Market cap
$1,411 Mln
Revenue (TTM)
$1,657 Mln
P/E Ratio
12.4
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,656.64
|
704.50
|
459.57
|
365.68
|
374.42
|
453.93
|
|||||
|
Cost of Revenue
|
283.81
|
308.14
|
176.54
|
111.49
|
83.10
|
90.58
|
|||||
|
Gross Profit
|
1,372.83
|
396.36
|
283.03
|
254.19
|
291.31
|
363.34
|
|||||
|
Operating Expenses
|
1,079.08
|
236.65
|
144.46
|
125.63
|
142.04
|
143.77
|
|||||
|
Operating Profit (EBIT)
|
293.74
|
159.71
|
138.58
|
128.56
|
149.27
|
219.57
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-29.44
|
|||||
|
Profit before Tax
|
203.55
|
159.71
|
138.58
|
128.56
|
149.27
|
219.57
|
|||||
|
Provision for Tax
|
50.06
|
39.10
|
28.47
|
26.60
|
14.66
|
41.78
|
|||||
|
Profit after Tax (Net Income)
|
154.01
|
122.20
|
111.30
|
102.85
|
135.60
|
177.90
|
|||||
|
Minority Interest
|
0.51
|
1.60
|
1.19
|
1.16
|
-0.99
|
-0.11
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
110.52
|
155.54
|
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
|
741.88
|
608.70
|
492.91
|
394.68
|
365.04
|
327.50
|
|||||
|
Minority Interest
|
0.51
|
--
|
--
|
--
|
-1.37
|
-0.50
|
|||||
|
Non-Current Liabilities
|
6,710.99
|
6,582.61
|
2,709.26
|
2,252.39
|
160.58
|
1,426.66
|
|||||
|
Current Liabilities
|
43.31
|
436.65
|
72.09
|
61.63
|
1,762.25
|
42.29
|
|||||
|
Total Liabilities
|
7,535.08
|
7,623.09
|
3,270.71
|
2,706.45
|
2,387.81
|
1,943.86
|
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
|
6,846.59
|
6,855.68
|
2,895.29
|
2,367.11
|
11.78
|
11.35
|
|||||
|
Current Assets
|
645.18
|
767.41
|
375.42
|
339.34
|
4,106.73
|
409.66
|
|||||
|
Total Assets
|
8,136.95
|
7,623.09
|
3,270.71
|
2,706.45
|
2,387.81
|
1,943.86
|
|||||
|
Total Debt*
|
6,294.57
|
6,542.61
|
2,505.19
|
2,026.32
|
3,471.11
|
2,705.52
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
637.96
|
469.41
|
459.32
|
346.13
|
212.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,511.86
|
-747.03
|
-672.20
|
-680.79
|
-475.02
|
|||||
|
Cash from Financing Activities
|
--
|
1,141.67
|
393.61
|
163.35
|
261.26
|
510.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-73.40
|
247.67
|
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 ($)
|
8.03
|
6.37
|
5.88
|
5.50
|
7.27
|
8.53
|
|||||
|
Cash EPS ($)
|
--
|
6.88
|
6.15
|
5.69
|
7.53
|
8.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.72
|
26.03
|
21.11
|
19.57
|
15.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
33.25
|
24.78
|
24.56
|
18.56
|
10.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
32.99
|
24.69
|
24.35
|
18.30
|
9.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.41
|
4.11
|
3.29
|
3.95
|
7.18
|
|||||
|
ROE (%)
|
22.88
|
22.19
|
25.08
|
27.07
|
39.16
|
80.13
|
|||||
|
ROA (%)
|
2.54
|
2.24
|
3.72
|
4.04
|
6.26
|
11.29
|
|||||
|
EBIT Margin (%)
|
17.73
|
22.67
|
30.15
|
35.16
|
39.87
|
48.37
|
|||||
|
Net Margin (%)
|
9.30
|
17.35
|
24.22
|
28.12
|
36.22
|
41.91
|
|||||
|
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 (%)
|
212.13
|
0.53
|
0.26
|
-0.02
|
-0.18
|
0.16
|
|||||
|
EBIT Growth (%)
|
85.72
|
15.25
|
7.79
|
-13.88
|
-32.02
|
91.95
|
|||||
|
Net Profit Growth (%)
|
253.34
|
9.80
|
8.22
|
-24.15
|
-23.78
|
89.02
|
|||||
|
EPS Growth (%)
|
23.84
|
0.08
|
0.07
|
-0.24
|
-0.15
|
0.90
|
|||||
|
Book Value Growth (%)
|
31.70
|
--
|
--
|
--
|
--
|
--
|
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
|
12.37
|
10.51
|
9.49
|
7.03
|
3.60
|
8.36
|
|||||
|
Price / Book Value
|
2.06
|
2.11
|
2.14
|
1.83
|
1.34
|
4.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
42.49
|
22.16
|
18.18
|
23.19
|
17.03
|
|||||
|
Close Price ($)
|
102.25
|
66.95
|
55.78
|
38.67
|
26.20
|
71.32
|
|||||
|
High Price ($)
|
112.61
|
78.91
|
64.70
|
43.70
|
74.63
|
91.98
|
|||||
|
Low Price ($)
|
45.74
|
41.37
|
23.10
|
21.65
|
23.15
|
21.12
|
|||||
|
Market Cap ($ Cr)
|
1,411.12
|
--
|
--
|
--
|
--
|
--
|
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
|
8.45
|
10.75
|
5.08
|
5.13
|
9.51
|
8.26
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.13
|
0.19
|
0.16
|
4.58
|
3.92
|
|||||
|
Current Ratio
|
14.90
|
1.76
|
5.21
|
5.51
|
2.33
|
9.69
|
|||||
|
Quick Ratio
|
14.90
|
--
|
--
|
-0.72
|
2.08
|
65.10
|
|||||
|
Interest Coverage
|
1.46
|
0.53
|
0.87
|
1.18
|
1.82
|
4.06
|
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 (%)
|
--
|
--
|
--
|
621.36
|
994.01
|
627.80
|
|||||
|
Asset Turnover
|
0.27
|
0.13
|
0.15
|
0.14
|
0.17
|
0.29
|
|||||
|
Receivable days
|
--
|
--
|
1,805.84
|
2,993.45
|
3,205.31
|
1,902.86
|
|||||
|
Inventory Days
|
--
|
--
|
793.75
|
1,337.98
|
-4,197.21
|
-7,992.12
|
|||||
|
Payable days
|
--
|
211.35
|
138.33
|
173.57
|
190.35
|
169.39
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
2,461.26
|
4,157.85
|
-1,182.26
|
-6,258.65
|