Market cap
$3,942 Mln
Revenue (TTM)
$599 Mln
P/E Ratio
23.7
P/B Ratio
6.7
Div. Yield
3.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
599.09
|
567.80
|
517.42
|
489.64
|
573.72
|
583.83
|
|||||
|
Cost of Revenue
|
140.18
|
241.28
|
275.12
|
254.35
|
291.76
|
271.33
|
|||||
|
Gross Profit
|
458.91
|
326.52
|
242.30
|
235.29
|
281.97
|
312.50
|
|||||
|
Operating Expenses
|
251.61
|
148.78
|
69.42
|
70.81
|
66.03
|
52.13
|
|||||
|
Operating Profit (EBIT)
|
207.31
|
177.74
|
172.88
|
164.48
|
215.94
|
260.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-19.04
|
21.57
|
|||||
|
Profit before Tax
|
227.06
|
204.63
|
209.54
|
180.25
|
196.90
|
281.94
|
|||||
|
Provision for Tax
|
57.94
|
47.23
|
46.75
|
43.64
|
47.41
|
55.79
|
|||||
|
Profit after Tax (Net Income)
|
168.30
|
153.22
|
151.27
|
129.05
|
171.04
|
211.40
|
|||||
|
Minority Interest
|
5.40
|
-4.18
|
-11.53
|
0.88
|
21.56
|
-14.76
|
|||||
|
Consolidated Profit
|
76.59
|
153.22
|
151.27
|
129.05
|
171.04
|
211.40
|
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
|
589.38
|
561.95
|
511.71
|
381.23
|
337.55
|
255.18
|
|||||
|
Minority Interest
|
5.40
|
--
|
--
|
--
|
4.05
|
--
|
|||||
|
Non-Current Liabilities
|
151.65
|
261.21
|
222.27
|
228.45
|
229.43
|
114.64
|
|||||
|
Current Liabilities
|
53.96
|
15.39
|
15.20
|
15.46
|
17.01
|
33.72
|
|||||
|
Total Liabilities
|
954.94
|
910.45
|
812.37
|
736.55
|
673.38
|
492.69
|
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
|
757.34
|
683.36
|
426.58
|
397.55
|
341.64
|
196.95
|
|||||
|
Current Assets
|
143.64
|
227.09
|
385.79
|
339.00
|
331.46
|
295.74
|
|||||
|
Total Assets
|
1,044.62
|
910.45
|
812.37
|
736.55
|
673.38
|
492.69
|
|||||
|
Total Debt*
|
134.39
|
138.33
|
141.12
|
140.41
|
138.81
|
24.53
|
|||||
|
Net Current Assets
|
--
|
381.94
|
370.59
|
323.54
|
317.97
|
238.31
|
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
|
--
|
-120.44
|
96.69
|
171.96
|
61.68
|
242.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.36
|
-119.71
|
-114.78
|
-2.86
|
47.65
|
|||||
|
Cash from Financing Activities
|
--
|
73.84
|
18.17
|
-119.05
|
8.98
|
-145.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
67.80
|
144.12
|
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 ($)
|
3.26
|
2.97
|
2.93
|
2.60
|
3.47
|
4.28
|
|||||
|
Cash EPS ($)
|
3.23
|
3.19
|
3.14
|
2.98
|
3.56
|
4.36
|
|||||
|
Adjusted Book Value ($)
|
11.46
|
10.88
|
9.90
|
7.67
|
6.84
|
5.16
|
|||||
|
Dividend per Share ($)
|
3.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.33
|
1.87
|
3.46
|
1.25
|
4.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.45
|
1.64
|
2.31
|
1.16
|
4.86
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
22.65
|
25.76
|
25.86
|
45.24
|
86.48
|
|||||
|
ROE (%)
|
30.17
|
28.54
|
33.88
|
35.91
|
57.71
|
98.46
|
|||||
|
ROA (%)
|
18.61
|
17.79
|
19.53
|
18.31
|
29.34
|
50.26
|
|||||
|
EBIT Margin (%)
|
36.46
|
33.36
|
37.15
|
33.59
|
38.83
|
45.09
|
|||||
|
Net Margin (%)
|
28.09
|
26.98
|
29.23
|
26.36
|
30.84
|
34.92
|
|||||
|
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 (%)
|
5.91
|
0.10
|
0.06
|
-0.15
|
-0.02
|
0.35
|
|||||
|
EBIT Growth (%)
|
6.66
|
-1.46
|
16.87
|
-26.16
|
-15.38
|
167.48
|
|||||
|
Net Profit Growth (%)
|
23.30
|
1.29
|
17.22
|
-24.55
|
-19.09
|
176.03
|
|||||
|
EPS Growth (%)
|
3.49
|
0.01
|
0.13
|
-0.25
|
-0.19
|
1.73
|
|||||
|
Book Value Growth (%)
|
10.68
|
--
|
--
|
--
|
--
|
--
|
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
|
23.73
|
21.16
|
31.56
|
29.18
|
18.62
|
21.63
|
|||||
|
Price / Book Value
|
6.73
|
5.77
|
9.33
|
9.88
|
9.43
|
17.92
|
|||||
|
Dividend Yield (%)
|
3.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.73
|
15.31
|
22.64
|
21.46
|
13.40
|
15.71
|
|||||
|
Close Price ($)
|
76.14
|
62.78
|
92.34
|
75.73
|
64.56
|
92.51
|
|||||
|
High Price ($)
|
78.81
|
93.22
|
110.67
|
78.87
|
94.40
|
101.22
|
|||||
|
Low Price ($)
|
58.39
|
58.39
|
64.13
|
50.05
|
52.34
|
62.43
|
|||||
|
Market Cap ($ Cr)
|
3,941.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.25
|
0.28
|
0.37
|
0.41
|
0.10
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
0.03
|
0.02
|
0.04
|
0.05
|
|||||
|
Current Ratio
|
2.66
|
14.76
|
25.39
|
21.93
|
19.49
|
8.77
|
|||||
|
Quick Ratio
|
2.66
|
--
|
--
|
9.80
|
20.39
|
9.47
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
32.67
|
10.32
|
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 (%)
|
14.10
|
14.38
|
14.66
|
15.02
|
11.98
|
15.01
|
|||||
|
Asset Turnover
|
0.66
|
0.66
|
0.67
|
0.69
|
0.98
|
1.39
|
|||||
|
Receivable days
|
--
|
50.66
|
52.74
|
53.08
|
49.79
|
50.82
|
|||||
|
Inventory Days
|
--
|
--
|
248.85
|
123.61
|
-24.41
|
-28.55
|
|||||
|
Payable days
|
--
|
12.95
|
12.37
|
13.33
|
11.65
|
12.07
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
289.23
|
163.36
|
13.73
|
10.20
|