Market cap
$3,569 Mln
Revenue (TTM)
$866 Mln
P/E Ratio
41
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
866.07
|
839.05
|
1,017.87
|
1,130.60
|
920.00
|
662.43
|
|||||
|
Cost of Revenue
|
493.56
|
462.20
|
563.21
|
639.30
|
518.21
|
375.98
|
|||||
|
Gross Profit
|
372.51
|
376.85
|
454.65
|
491.30
|
401.79
|
286.45
|
|||||
|
Operating Expenses
|
283.09
|
257.53
|
243.86
|
225.51
|
189.43
|
159.12
|
|||||
|
Operating Profit (EBIT)
|
89.42
|
119.32
|
210.79
|
265.80
|
212.36
|
127.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.90
|
-2.06
|
|||||
|
Profit before Tax
|
106.14
|
138.25
|
230.27
|
278.60
|
204.89
|
120.43
|
|||||
|
Provision for Tax
|
13.35
|
18.01
|
29.28
|
32.34
|
21.81
|
21.78
|
|||||
|
Profit after Tax (Net Income)
|
92.79
|
120.24
|
200.99
|
246.26
|
183.08
|
98.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
60.28
|
120.24
|
200.99
|
246.26
|
183.08
|
98.65
|
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
|
1,065.82
|
1,034.68
|
1,012.79
|
864.88
|
667.26
|
538.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
120.92
|
129.01
|
128.47
|
131.96
|
98.25
|
64.14
|
|||||
|
Current Liabilities
|
200.10
|
197.66
|
207.52
|
285.13
|
248.13
|
150.14
|
|||||
|
Total Liabilities
|
1,586.94
|
1,361.35
|
1,348.78
|
1,281.97
|
1,013.64
|
753.24
|
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
|
407.07
|
418.15
|
225.17
|
201.98
|
136.00
|
133.99
|
|||||
|
Current Assets
|
979.77
|
943.20
|
1,123.61
|
1,079.99
|
877.65
|
619.25
|
|||||
|
Total Assets
|
1,586.94
|
1,361.35
|
1,348.78
|
1,281.97
|
1,013.64
|
753.24
|
|||||
|
Total Debt*
|
41.57
|
42.33
|
43.67
|
45.19
|
46.41
|
47.39
|
|||||
|
Net Current Assets
|
779.67
|
745.54
|
916.09
|
794.86
|
629.51
|
469.11
|
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
|
--
|
118.31
|
140.82
|
156.87
|
215.61
|
150.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
29.93
|
-108.73
|
-100.86
|
-257.25
|
-8.72
|
|||||
|
Cash from Financing Activities
|
--
|
-124.49
|
-71.19
|
-68.27
|
-65.48
|
-52.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-107.13
|
91.45
|
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 ($)
|
2.97
|
3.86
|
6.18
|
7.46
|
5.50
|
2.90
|
|||||
|
Cash EPS ($)
|
--
|
4.43
|
6.67
|
7.83
|
5.85
|
3.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
33.24
|
31.15
|
26.18
|
20.06
|
15.85
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.80
|
4.33
|
4.75
|
6.48
|
4.42
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.44
|
3.96
|
4.12
|
6.16
|
4.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.27
|
20.44
|
30.33
|
28.17
|
17.68
|
|||||
|
ROE (%)
|
8.83
|
11.75
|
21.41
|
32.15
|
30.36
|
19.33
|
|||||
|
ROA (%)
|
6.01
|
8.87
|
15.28
|
21.46
|
20.72
|
14.32
|
|||||
|
EBIT Margin (%)
|
12.70
|
17.12
|
23.16
|
25.11
|
22.88
|
18.91
|
|||||
|
Net Margin (%)
|
10.71
|
14.33
|
19.75
|
21.78
|
19.94
|
14.94
|
|||||
|
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 (%)
|
-3.35
|
-0.18
|
-0.10
|
0.23
|
0.39
|
0.40
|
|||||
|
EBIT Growth (%)
|
-41.34
|
-39.08
|
-16.98
|
34.92
|
68.02
|
105.02
|
|||||
|
Net Profit Growth (%)
|
-41.45
|
-40.18
|
-18.38
|
34.51
|
85.58
|
97.37
|
|||||
|
EPS Growth (%)
|
-39.12
|
-0.38
|
-0.17
|
0.35
|
0.90
|
0.99
|
|||||
|
Book Value Growth (%)
|
7.49
|
--
|
--
|
--
|
--
|
--
|
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
|
40.98
|
20.80
|
11.30
|
17.40
|
14.42
|
25.71
|
|||||
|
Price / Book Value
|
3.54
|
2.42
|
2.24
|
4.95
|
3.96
|
4.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.45
|
13.45
|
6.93
|
12.87
|
10.15
|
16.82
|
|||||
|
Close Price ($)
|
189.45
|
80.34
|
69.87
|
129.69
|
79.36
|
74.56
|
|||||
|
High Price ($)
|
193.65
|
102.93
|
158.61
|
201.00
|
88.73
|
75.40
|
|||||
|
Low Price ($)
|
65.64
|
40.40
|
68.23
|
76.97
|
46.41
|
28.45
|
|||||
|
Market Cap ($ Cr)
|
3,568.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.04
|
0.05
|
0.07
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
4.90
|
4.77
|
5.41
|
3.79
|
3.54
|
4.12
|
|||||
|
Quick Ratio
|
3.21
|
3.11
|
4.05
|
2.71
|
2.56
|
2.83
|
|||||
|
Interest Coverage
|
21.43
|
26.77
|
43.16
|
53.10
|
37.74
|
25.91
|
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 (%)
|
17.80
|
20.08
|
19.96
|
19.28
|
18.45
|
15.76
|
|||||
|
Asset Turnover
|
0.56
|
0.62
|
0.77
|
0.99
|
1.04
|
0.96
|
|||||
|
Receivable days
|
--
|
80.89
|
75.56
|
62.63
|
54.43
|
52.73
|
|||||
|
Inventory Days
|
--
|
241.51
|
190.89
|
156.80
|
154.14
|
172.95
|
|||||
|
Payable days
|
--
|
35.26
|
32.86
|
33.35
|
35.37
|
30.13
|
|||||
|
Cash Conversion Cycle
|
--
|
287.14
|
233.59
|
186.08
|
173.20
|
195.55
|