Market cap
$11,957 Mln
Revenue (TTM)
$1,664 Mln
P/E Ratio
30.9
P/B Ratio
84.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,663.74
|
1,396.61
|
1,015.32
|
829.25
|
660.12
|
443.31
|
|||||
|
Cost of Revenue
|
363.07
|
305.44
|
159.42
|
192.36
|
139.30
|
81.41
|
|||||
|
Gross Profit
|
1,300.67
|
1,091.18
|
855.91
|
636.89
|
520.81
|
361.90
|
|||||
|
Operating Expenses
|
356.18
|
274.88
|
304.43
|
299.32
|
253.28
|
86.00
|
|||||
|
Operating Profit (EBIT)
|
944.49
|
816.29
|
551.48
|
337.57
|
267.53
|
275.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.67
|
-19.86
|
|||||
|
Profit before Tax
|
583.34
|
466.88
|
557.13
|
348.33
|
248.92
|
248.52
|
|||||
|
Provision for Tax
|
169.74
|
149.99
|
113.04
|
66.74
|
46.79
|
-154.19
|
|||||
|
Profit after Tax (Net Income)
|
413.60
|
316.89
|
444.09
|
281.59
|
202.13
|
402.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
202.13
|
402.71
|
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
|
143.54
|
48.81
|
363.82
|
83.81
|
169.80
|
196.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,089.43
|
2,299.42
|
1,560.56
|
1,536.97
|
1,540.92
|
790.33
|
|||||
|
Current Liabilities
|
344.44
|
177.09
|
139.10
|
112.49
|
130.79
|
117.15
|
|||||
|
Total Liabilities
|
2,921.85
|
2,525.32
|
2,063.48
|
1,733.27
|
1,841.51
|
1,104.43
|
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
|
1,644.38
|
1,700.12
|
978.14
|
986.85
|
1,102.50
|
178.14
|
|||||
|
Current Assets
|
933.02
|
825.21
|
1,085.34
|
746.42
|
739.01
|
926.29
|
|||||
|
Total Assets
|
2,921.85
|
2,525.32
|
2,063.48
|
1,733.27
|
1,841.51
|
1,104.43
|
|||||
|
Total Debt*
|
2,146.65
|
2,142.63
|
1,505.80
|
1,499.25
|
1,506.10
|
876.67
|
|||||
|
Net Current Assets
|
588.59
|
648.12
|
946.24
|
633.93
|
608.22
|
809.14
|
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
|
--
|
651.56
|
479.06
|
388.57
|
240.11
|
299.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-545.81
|
-262.72
|
-96.91
|
-487.01
|
-406.29
|
|||||
|
Cash from Financing Activities
|
--
|
-85.17
|
-218.86
|
-407.99
|
362.37
|
77.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
115.48
|
-28.98
|
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 ($)
|
3.35
|
2.69
|
3.43
|
2.15
|
1.46
|
2.79
|
|||||
|
Cash EPS ($)
|
--
|
3.44
|
4.06
|
2.80
|
1.82
|
2.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.41
|
2.81
|
0.64
|
1.23
|
1.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.54
|
3.70
|
2.97
|
1.73
|
2.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.48
|
3.62
|
2.85
|
1.70
|
2.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.61
|
25.72
|
17.28
|
14.70
|
49.66
|
|||||
|
ROE (%)
|
430.03
|
153.59
|
198.42
|
222.07
|
110.23
|
231.44
|
|||||
|
ROA (%)
|
16.19
|
13.81
|
23.39
|
15.75
|
13.72
|
47.82
|
|||||
|
EBIT Margin (%)
|
36.28
|
34.73
|
56.65
|
44.27
|
40.28
|
62.24
|
|||||
|
Net Margin (%)
|
24.86
|
22.69
|
43.74
|
33.96
|
30.70
|
95.10
|
|||||
|
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 (%)
|
41.15
|
0.38
|
0.22
|
0.26
|
0.49
|
0.66
|
|||||
|
EBIT Growth (%)
|
-14.99
|
-15.69
|
56.70
|
38.07
|
-3.64
|
91.26
|
|||||
|
Net Profit Growth (%)
|
-25.78
|
-28.64
|
57.71
|
39.31
|
-49.81
|
211.97
|
|||||
|
EPS Growth (%)
|
-23.48
|
-0.22
|
0.60
|
0.47
|
-0.48
|
2.14
|
|||||
|
Book Value Growth (%)
|
-55.81
|
--
|
--
|
--
|
--
|
--
|
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
|
30.89
|
24.99
|
13.93
|
17.20
|
39.02
|
14.40
|
|||||
|
Price / Book Value
|
84.52
|
162.23
|
17.01
|
57.79
|
46.45
|
29.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.55
|
17.31
|
10.81
|
13.29
|
28.62
|
21.28
|
|||||
|
Close Price ($)
|
78.27
|
67.30
|
47.81
|
36.96
|
56.90
|
40.21
|
|||||
|
High Price ($)
|
82.22
|
79.50
|
65.53
|
57.10
|
59.46
|
56.40
|
|||||
|
Low Price ($)
|
51.78
|
47.50
|
33.15
|
29.85
|
31.36
|
31.79
|
|||||
|
Market Cap ($ Cr)
|
11,957.01
|
--
|
--
|
--
|
--
|
--
|
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
|
13.50
|
43.89
|
4.14
|
17.89
|
8.87
|
4.45
|
|||||
|
Short term debt to equity ratio
|
1.46
|
--
|
--
|
0.08
|
0.08
|
0.45
|
|||||
|
Current Ratio
|
2.71
|
4.66
|
7.80
|
6.64
|
5.65
|
7.91
|
|||||
|
Quick Ratio
|
2.31
|
3.66
|
6.78
|
5.50
|
4.88
|
7.45
|
|||||
|
Interest Coverage
|
29.73
|
26.76
|
31.79
|
19.57
|
15.69
|
36.66
|
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 (%)
|
27.40
|
31.60
|
30.38
|
28.24
|
35.00
|
20.52
|
|||||
|
Asset Turnover
|
0.65
|
0.61
|
0.53
|
0.46
|
0.45
|
0.53
|
|||||
|
Receivable days
|
--
|
98.04
|
97.61
|
102.47
|
89.10
|
77.74
|
|||||
|
Inventory Days
|
--
|
190.34
|
308.69
|
216.20
|
201.93
|
257.19
|
|||||
|
Payable days
|
--
|
18.62
|
25.28
|
28.02
|
25.22
|
7.78
|
|||||
|
Cash Conversion Cycle
|
--
|
269.75
|
381.02
|
290.65
|
265.81
|
327.15
|