Market cap
$3,231 Mln
Revenue (TTM)
$1,116 Mln
P/E Ratio
50.9
P/B Ratio
1.7
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,115.57
|
1,062.08
|
1,024.08
|
1,330.78
|
1,337.44
|
1,040.93
|
|||||
|
Cost of Revenue
|
940.35
|
945.67
|
0.91
|
806.82
|
715.85
|
687.78
|
|||||
|
Gross Profit
|
175.22
|
116.40
|
1,023.16
|
523.96
|
621.59
|
353.15
|
|||||
|
Operating Expenses
|
85.47
|
83.21
|
75.73
|
74.88
|
70.07
|
72.52
|
|||||
|
Operating Profit (EBIT)
|
89.75
|
33.19
|
85.75
|
449.08
|
551.52
|
280.63
|
|||||
|
Other Income
|
--
|
--
|
--
|
-0.07
|
--
|
--
|
|||||
|
Profit before Tax
|
58.18
|
8.19
|
61.89
|
399.31
|
509.02
|
193.95
|
|||||
|
Provision for Tax
|
-6.07
|
-13.69
|
-0.22
|
65.41
|
85.16
|
27.12
|
|||||
|
Profit after Tax (Net Income)
|
64.25
|
21.88
|
62.10
|
333.90
|
423.86
|
166.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
333.90
|
423.86
|
166.83
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,907.40
|
2,037.67
|
2,171.10
|
2,263.15
|
1,526.13
|
1,304.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,135.94
|
1,067.50
|
997.63
|
1,147.64
|
882.90
|
936.28
|
|||||
|
Current Liabilities
|
130.20
|
200.28
|
262.53
|
139.77
|
126.18
|
139.83
|
|||||
|
Total Liabilities
|
3,303.74
|
3,305.44
|
3,431.26
|
3,550.56
|
2,535.22
|
2,381.07
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,917.73
|
3,006.31
|
3,054.32
|
3,079.02
|
2,114.05
|
2,023.98
|
|||||
|
Current Assets
|
255.81
|
299.13
|
376.93
|
471.54
|
421.18
|
357.12
|
|||||
|
Total Assets
|
3,303.74
|
3,305.44
|
3,431.26
|
3,550.56
|
2,535.22
|
2,381.07
|
|||||
|
Total Debt*
|
1,035.09
|
1,034.65
|
1,033.73
|
1,032.68
|
758.26
|
761.65
|
|||||
|
Net Current Assets
|
125.61
|
98.85
|
114.40
|
331.77
|
295.00
|
217.28
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
188.47
|
159.11
|
491.90
|
504.89
|
335.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-92.06
|
-95.30
|
-147.52
|
-59.15
|
-42.19
|
|||||
|
Cash from Financing Activities
|
--
|
-182.37
|
-171.71
|
-295.56
|
-401.31
|
-124.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
48.82
|
44.43
|
168.09
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.82
|
0.28
|
0.78
|
4.14
|
6.24
|
2.47
|
|||||
|
Cash EPS ($)
|
--
|
1.70
|
2.29
|
5.36
|
7.37
|
3.62
|
|||||
|
Adjusted Book Value ($)
|
--
|
25.68
|
27.26
|
28.09
|
22.45
|
19.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.38
|
2.00
|
6.10
|
7.43
|
4.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.85
|
0.47
|
3.81
|
6.32
|
4.28
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.70
|
1.91
|
11.97
|
19.48
|
8.16
|
|||||
|
ROE (%)
|
3.28
|
1.04
|
2.80
|
17.62
|
29.94
|
13.18
|
|||||
|
ROA (%)
|
1.87
|
0.65
|
1.78
|
10.97
|
17.24
|
7.23
|
|||||
|
EBIT Margin (%)
|
8.25
|
3.49
|
8.37
|
32.06
|
40.25
|
26.96
|
|||||
|
Net Margin (%)
|
5.76
|
2.06
|
6.06
|
25.09
|
31.69
|
16.03
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.40
|
0.04
|
-0.23
|
0.00
|
0.28
|
0.26
|
|||||
|
EBIT Growth (%)
|
349.69
|
-56.72
|
-79.90
|
-20.73
|
91.82
|
222.44
|
|||||
|
Net Profit Growth (%)
|
288.38
|
-64.77
|
-81.40
|
-21.22
|
154.07
|
199.73
|
|||||
|
EPS Growth (%)
|
293.67
|
-0.65
|
-0.81
|
-0.34
|
1.53
|
2.00
|
|||||
|
Book Value Growth (%)
|
-5.39
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
50.89
|
142.35
|
62.96
|
10.62
|
9.66
|
20.27
|
|||||
|
Price / Book Value
|
1.69
|
1.53
|
1.80
|
1.57
|
2.68
|
2.59
|
|||||
|
Dividend Yield (%)
|
4.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.09
|
120.43
|
56.41
|
8.06
|
7.40
|
10.70
|
|||||
|
Close Price ($)
|
40.75
|
39.25
|
49.10
|
43.99
|
60.22
|
50.02
|
|||||
|
High Price ($)
|
48.12
|
50.04
|
54.44
|
60.70
|
65.67
|
51.68
|
|||||
|
Low Price ($)
|
36.82
|
37.06
|
41.31
|
39.10
|
46.94
|
22.40
|
|||||
|
Market Cap ($ Cr)
|
3,230.61
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.53
|
0.51
|
0.48
|
0.46
|
0.50
|
0.58
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.05
|
0.08
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.96
|
1.49
|
1.44
|
3.37
|
3.34
|
2.55
|
|||||
|
Quick Ratio
|
1.26
|
0.96
|
1.05
|
2.72
|
2.67
|
2.05
|
|||||
|
Interest Coverage
|
2.70
|
1.28
|
3.54
|
15.57
|
18.39
|
9.52
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.11
|
2.47
|
2.88
|
1.71
|
2.32
|
2.56
|
|||||
|
Asset Turnover
|
0.32
|
0.32
|
0.29
|
0.44
|
0.54
|
0.45
|
|||||
|
Receivable days
|
--
|
9.57
|
9.32
|
7.39
|
7.87
|
7.15
|
|||||
|
Inventory Days
|
--
|
40.15
|
38,200.39
|
39.70
|
39.60
|
39.19
|
|||||
|
Payable days
|
--
|
5.70
|
4,947.66
|
5.66
|
5.73
|
5.96
|
|||||
|
Cash Conversion Cycle
|
--
|
44.03
|
33,262.06
|
41.44
|
41.74
|
40.38
|