Market cap
$6,361 Mln
Revenue (TTM)
$1,224 Mln
P/E Ratio
143.1
P/B Ratio
3.9
Div. Yield
0.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,223.80
|
1,143.30
|
1,048.70
|
1,059.30
|
1,099.20
|
840.40
|
|||||
|
Cost of Revenue
|
700.30
|
655.80
|
603.90
|
632.50
|
675.90
|
512.30
|
|||||
|
Gross Profit
|
523.50
|
487.50
|
444.80
|
426.80
|
423.30
|
328.10
|
|||||
|
Operating Expenses
|
346.00
|
325.90
|
302.50
|
350.00
|
351.10
|
262.70
|
|||||
|
Operating Profit (EBIT)
|
177.50
|
161.60
|
142.30
|
76.80
|
72.20
|
65.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-8.30
|
134.40
|
|||||
|
Profit before Tax
|
56.60
|
57.60
|
94.40
|
37.70
|
28.30
|
66.00
|
|||||
|
Provision for Tax
|
12.50
|
17.10
|
21.50
|
30.80
|
24.40
|
8.70
|
|||||
|
Profit after Tax (Net Income)
|
44.10
|
40.50
|
72.90
|
22.20
|
205.10
|
177.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
7.90
|
2.80
|
-0.40
|
|||||
|
Consolidated Profit
|
-10.40
|
40.50
|
72.90
|
22.20
|
205.10
|
177.20
|
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
|
1,587.40
|
1,543.90
|
1,428.60
|
1,409.70
|
1,395.10
|
1,270.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
873.60
|
930.40
|
864.90
|
875.50
|
1,023.30
|
1,267.90
|
|||||
|
Current Liabilities
|
199.50
|
188.70
|
198.00
|
196.40
|
211.50
|
386.30
|
|||||
|
Total Liabilities
|
2,860.00
|
2,663.00
|
2,491.50
|
2,499.50
|
2,647.80
|
2,974.60
|
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
|
2,205.30
|
2,225.30
|
1,979.20
|
1,849.20
|
1,963.60
|
2,169.90
|
|||||
|
Current Assets
|
455.20
|
437.70
|
512.30
|
650.30
|
684.20
|
804.70
|
|||||
|
Total Assets
|
2,860.00
|
2,663.00
|
2,491.50
|
2,499.50
|
2,647.80
|
2,974.60
|
|||||
|
Total Debt*
|
588.50
|
668.00
|
694.70
|
656.80
|
799.90
|
1,135.40
|
|||||
|
Net Current Assets
|
255.70
|
249.00
|
314.30
|
453.90
|
472.70
|
333.90
|
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
|
--
|
201.20
|
162.90
|
207.80
|
127.40
|
142.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-316.90
|
-241.50
|
-7.40
|
268.60
|
-651.20
|
|||||
|
Cash from Financing Activities
|
--
|
-17.40
|
-50.50
|
-170.90
|
-373.10
|
618.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6.70
|
109.00
|
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 ($)
|
2.08
|
1.92
|
3.44
|
1.06
|
9.81
|
8.55
|
|||||
|
Cash EPS ($)
|
2.10
|
6.79
|
8.17
|
5.64
|
14.75
|
12.20
|
|||||
|
Adjusted Book Value ($)
|
75.01
|
73.17
|
67.39
|
67.13
|
66.75
|
61.07
|
|||||
|
Dividend per Share ($)
|
0.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.54
|
7.68
|
9.90
|
6.10
|
6.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.55
|
6.13
|
8.28
|
4.69
|
5.92
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.87
|
3.48
|
1.04
|
8.92
|
8.93
|
|||||
|
ROE (%)
|
2.82
|
2.72
|
5.14
|
1.58
|
15.39
|
15.15
|
|||||
|
ROA (%)
|
1.63
|
1.57
|
2.92
|
0.86
|
7.30
|
7.03
|
|||||
|
EBIT Margin (%)
|
7.59
|
8.01
|
12.90
|
7.81
|
5.81
|
9.78
|
|||||
|
Net Margin (%)
|
3.60
|
3.54
|
6.95
|
2.10
|
18.80
|
18.25
|
|||||
|
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 (%)
|
13.25
|
0.09
|
-0.01
|
-0.04
|
0.31
|
0.05
|
|||||
|
EBIT Growth (%)
|
-37.90
|
-32.30
|
63.60
|
29.42
|
-22.26
|
1,274.29
|
|||||
|
Net Profit Growth (%)
|
-47.87
|
-44.44
|
228.38
|
-89.18
|
15.29
|
0.17
|
|||||
|
EPS Growth (%)
|
-47.92
|
-0.44
|
2.25
|
-0.89
|
0.15
|
-0.01
|
|||||
|
Book Value Growth (%)
|
6.61
|
--
|
--
|
--
|
--
|
--
|
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
|
143.09
|
111.56
|
50.15
|
148.27
|
11.08
|
12.87
|
|||||
|
Price / Book Value
|
3.92
|
2.93
|
2.56
|
2.33
|
1.63
|
1.80
|
|||||
|
Dividend Yield (%)
|
0.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.09
|
26.09
|
17.46
|
20.19
|
16.39
|
21.14
|
|||||
|
Close Price ($)
|
376.93
|
214.13
|
172.45
|
156.74
|
108.69
|
110.07
|
|||||
|
High Price ($)
|
390.42
|
248.88
|
197.94
|
161.66
|
127.67
|
113.50
|
|||||
|
Low Price ($)
|
189.39
|
133.50
|
136.68
|
91.74
|
76.14
|
71.09
|
|||||
|
Market Cap ($ Cr)
|
6,360.68
|
--
|
--
|
--
|
--
|
--
|
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
|
0.43
|
0.49
|
0.47
|
0.57
|
0.89
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.02
|
0.14
|
|||||
|
Current Ratio
|
2.28
|
2.32
|
2.59
|
3.31
|
3.23
|
2.08
|
|||||
|
Quick Ratio
|
1.43
|
1.50
|
1.89
|
2.59
|
2.52
|
1.73
|
|||||
|
Interest Coverage
|
2.67
|
2.69
|
3.31
|
1.84
|
1.79
|
5.07
|
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 (%)
|
13.86
|
11.73
|
11.05
|
11.02
|
12.47
|
17.25
|
|||||
|
Asset Turnover
|
0.45
|
0.44
|
0.42
|
0.41
|
0.39
|
0.33
|
|||||
|
Receivable days
|
--
|
39.93
|
40.51
|
43.76
|
46.87
|
73.41
|
|||||
|
Inventory Days
|
--
|
81.48
|
85.10
|
85.03
|
77.76
|
98.03
|
|||||
|
Payable days
|
--
|
38.32
|
40.73
|
41.03
|
39.29
|
50.55
|
|||||
|
Cash Conversion Cycle
|
--
|
83.10
|
84.87
|
87.76
|
85.34
|
120.89
|