
1.44
|
1.26
|
1.10
|
0.84
|
1.75
|
|||||
|
Interest Coverage
|
6.94
|
4.33
|
9.11
|
9.90
|
8.40
|
8.27
|
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 (%)
|
5.63
|
6.16
|
6.85
|
6.24
|
6.18
|
6.64
|
|||||
|
Asset Turnover
|
0.83
|
1.16
|
1.18
|
1.22
|
1.14
|
1.06
|
|||||
|
Receivable days
|
--
|
23.53
|
24.31
|
23.71
|
24.44
|
21.89
|
|||||
|
Inventory Days
|
--
|
120.72
|
128.36
|
151.05
|
146.10
|
124.84
|
|||||
|
Payable days
|
--
|
55.80
|
60.55
|
59.66
|
70.42
|
88.02
|
|||||
|
Cash Conversion Cycle
|
--
|
88.45
|
92.12
|
115.09
|
100.12
|
58.71
|