Market cap
$3,998 Mln
Revenue (TTM)
$3,251 Mln
P/E Ratio
22.4
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,251.17
|
3,470.70
|
4,492.87
|
3,715.20
|
4,348.53
|
3,982.24
|
|||||
|
Cost of Revenue
|
2,603.34
|
2,741.86
|
3,440.39
|
2,881.92
|
3,187.79
|
2,990.11
|
|||||
|
Gross Profit
|
647.82
|
728.84
|
1,052.48
|
833.29
|
1,160.74
|
992.12
|
|||||
|
Operating Expenses
|
417.28
|
427.03
|
475.62
|
405.28
|
390.19
|
387.08
|
|||||
|
Operating Profit (EBIT)
|
230.55
|
301.81
|
576.87
|
428.01
|
770.55
|
605.04
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.31
|
0.53
|
|||||
|
Profit before Tax
|
254.16
|
333.78
|
616.87
|
467.36
|
773.21
|
625.66
|
|||||
|
Provision for Tax
|
70.37
|
92.79
|
158.90
|
118.16
|
190.80
|
156.40
|
|||||
|
Profit after Tax (Net Income)
|
183.84
|
241.09
|
458.03
|
343.70
|
576.06
|
469.27
|
|||||
|
Minority Interest
|
0.05
|
0.10
|
0.06
|
-5.99
|
-6.35
|
--
|
|||||
|
Consolidated Profit
|
177.05
|
241.09
|
458.03
|
343.70
|
576.06
|
469.27
|
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
|
3,307.04
|
3,315.83
|
3,335.71
|
3,013.64
|
2,836.53
|
2,447.63
|
|||||
|
Minority Interest
|
0.05
|
--
|
--
|
--
|
4.14
|
0.01
|
|||||
|
Non-Current Liabilities
|
1,510.58
|
1,365.09
|
1,166.77
|
1,382.59
|
1,378.05
|
1,337.72
|
|||||
|
Current Liabilities
|
144.58
|
347.48
|
439.63
|
518.36
|
505.36
|
550.87
|
|||||
|
Total Liabilities
|
5,106.90
|
5,028.49
|
4,942.12
|
4,914.59
|
4,719.94
|
4,336.22
|
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
|
647.65
|
621.67
|
592.00
|
483.52
|
486.98
|
482.96
|
|||||
|
Current Assets
|
4,314.67
|
4,406.83
|
4,350.12
|
4,431.07
|
4,232.96
|
3,853.27
|
|||||
|
Total Assets
|
5,106.90
|
5,028.49
|
4,942.12
|
4,914.59
|
4,719.94
|
4,336.22
|
|||||
|
Total Debt*
|
1,249.51
|
1,283.01
|
1,099.67
|
1,382.59
|
1,388.63
|
1,588.23
|
|||||
|
Net Current Assets
|
4,170.09
|
4,199.29
|
4,043.24
|
4,227.55
|
4,057.47
|
3,302.40
|
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
|
--
|
161.46
|
696.06
|
195.26
|
444.28
|
419.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-45.82
|
-63.45
|
-26.42
|
-58.12
|
-72.13
|
|||||
|
Cash from Financing Activities
|
--
|
-102.87
|
-531.52
|
-189.55
|
-178.02
|
-287.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
208.14
|
60.23
|
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 ($)
|
2.09
|
2.80
|
4.83
|
3.53
|
5.62
|
4.22
|
|||||
|
Cash EPS ($)
|
--
|
3.16
|
5.15
|
3.83
|
5.90
|
4.51
|
|||||
|
Adjusted Book Value ($)
|
--
|
38.56
|
35.14
|
30.93
|
27.69
|
22.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.88
|
7.33
|
2.00
|
4.34
|
3.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.49
|
7.09
|
1.74
|
3.91
|
3.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.34
|
10.37
|
7.97
|
13.95
|
11.92
|
|||||
|
ROE (%)
|
5.56
|
7.25
|
14.43
|
11.75
|
21.80
|
20.05
|
|||||
|
ROA (%)
|
3.63
|
4.84
|
9.29
|
7.13
|
12.72
|
11.23
|
|||||
|
EBIT Margin (%)
|
7.82
|
9.62
|
13.73
|
12.58
|
17.78
|
15.32
|
|||||
|
Net Margin (%)
|
5.65
|
6.95
|
10.19
|
9.25
|
13.24
|
11.78
|
|||||
|
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 (%)
|
-24.29
|
-0.23
|
0.21
|
-0.15
|
0.09
|
0.22
|
|||||
|
EBIT Growth (%)
|
-54.28
|
-45.89
|
31.99
|
-39.56
|
26.72
|
62.20
|
|||||
|
Net Profit Growth (%)
|
-56.53
|
-47.36
|
33.26
|
-40.34
|
22.76
|
66.28
|
|||||
|
EPS Growth (%)
|
-53.46
|
-0.42
|
0.37
|
-0.37
|
0.33
|
0.87
|
|||||
|
Book Value Growth (%)
|
7.63
|
--
|
--
|
--
|
--
|
--
|
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
|
22.36
|
11.23
|
7.51
|
10.04
|
3.31
|
6.60
|
|||||
|
Price / Book Value
|
1.21
|
0.82
|
1.03
|
1.14
|
0.67
|
1.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.86
|
8.26
|
5.51
|
8.02
|
2.84
|
6.05
|
|||||
|
Close Price ($)
|
46.73
|
31.47
|
36.26
|
35.40
|
18.59
|
27.89
|
|||||
|
High Price ($)
|
46.76
|
38.96
|
47.78
|
36.27
|
28.10
|
28.29
|
|||||
|
Low Price ($)
|
27.90
|
27.90
|
33.25
|
18.45
|
14.59
|
16.59
|
|||||
|
Market Cap ($ Cr)
|
3,998.44
|
--
|
--
|
--
|
--
|
--
|
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
|
0.35
|
0.39
|
0.33
|
0.46
|
0.49
|
0.65
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
0.04
|
0.01
|
0.00
|
0.10
|
|||||
|
Current Ratio
|
29.84
|
12.68
|
9.90
|
8.55
|
8.38
|
6.99
|
|||||
|
Quick Ratio
|
7.00
|
3.54
|
2.72
|
2.11
|
2.10
|
1.45
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
3.18
|
31.79
|
6.58
|
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 (%)
|
4.65
|
4.24
|
2.48
|
6.05
|
3.90
|
2.94
|
|||||
|
Asset Turnover
|
0.64
|
0.70
|
0.91
|
0.77
|
0.96
|
0.95
|
|||||
|
Receivable days
|
--
|
13.62
|
13.67
|
19.37
|
12.03
|
8.28
|
|||||
|
Inventory Days
|
--
|
421.73
|
344.56
|
412.62
|
356.83
|
364.31
|
|||||
|
Payable days
|
--
|
7.32
|
7.06
|
8.06
|
8.43
|
10.05
|
|||||
|
Cash Conversion Cycle
|
--
|
428.03
|
351.16
|
423.93
|
360.43
|
362.54
|