Market cap
$3,475 Mln
Revenue (TTM)
$1,300 Mln
P/E Ratio
18.1
P/B Ratio
1.2
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,300.10
|
1,007.92
|
1,024.43
|
942.55
|
742.95
|
720.08
|
|||||
|
Cost of Revenue
|
312.16
|
306.59
|
331.38
|
266.14
|
65.18
|
24.31
|
|||||
|
Gross Profit
|
987.94
|
701.33
|
692.51
|
676.41
|
677.77
|
695.77
|
|||||
|
Operating Expenses
|
583.89
|
491.11
|
502.67
|
490.19
|
440.72
|
415.94
|
|||||
|
Operating Profit (EBIT)
|
404.05
|
210.22
|
190.38
|
186.22
|
237.05
|
279.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.04
|
0.50
|
|||||
|
Profit before Tax
|
404.05
|
210.22
|
190.38
|
186.22
|
237.05
|
279.83
|
|||||
|
Provision for Tax
|
89.19
|
39.43
|
27.65
|
31.09
|
46.58
|
54.80
|
|||||
|
Profit after Tax (Net Income)
|
313.79
|
169.53
|
161.76
|
153.72
|
188.99
|
215.38
|
|||||
|
Minority Interest
|
-0.65
|
-1.27
|
-0.98
|
-1.49
|
2.05
|
-9.65
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
12.34
|
215.38
|
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
|
2,994.48
|
2,422.07
|
2,139.33
|
2,039.97
|
15,593.17
|
15,956.37
|
|||||
|
Minority Interest
|
-0.65
|
--
|
--
|
--
|
3.56
|
3.33
|
|||||
|
Non-Current Liabilities
|
19,576.47
|
3,759.47
|
620.28
|
853.13
|
252.09
|
405.02
|
|||||
|
Current Liabilities
|
38.97
|
13,498.86
|
14,470.98
|
13,926.03
|
12,561.57
|
11,774.36
|
|||||
|
Total Liabilities
|
22,655.93
|
19,687.34
|
17,246.89
|
16,835.04
|
15,845.27
|
16,361.39
|
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
|
22,458.19
|
18,334.94
|
15,845.08
|
13,577.34
|
884.57
|
2,745.41
|
|||||
|
Current Assets
|
158.77
|
1,352.40
|
1,401.81
|
3,257.70
|
152.63
|
5,102.82
|
|||||
|
Total Assets
|
22,775.73
|
19,687.34
|
17,246.89
|
16,835.04
|
15,845.27
|
16,361.39
|
|||||
|
Total Debt*
|
450.24
|
371.14
|
296.90
|
492.58
|
600.75
|
629.51
|
|||||
|
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
|
--
|
261.47
|
138.36
|
161.30
|
415.51
|
518.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-386.90
|
-202.77
|
-335.68
|
-37.76
|
-547.36
|
|||||
|
Cash from Financing Activities
|
--
|
136.60
|
275.53
|
149.90
|
-512.10
|
1,460.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-7.09
|
-32.72
|
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 ($)
|
3.56
|
2.14
|
2.15
|
2.06
|
2.59
|
2.97
|
|||||
|
Cash EPS ($)
|
--
|
2.65
|
2.61
|
2.49
|
2.98
|
3.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.62
|
28.41
|
27.27
|
213.43
|
219.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.31
|
1.84
|
2.16
|
5.69
|
7.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.68
|
1.08
|
1.57
|
4.97
|
6.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.48
|
6.51
|
1.64
|
1.15
|
1.37
|
|||||
|
ROE (%)
|
11.56
|
7.43
|
7.74
|
1.74
|
1.20
|
1.44
|
|||||
|
ROA (%)
|
1.49
|
0.92
|
0.95
|
0.94
|
1.17
|
1.39
|
|||||
|
EBIT Margin (%)
|
11.56
|
20.86
|
18.59
|
19.76
|
31.91
|
38.86
|
|||||
|
Net Margin (%)
|
24.14
|
16.82
|
15.79
|
16.31
|
25.51
|
29.89
|
|||||
|
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 (%)
|
23.61
|
-0.02
|
0.09
|
0.27
|
0.03
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-27.11
|
10.36
|
2.29
|
-21.44
|
-15.29
|
38.99
|
|||||
|
Net Profit Growth (%)
|
81.46
|
4.80
|
5.23
|
-18.66
|
-12.26
|
47.99
|
|||||
|
EPS Growth (%)
|
54.65
|
0.00
|
0.05
|
-0.21
|
-0.13
|
0.48
|
|||||
|
Book Value Growth (%)
|
9.64
|
--
|
--
|
--
|
--
|
--
|
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
|
18.07
|
15.57
|
15.86
|
14.48
|
11.92
|
10.65
|
|||||
|
Price / Book Value
|
1.20
|
1.09
|
1.20
|
1.09
|
0.14
|
0.14
|
|||||
|
Dividend Yield (%)
|
2.91
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
10.34
|
6.47
|
-2.45
|
-0.53
|
-7.06
|
|||||
|
Close Price ($)
|
36.24
|
33.37
|
34.06
|
29.76
|
30.84
|
31.59
|
|||||
|
High Price ($)
|
37.86
|
38.01
|
38.28
|
31.76
|
34.79
|
34.32
|
|||||
|
Low Price ($)
|
31.91
|
29.43
|
25.70
|
21.22
|
26.18
|
21.76
|
|||||
|
Market Cap ($ Cr)
|
3,475.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.15
|
0.14
|
0.24
|
0.04
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.02
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
4.07
|
0.10
|
0.10
|
0.23
|
0.01
|
0.43
|
|||||
|
Quick Ratio
|
4.07
|
--
|
--
|
--
|
0.01
|
0.43
|
|||||
|
Interest Coverage
|
2.36
|
0.74
|
0.57
|
0.75
|
4.19
|
6.81
|
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 (%)
|
--
|
--
|
--
|
--
|
8.40
|
8.21
|
|||||
|
Asset Turnover
|
0.06
|
0.05
|
0.06
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
24.19
|
29.87
|
30.60
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.77
|
14.41
|
72.19
|
|||||
|
Payable days
|
--
|
--
|
--
|
46.88
|
38,128.82
|
188,911.27
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-21.92
|
-38,084.54
|
-188,808.48
|