Market cap
$2,988 Mln
Revenue (TTM)
$772 Mln
P/E Ratio
39.9
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
772.49
|
751.51
|
637.77
|
536.91
|
450.88
|
385.28
|
|||||
|
Cost of Revenue
|
233.13
|
231.63
|
210.71
|
182.07
|
153.07
|
131.68
|
|||||
|
Gross Profit
|
539.36
|
519.88
|
427.05
|
354.84
|
297.81
|
253.60
|
|||||
|
Operating Expenses
|
417.06
|
401.57
|
338.17
|
261.48
|
226.63
|
198.51
|
|||||
|
Operating Profit (EBIT)
|
122.30
|
118.30
|
88.88
|
77.25
|
71.18
|
55.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.14
|
-1.54
|
|||||
|
Profit before Tax
|
104.80
|
123.84
|
99.48
|
85.56
|
71.32
|
53.54
|
|||||
|
Provision for Tax
|
26.80
|
30.50
|
22.42
|
19.74
|
16.19
|
8.94
|
|||||
|
Profit after Tax (Net Income)
|
78.00
|
93.34
|
77.05
|
65.82
|
55.13
|
44.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
55.13
|
44.60
|
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
|
938.48
|
973.89
|
854.69
|
667.48
|
537.07
|
484.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
40.69
|
41.62
|
29.86
|
25.70
|
25.20
|
28.72
|
|||||
|
Current Liabilities
|
146.26
|
154.35
|
146.68
|
130.67
|
110.64
|
102.87
|
|||||
|
Total Liabilities
|
1,271.69
|
1,169.86
|
1,031.23
|
823.84
|
672.91
|
615.85
|
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
|
795.03
|
834.56
|
649.32
|
422.40
|
350.10
|
263.40
|
|||||
|
Current Assets
|
330.40
|
335.30
|
381.91
|
401.44
|
322.81
|
352.44
|
|||||
|
Total Assets
|
1,271.69
|
1,169.86
|
1,031.23
|
823.84
|
672.91
|
615.85
|
|||||
|
Total Debt*
|
6.31
|
7.19
|
12.47
|
14.03
|
17.29
|
20.53
|
|||||
|
Net Current Assets
|
184.13
|
180.95
|
235.22
|
270.77
|
212.17
|
249.57
|
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
|
--
|
178.79
|
157.40
|
132.30
|
100.05
|
112.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-169.15
|
-110.45
|
-92.64
|
-112.79
|
-46.70
|
|||||
|
Cash from Financing Activities
|
--
|
-100.83
|
-23.03
|
15.97
|
-31.63
|
-8.36
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-44.37
|
57.83
|
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 ($)
|
2.07
|
2.47
|
2.04
|
1.75
|
1.49
|
1.20
|
|||||
|
Cash EPS ($)
|
--
|
4.01
|
3.15
|
2.63
|
2.25
|
1.87
|
|||||
|
Adjusted Book Value ($)
|
--
|
25.79
|
22.58
|
17.73
|
14.53
|
13.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.73
|
4.16
|
3.51
|
2.71
|
3.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.03
|
3.63
|
2.99
|
2.17
|
2.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.10
|
9.95
|
10.65
|
10.41
|
9.39
|
|||||
|
ROE (%)
|
8.16
|
10.21
|
10.12
|
10.93
|
10.80
|
9.86
|
|||||
|
ROA (%)
|
6.14
|
8.48
|
8.31
|
8.80
|
8.56
|
7.81
|
|||||
|
EBIT Margin (%)
|
15.83
|
15.74
|
15.60
|
14.39
|
15.79
|
13.90
|
|||||
|
Net Margin (%)
|
10.10
|
12.42
|
12.08
|
12.26
|
12.22
|
11.62
|
|||||
|
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 (%)
|
9.80
|
0.18
|
0.19
|
0.19
|
0.17
|
0.23
|
|||||
|
EBIT Growth (%)
|
12.08
|
18.93
|
28.77
|
8.52
|
32.95
|
6.74
|
|||||
|
Net Profit Growth (%)
|
-5.96
|
21.13
|
17.06
|
19.39
|
23.63
|
-2.17
|
|||||
|
EPS Growth (%)
|
-5.10
|
0.21
|
0.16
|
0.17
|
0.24
|
-0.03
|
|||||
|
Book Value Growth (%)
|
1.67
|
--
|
--
|
--
|
--
|
--
|
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
|
39.90
|
36.06
|
90.39
|
110.84
|
86.12
|
118.59
|
|||||
|
Price / Book Value
|
3.23
|
3.46
|
8.15
|
10.93
|
8.84
|
10.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.63
|
18.25
|
47.54
|
63.61
|
45.80
|
64.39
|
|||||
|
Close Price ($)
|
57.17
|
89.13
|
183.99
|
193.84
|
128.43
|
142.35
|
|||||
|
High Price ($)
|
143.55
|
197.59
|
218.74
|
198.35
|
146.81
|
174.42
|
|||||
|
Low Price ($)
|
49.04
|
73.05
|
160.58
|
120.66
|
96.41
|
91.05
|
|||||
|
Market Cap ($ Cr)
|
2,988.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.02
|
0.03
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.26
|
2.17
|
2.60
|
3.07
|
2.92
|
3.43
|
|||||
|
Quick Ratio
|
2.26
|
--
|
--
|
3.07
|
2.44
|
2.99
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
501.28
|
34.68
|
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 (%)
|
8.24
|
9.07
|
8.16
|
8.72
|
8.75
|
8.97
|
|||||
|
Asset Turnover
|
0.61
|
0.68
|
0.69
|
0.72
|
0.70
|
0.67
|
|||||
|
Receivable days
|
--
|
29.21
|
28.31
|
29.35
|
29.97
|
33.20
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
52.92
|
116.07
|
113.77
|
|||||
|
Payable days
|
--
|
17.61
|
13.86
|
18.73
|
23.37
|
18.98
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
14.45
|
63.53
|
122.68
|
127.99
|