Market cap
$1,816 Mln
Revenue (TTM)
$3,915 Mln
P/E Ratio
14
P/B Ratio
0.7
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,914.96
|
4,117.82
|
4,398.29
|
3,692.19
|
4,505.92
|
4,216.31
|
|||||
|
Cost of Revenue
|
3,246.41
|
3,235.68
|
3,435.52
|
2,838.44
|
3,370.27
|
3,167.94
|
|||||
|
Gross Profit
|
668.55
|
882.14
|
962.77
|
853.75
|
1,135.65
|
1,048.37
|
|||||
|
Operating Expenses
|
498.06
|
504.89
|
516.49
|
447.31
|
430.74
|
389.61
|
|||||
|
Operating Profit (EBIT)
|
170.50
|
377.24
|
446.28
|
406.44
|
704.91
|
658.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-17.86
|
-17.60
|
|||||
|
Profit before Tax
|
177.21
|
194.41
|
440.06
|
350.83
|
676.90
|
641.12
|
|||||
|
Provision for Tax
|
43.29
|
46.82
|
106.24
|
-91.61
|
151.77
|
142.62
|
|||||
|
Profit after Tax (Net Income)
|
133.92
|
147.60
|
333.82
|
259.22
|
525.13
|
498.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
73.36
|
147.60
|
333.82
|
259.22
|
525.13
|
498.50
|
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
|
2,565.75
|
2,591.73
|
2,620.86
|
2,386.94
|
2,150.22
|
1,764.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,451.35
|
1,031.54
|
1,477.25
|
1,067.58
|
1,217.04
|
1,330.81
|
|||||
|
Current Liabilities
|
674.18
|
862.28
|
434.37
|
714.67
|
406.51
|
401.56
|
|||||
|
Total Liabilities
|
5,365.45
|
4,485.55
|
4,532.47
|
4,169.18
|
3,773.77
|
3,496.88
|
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
|
150.52
|
909.13
|
574.62
|
748.33
|
82.94
|
76.57
|
|||||
|
Current Assets
|
4,307.41
|
3,576.41
|
3,957.85
|
3,420.85
|
3,690.83
|
3,420.30
|
|||||
|
Total Assets
|
5,319.87
|
4,485.55
|
4,532.47
|
4,169.18
|
3,773.77
|
3,496.88
|
|||||
|
Total Debt*
|
1,695.14
|
1,443.15
|
1,476.21
|
1,301.77
|
1,449.36
|
1,689.29
|
|||||
|
Net Current Assets
|
3,678.81
|
3,607.81
|
3,523.49
|
3,442.10
|
3,284.31
|
3,056.53
|
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
|
--
|
153.08
|
125.70
|
41.63
|
315.35
|
-201.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
44.91
|
-232.69
|
-131.98
|
-54.26
|
-6.48
|
|||||
|
Cash from Financing Activities
|
--
|
-233.76
|
40.32
|
23.86
|
-274.83
|
131.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-13.75
|
-75.84
|
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 ($)
|
4.54
|
4.98
|
10.41
|
8.04
|
16.31
|
14.44
|
|||||
|
Cash EPS ($)
|
--
|
5.82
|
11.17
|
8.48
|
16.66
|
14.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
87.51
|
81.73
|
74.04
|
66.79
|
51.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.17
|
3.92
|
1.29
|
9.79
|
-5.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.20
|
2.70
|
-2.79
|
8.22
|
-6.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.63
|
8.58
|
7.11
|
14.89
|
17.47
|
|||||
|
ROE (%)
|
5.19
|
5.66
|
13.33
|
11.43
|
26.83
|
32.74
|
|||||
|
ROA (%)
|
2.54
|
3.27
|
7.67
|
6.53
|
14.45
|
15.72
|
|||||
|
EBIT Margin (%)
|
3.86
|
4.72
|
10.01
|
11.01
|
15.64
|
15.62
|
|||||
|
Net Margin (%)
|
3.42
|
3.58
|
7.59
|
7.02
|
11.70
|
11.87
|
|||||
|
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 (%)
|
-9.26
|
-0.06
|
0.19
|
-0.18
|
0.07
|
0.33
|
|||||
|
EBIT Growth (%)
|
-56.53
|
-55.82
|
8.27
|
-42.34
|
7.00
|
141.78
|
|||||
|
Net Profit Growth (%)
|
-48.49
|
-55.78
|
28.78
|
-50.64
|
5.34
|
141.81
|
|||||
|
EPS Growth (%)
|
-44.55
|
-0.52
|
0.29
|
-0.51
|
0.13
|
1.37
|
|||||
|
Book Value Growth (%)
|
6.11
|
--
|
--
|
--
|
--
|
--
|
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
|
14.04
|
11.91
|
7.05
|
11.33
|
3.07
|
5.66
|
|||||
|
Price / Book Value
|
0.72
|
0.68
|
0.90
|
1.23
|
0.75
|
1.60
|
|||||
|
Dividend Yield (%)
|
1.92
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.70
|
13.88
|
7.92
|
9.59
|
3.82
|
6.25
|
|||||
|
Close Price ($)
|
71.66
|
59.35
|
73.36
|
91.14
|
50.01
|
81.79
|
|||||
|
High Price ($)
|
76.00
|
81.10
|
108.42
|
92.14
|
82.56
|
86.07
|
|||||
|
Low Price ($)
|
47.28
|
50.42
|
71.95
|
49.47
|
39.00
|
40.82
|
|||||
|
Market Cap ($ Cr)
|
1,816.29
|
--
|
--
|
--
|
--
|
--
|
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
|
0.53
|
0.56
|
0.56
|
0.55
|
0.67
|
0.96
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.17
|
0.05
|
0.11
|
0.11
|
0.20
|
|||||
|
Current Ratio
|
6.39
|
4.15
|
9.11
|
4.79
|
9.08
|
8.52
|
|||||
|
Quick Ratio
|
1.05
|
0.25
|
1.16
|
0.57
|
2.12
|
2.40
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
7.16
|
26.21
|
11.09
|
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 (%)
|
1.66
|
1.39
|
1.14
|
2.06
|
1.17
|
0.99
|
|||||
|
Asset Turnover
|
0.74
|
0.91
|
1.01
|
0.93
|
1.24
|
1.33
|
|||||
|
Receivable days
|
--
|
4.77
|
5.25
|
6.38
|
3.84
|
2.76
|
|||||
|
Inventory Days
|
--
|
384.67
|
343.98
|
376.21
|
286.50
|
252.86
|
|||||
|
Payable days
|
--
|
13.97
|
14.90
|
16.35
|
10.38
|
11.09
|
|||||
|
Cash Conversion Cycle
|
--
|
375.47
|
334.33
|
366.24
|
279.96
|
244.53
|