Market cap
$3,991 Mln
Revenue (TTM)
$1,697 Mln
P/E Ratio
28
P/B Ratio
4.3
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,697.40
|
1,664.40
|
2,166.00
|
1,868.30
|
1,727.80
|
1,945.70
|
|||||
|
Cost of Revenue
|
1,085.30
|
1,078.70
|
1,548.70
|
1,301.50
|
1,194.10
|
1,347.60
|
|||||
|
Gross Profit
|
612.10
|
585.70
|
617.30
|
566.80
|
533.70
|
598.10
|
|||||
|
Operating Expenses
|
446.40
|
421.00
|
441.90
|
401.10
|
358.50
|
396.40
|
|||||
|
Operating Profit (EBIT)
|
164.20
|
164.70
|
168.40
|
160.10
|
163.10
|
188.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
164.50
|
153.10
|
154.20
|
152.70
|
145.50
|
166.90
|
|||||
|
Provision for Tax
|
20.00
|
23.50
|
23.50
|
34.30
|
36.70
|
37.60
|
|||||
|
Profit after Tax (Net Income)
|
173.50
|
582.60
|
137.40
|
119.10
|
108.80
|
129.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
130.70
|
118.40
|
108.80
|
129.00
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,585.10
|
1,488.90
|
862.70
|
750.50
|
637.10
|
569.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
730.50
|
737.10
|
1,100.20
|
841.00
|
711.30
|
870.90
|
|||||
|
Current Liabilities
|
473.40
|
484.40
|
621.20
|
549.90
|
457.50
|
474.50
|
|||||
|
Total Liabilities
|
3,262.40
|
2,710.40
|
2,584.10
|
2,141.40
|
1,805.90
|
1,914.90
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,583.40
|
1,610.20
|
1,714.50
|
1,422.70
|
1,189.80
|
1,206.70
|
|||||
|
Current Assets
|
1,205.60
|
1,100.20
|
869.60
|
718.70
|
616.10
|
708.20
|
|||||
|
Total Assets
|
3,262.40
|
2,710.40
|
2,584.10
|
2,141.40
|
1,805.90
|
1,914.90
|
|||||
|
Total Debt*
|
648.30
|
646.40
|
977.90
|
684.60
|
524.90
|
699.20
|
|||||
|
Net Current Assets
|
732.20
|
615.80
|
248.40
|
168.80
|
158.60
|
233.70
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
39.60
|
142.30
|
225.70
|
252.00
|
110.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-416.10
|
-272.90
|
-37.30
|
-401.70
|
|||||
|
Cash from Financing Activities
|
--
|
-354.10
|
270.60
|
80.80
|
-207.40
|
287.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-3.20
|
33.60
|
7.30
|
-3.50
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
5.40
|
18.15
|
4.28
|
3.71
|
3.39
|
4.02
|
|||||
|
Cash EPS ($)
|
--
|
21.11
|
6.81
|
6.10
|
5.63
|
6.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
46.38
|
26.88
|
23.38
|
19.85
|
17.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.23
|
4.43
|
7.03
|
7.85
|
3.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.60
|
1.70
|
5.35
|
6.78
|
2.25
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
29.31
|
8.39
|
9.17
|
8.95
|
12.21
|
|||||
|
ROE (%)
|
11.28
|
49.55
|
17.03
|
17.17
|
18.03
|
25.14
|
|||||
|
ROA (%)
|
5.31
|
22.01
|
5.82
|
6.03
|
5.85
|
7.68
|
|||||
|
EBIT Margin (%)
|
11.32
|
10.66
|
6.05
|
8.89
|
9.48
|
13.60
|
|||||
|
Net Margin (%)
|
10.22
|
35.00
|
6.34
|
6.37
|
6.30
|
6.63
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-13.39
|
-0.23
|
0.16
|
0.08
|
-0.11
|
0.01
|
|||||
|
EBIT Growth (%)
|
-23.18
|
35.42
|
-21.13
|
1.40
|
-38.10
|
6.95
|
|||||
|
Net Profit Growth (%)
|
-69.17
|
324.02
|
15.37
|
9.47
|
-15.66
|
23.92
|
|||||
|
EPS Growth (%)
|
-69.22
|
3.24
|
0.15
|
0.09
|
-0.16
|
0.24
|
|||||
|
Book Value Growth (%)
|
16.16
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
28.04
|
5.48
|
21.34
|
41.39
|
33.60
|
28.03
|
|||||
|
Price / Book Value
|
4.31
|
2.14
|
3.40
|
6.57
|
5.74
|
6.35
|
|||||
|
Dividend Yield (%)
|
0.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.98
|
12.49
|
18.40
|
22.79
|
17.52
|
16.15
|
|||||
|
Close Price ($)
|
98.51
|
99.45
|
91.33
|
153.56
|
113.87
|
112.66
|
|||||
|
High Price ($)
|
109.91
|
125.88
|
163.28
|
177.56
|
129.73
|
127.97
|
|||||
|
Low Price ($)
|
82.64
|
90.28
|
81.59
|
110.53
|
56.17
|
68.06
|
|||||
|
Market Cap ($ Cr)
|
3,990.51
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.41
|
0.43
|
1.13
|
0.91
|
0.82
|
1.23
|
|||||
|
Short term debt to equity ratio
|
-0.10
|
0.01
|
0.00
|
0.01
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
2.55
|
2.27
|
1.40
|
1.31
|
1.35
|
1.49
|
|||||
|
Quick Ratio
|
2.00
|
1.78
|
0.88
|
0.89
|
0.92
|
0.98
|
|||||
|
Interest Coverage
|
12.19
|
7.30
|
9.23
|
19.09
|
11.78
|
14.08
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.71
|
17.36
|
12.26
|
17.85
|
17.62
|
18.67
|
|||||
|
Asset Turnover
|
0.52
|
0.63
|
0.92
|
0.95
|
0.93
|
1.16
|
|||||
|
Receivable days
|
--
|
60.84
|
50.51
|
62.35
|
70.57
|
64.48
|
|||||
|
Inventory Days
|
--
|
95.05
|
65.05
|
59.83
|
67.65
|
61.13
|
|||||
|
Payable days
|
--
|
51.67
|
42.05
|
45.84
|
51.89
|
52.83
|
|||||
|
Cash Conversion Cycle
|
--
|
104.22
|
73.51
|
76.34
|
86.33
|
72.79
|