Market cap
$1,227 Mln
Revenue (TTM)
$506 Mln
P/E Ratio
9.7
P/B Ratio
1.6
Div. Yield
3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
506.34
|
499.04
|
520.43
|
481.76
|
301.43
|
218.78
|
|||||
|
Cost of Revenue
|
223.72
|
224.74
|
248.57
|
198.61
|
54.37
|
24.16
|
|||||
|
Gross Profit
|
282.63
|
274.30
|
271.86
|
283.14
|
247.05
|
194.62
|
|||||
|
Operating Expenses
|
89.12
|
84.75
|
87.83
|
73.29
|
67.86
|
60.79
|
|||||
|
Operating Profit (EBIT)
|
193.51
|
189.55
|
184.03
|
210.63
|
179.20
|
133.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
193.51
|
189.55
|
184.03
|
209.85
|
179.20
|
133.83
|
|||||
|
Provision for Tax
|
58.07
|
55.92
|
53.37
|
59.81
|
50.35
|
38.59
|
|||||
|
Profit after Tax (Net Income)
|
135.45
|
133.63
|
130.66
|
150.04
|
128.85
|
95.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
128.84
|
95.23
|
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
|
793.53
|
789.48
|
763.15
|
695.11
|
630.43
|
586.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6,937.09
|
6,811.69
|
226.91
|
238.71
|
235.33
|
233.36
|
|||||
|
Current Liabilities
|
3.07
|
5.76
|
5,933.37
|
5,725.47
|
5,559.61
|
5,226.23
|
|||||
|
Total Liabilities
|
7,733.69
|
7,601.17
|
6,923.43
|
6,659.28
|
6,425.36
|
6,046.30
|
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
|
6,947.98
|
6,739.91
|
6,122.16
|
5,418.30
|
5,225.94
|
4,549.14
|
|||||
|
Current Assets
|
782.64
|
861.25
|
801.27
|
1,240.98
|
1,199.41
|
1,497.17
|
|||||
|
Total Assets
|
8,513.26
|
7,601.17
|
6,923.43
|
6,659.28
|
6,425.36
|
6,046.30
|
|||||
|
Total Debt*
|
382.12
|
383.81
|
165.46
|
168.00
|
168.94
|
170.62
|
|||||
|
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
|
--
|
168.14
|
164.52
|
175.39
|
143.76
|
119.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-623.80
|
-421.62
|
-98.03
|
-699.89
|
-620.01
|
|||||
|
Cash from Financing Activities
|
--
|
497.24
|
131.76
|
65.97
|
273.05
|
791.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
10.95
|
10.71
|
9.72
|
10.87
|
8.81
|
6.40
|
|||||
|
Cash EPS ($)
|
--
|
10.85
|
9.88
|
10.99
|
8.94
|
6.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
63.26
|
56.77
|
50.36
|
43.13
|
39.42
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
13.47
|
12.24
|
12.71
|
9.83
|
8.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
13.37
|
12.17
|
12.53
|
9.81
|
8.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.72
|
14.59
|
18.05
|
16.55
|
13.60
|
|||||
|
ROE (%)
|
17.11
|
17.21
|
17.92
|
22.64
|
21.17
|
17.13
|
|||||
|
ROA (%)
|
1.63
|
1.84
|
1.92
|
2.29
|
2.07
|
1.70
|
|||||
|
EBIT Margin (%)
|
28.63
|
37.98
|
35.36
|
43.56
|
59.45
|
61.17
|
|||||
|
Net Margin (%)
|
26.75
|
26.78
|
25.11
|
31.14
|
42.75
|
43.53
|
|||||
|
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 (%)
|
0.69
|
-0.04
|
0.08
|
0.60
|
0.38
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-18.91
|
3.00
|
-12.30
|
17.11
|
33.90
|
38.16
|
|||||
|
Net Profit Growth (%)
|
7.09
|
2.27
|
-12.92
|
16.45
|
35.28
|
37.10
|
|||||
|
EPS Growth (%)
|
15.73
|
0.10
|
-0.11
|
0.23
|
0.38
|
0.37
|
|||||
|
Book Value Growth (%)
|
14.85
|
--
|
--
|
--
|
--
|
--
|
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
|
9.67
|
8.82
|
8.89
|
6.72
|
8.47
|
11.22
|
|||||
|
Price / Book Value
|
1.57
|
1.49
|
1.52
|
1.45
|
1.73
|
1.82
|
|||||
|
Dividend Yield (%)
|
3.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.84
|
3.01
|
-0.13
|
0.46
|
-1.79
|
|||||
|
Close Price ($)
|
106.26
|
94.43
|
86.38
|
73.05
|
74.62
|
71.79
|
|||||
|
High Price ($)
|
106.65
|
103.05
|
99.78
|
77.75
|
81.97
|
72.58
|
|||||
|
Low Price ($)
|
81.55
|
71.90
|
66.88
|
42.42
|
64.10
|
47.84
|
|||||
|
Market Cap ($ Cr)
|
1,227.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.49
|
0.22
|
0.24
|
0.27
|
0.29
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
255.01
|
149.60
|
0.14
|
0.22
|
0.22
|
0.29
|
|||||
|
Quick Ratio
|
255.01
|
--
|
--
|
0.38
|
0.36
|
0.49
|
|||||
|
Interest Coverage
|
1.90
|
0.88
|
0.78
|
1.11
|
3.81
|
5.32
|
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 (%)
|
6.48
|
6.84
|
6.87
|
7.53
|
7.83
|
6.69
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.08
|
0.07
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
25.58
|
25.28
|
22.70
|
23.17
|
32.00
|
|||||
|
Inventory Days
|
--
|
--
|
-1,391.74
|
-1,620.13
|
-6,348.86
|
-14,077.48
|
|||||
|
Payable days
|
--
|
26.84
|
23.98
|
17.22
|
11.16
|
14.82
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,390.44
|
-1,614.66
|
-6,336.86
|
-14,060.29
|