Market cap
$4,458 Mln
Revenue (TTM)
$3,011 Mln
P/E Ratio
12.8
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,010.90
|
3,151.65
|
2,657.80
|
2,117.64
|
1,736.09
|
1,207.93
|
|||||
|
Cost of Revenue
|
784.24
|
1,571.69
|
1,418.79
|
1,082.50
|
734.41
|
260.18
|
|||||
|
Gross Profit
|
2,226.66
|
1,579.96
|
1,239.01
|
1,035.14
|
1,001.68
|
947.75
|
|||||
|
Operating Expenses
|
1,396.34
|
840.53
|
654.25
|
613.01
|
617.69
|
534.69
|
|||||
|
Operating Profit (EBIT)
|
830.33
|
739.43
|
584.76
|
422.14
|
383.99
|
413.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.47
|
0.60
|
|||||
|
Profit before Tax
|
461.93
|
401.03
|
271.10
|
227.25
|
272.57
|
337.16
|
|||||
|
Provision for Tax
|
106.47
|
92.65
|
61.65
|
52.13
|
65.15
|
80.09
|
|||||
|
Profit after Tax (Net Income)
|
355.45
|
308.39
|
209.45
|
175.12
|
207.42
|
256.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-0.09
|
-0.77
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
207.42
|
256.30
|
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
|
1,497.10
|
1,336.72
|
1,196.92
|
1,240.18
|
1,186.15
|
1,093.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,358.64
|
4,825.86
|
3,585.90
|
3,084.20
|
2,396.42
|
1,512.33
|
|||||
|
Current Liabilities
|
366.44
|
305.85
|
483.30
|
261.16
|
198.32
|
156.10
|
|||||
|
Total Liabilities
|
7,588.62
|
6,468.43
|
5,266.13
|
4,585.54
|
3,780.89
|
2,761.48
|
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
|
470.94
|
464.09
|
452.58
|
462.82
|
473.95
|
467.53
|
|||||
|
Current Assets
|
6,751.29
|
71.71
|
4,813.55
|
4,122.72
|
3,306.94
|
2,293.95
|
|||||
|
Total Assets
|
7,557.11
|
6,468.43
|
5,266.13
|
4,585.54
|
3,780.89
|
2,761.48
|
|||||
|
Total Debt*
|
5,045.46
|
4,562.46
|
3,595.65
|
2,989.03
|
2,292.26
|
1,425.39
|
|||||
|
Net Current Assets
|
6,416.36
|
5,605.33
|
4,330.25
|
3,861.56
|
3,108.62
|
2,137.85
|
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
|
--
|
1,819.12
|
1,538.58
|
1,166.87
|
894.00
|
471.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,445.78
|
-1,911.20
|
-1,494.66
|
-1,666.27
|
-980.37
|
|||||
|
Cash from Financing Activities
|
--
|
711.82
|
318.88
|
526.54
|
724.87
|
365.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-47.41
|
-143.35
|
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 ($)
|
13.48
|
11.70
|
7.57
|
5.67
|
6.36
|
6.87
|
|||||
|
Cash EPS ($)
|
--
|
13.29
|
9.02
|
6.89
|
7.49
|
7.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
50.72
|
43.26
|
40.15
|
36.35
|
29.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
69.02
|
55.61
|
37.78
|
27.40
|
12.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
67.23
|
54.04
|
36.31
|
26.06
|
11.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.77
|
4.64
|
4.54
|
6.92
|
11.51
|
|||||
|
ROE (%)
|
25.09
|
24.34
|
17.19
|
14.44
|
18.20
|
25.48
|
|||||
|
ROA (%)
|
5.25
|
5.26
|
4.25
|
4.19
|
6.34
|
10.53
|
|||||
|
EBIT Margin (%)
|
24.65
|
15.48
|
11.07
|
10.74
|
15.44
|
27.86
|
|||||
|
Net Margin (%)
|
11.81
|
9.78
|
7.88
|
8.27
|
11.92
|
21.21
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
2.79
|
0.19
|
0.26
|
0.22
|
0.44
|
0.11
|
|||||
|
EBIT Growth (%)
|
113.46
|
65.80
|
29.45
|
-15.20
|
-20.34
|
24.14
|
|||||
|
Net Profit Growth (%)
|
-8.70
|
47.24
|
19.60
|
-15.57
|
-19.07
|
-32.17
|
|||||
|
EPS Growth (%)
|
43.76
|
0.55
|
0.34
|
-0.11
|
-0.07
|
-0.35
|
|||||
|
Book Value Growth (%)
|
25.17
|
--
|
--
|
--
|
--
|
--
|
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
|
12.79
|
13.44
|
12.66
|
9.76
|
6.04
|
5.97
|
|||||
|
Price / Book Value
|
2.86
|
3.10
|
2.22
|
1.38
|
1.06
|
1.40
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.23
|
16.30
|
18.46
|
16.28
|
11.29
|
7.50
|
|||||
|
Close Price ($)
|
240.73
|
157.20
|
95.88
|
55.36
|
38.37
|
40.96
|
|||||
|
High Price ($)
|
242.93
|
168.68
|
108.15
|
58.64
|
47.88
|
43.47
|
|||||
|
Low Price ($)
|
99.61
|
79.41
|
53.17
|
35.30
|
25.80
|
22.01
|
|||||
|
Market Cap ($ Cr)
|
4,458.30
|
--
|
--
|
--
|
--
|
--
|
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
|
3.35
|
3.41
|
3.00
|
2.41
|
1.93
|
1.30
|
|||||
|
Short term debt to equity ratio
|
0.02
|
--
|
0.19
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
18.42
|
0.23
|
9.96
|
15.79
|
16.67
|
14.70
|
|||||
|
Quick Ratio
|
18.42
|
--
|
--
|
--
|
--
|
-0.05
|
|||||
|
Interest Coverage
|
1.83
|
2.88
|
1.01
|
1.17
|
2.31
|
4.40
|
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 (%)
|
206.08
|
174.91
|
2.40
|
173.46
|
180.21
|
171.21
|
|||||
|
Asset Turnover
|
0.44
|
0.54
|
0.54
|
0.51
|
0.53
|
0.50
|
|||||
|
Receivable days
|
--
|
323.12
|
256.78
|
586.59
|
546.65
|
506.46
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
1,144.92
|
2,796.93
|
|||||
|
Payable days
|
--
|
16.02
|
13.17
|
12.50
|
16.90
|
113.18
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
1,674.67
|
3,190.21
|