Market cap
$8,982 Mln
Revenue (TTM)
$1,404 Mln
P/E Ratio
21.1
P/B Ratio
3
Div. Yield
4.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,403.61
|
1,371.60
|
1,285.05
|
1,245.04
|
1,218.07
|
1,152.27
|
|||||
|
Cost of Revenue
|
559.20
|
340.52
|
317.12
|
319.99
|
311.79
|
297.79
|
|||||
|
Gross Profit
|
844.41
|
1,031.08
|
967.94
|
925.05
|
906.28
|
854.49
|
|||||
|
Operating Expenses
|
328.54
|
527.60
|
497.76
|
117.13
|
461.96
|
432.61
|
|||||
|
Operating Profit (EBIT)
|
515.87
|
503.48
|
470.18
|
807.92
|
444.33
|
421.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
108.02
|
44.98
|
|||||
|
Profit before Tax
|
432.79
|
386.26
|
339.28
|
305.09
|
354.19
|
270.19
|
|||||
|
Provision for Tax
|
-3.10
|
--
|
0.00
|
0.83
|
192.43
|
194.71
|
|||||
|
Profit after Tax (Net Income)
|
432.77
|
386.23
|
339.27
|
305.09
|
354.19
|
270.19
|
|||||
|
Minority Interest
|
-0.17
|
-0.03
|
0.00
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
230.98
|
385.55
|
338.72
|
304.26
|
353.19
|
-876.12
|
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
|
3,021.70
|
3,009.81
|
2,983.68
|
2,850.30
|
2,865.01
|
2,718.35
|
|||||
|
Minority Interest
|
-0.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,322.42
|
5,509.54
|
4,844.33
|
4,745.81
|
5,172.22
|
5,331.72
|
|||||
|
Current Liabilities
|
642.45
|
613.55
|
1,080.67
|
736.60
|
398.70
|
327.33
|
|||||
|
Total Liabilities
|
9,618.28
|
9,133.14
|
8,908.91
|
8,332.72
|
8,435.93
|
8,377.39
|
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
|
8,317.76
|
8,456.48
|
8,223.79
|
8,015.12
|
8,140.09
|
7,785.75
|
|||||
|
Current Assets
|
689.27
|
676.66
|
685.13
|
317.59
|
295.84
|
591.64
|
|||||
|
Total Assets
|
10,334.22
|
9,133.14
|
8,908.91
|
8,332.72
|
8,435.93
|
8,377.39
|
|||||
|
Total Debt*
|
5,333.17
|
5,873.05
|
5,339.75
|
4,933.53
|
5,075.42
|
5,460.85
|
|||||
|
Net Current Assets
|
-638.24
|
-415.66
|
-395.54
|
-742.72
|
-633.49
|
74.44
|
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
|
--
|
652.01
|
624.69
|
588.79
|
566.38
|
552.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-452.23
|
-437.02
|
-163.08
|
-462.45
|
-331.01
|
|||||
|
Cash from Financing Activities
|
--
|
-216.94
|
172.12
|
-428.07
|
-380.41
|
-293.58
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-276.48
|
-72.34
|
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 ($)
|
1.41
|
1.25
|
1.12
|
1.01
|
1.17
|
0.90
|
|||||
|
Cash EPS ($)
|
--
|
2.55
|
2.33
|
2.18
|
2.27
|
2.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.77
|
9.81
|
9.48
|
9.48
|
9.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.12
|
2.05
|
1.96
|
1.87
|
1.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.12
|
2.05
|
1.96
|
1.87
|
1.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.49
|
4.21
|
3.88
|
4.39
|
3.24
|
|||||
|
ROE (%)
|
14.34
|
12.89
|
11.63
|
10.68
|
12.69
|
10.01
|
|||||
|
ROA (%)
|
4.33
|
4.28
|
3.94
|
3.64
|
4.21
|
3.23
|
|||||
|
EBIT Margin (%)
|
47.33
|
44.54
|
43.21
|
39.82
|
44.88
|
40.35
|
|||||
|
Net Margin (%)
|
30.83
|
28.16
|
26.40
|
24.50
|
26.71
|
22.57
|
|||||
|
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 (%)
|
5.84
|
0.07
|
0.03
|
0.02
|
0.06
|
0.09
|
|||||
|
EBIT Growth (%)
|
19.81
|
10.03
|
11.99
|
-9.29
|
17.56
|
37.25
|
|||||
|
Net Profit Growth (%)
|
29.10
|
13.84
|
11.21
|
-13.86
|
31.09
|
122.98
|
|||||
|
EPS Growth (%)
|
28.13
|
0.12
|
0.10
|
-0.13
|
0.30
|
1.22
|
|||||
|
Book Value Growth (%)
|
2.23
|
--
|
--
|
--
|
--
|
--
|
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
|
21.06
|
20.90
|
24.95
|
22.93
|
19.35
|
28.12
|
|||||
|
Price / Book Value
|
2.97
|
2.68
|
2.84
|
2.45
|
2.39
|
2.80
|
|||||
|
Dividend Yield (%)
|
4.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.93
|
13.22
|
14.31
|
13.88
|
13.34
|
16.09
|
|||||
|
Close Price ($)
|
31.53
|
26.22
|
27.84
|
23.27
|
22.67
|
25.41
|
|||||
|
High Price ($)
|
32.80
|
28.61
|
30.67
|
24.47
|
27.19
|
25.83
|
|||||
|
Low Price ($)
|
24.66
|
22.29
|
20.80
|
19.40
|
17.62
|
15.55
|
|||||
|
Market Cap ($ Cr)
|
8,982.15
|
--
|
--
|
--
|
--
|
--
|
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
|
1.59
|
1.95
|
1.79
|
1.73
|
1.77
|
2.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.20
|
0.17
|
0.11
|
0.15
|
0.11
|
|||||
|
Current Ratio
|
1.07
|
1.10
|
0.63
|
0.43
|
0.74
|
1.81
|
|||||
|
Quick Ratio
|
1.07
|
1.10
|
0.63
|
0.43
|
0.74
|
1.81
|
|||||
|
Interest Coverage
|
2.83
|
2.72
|
2.57
|
2.60
|
2.84
|
2.39
|
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 (%)
|
21.77
|
22.98
|
21.94
|
22.39
|
21.69
|
20.38
|
|||||
|
Asset Turnover
|
0.14
|
0.15
|
0.15
|
0.15
|
0.14
|
0.14
|
|||||
|
Receivable days
|
--
|
79.50
|
79.69
|
79.64
|
74.82
|
75.31
|
|||||
|
Inventory Days
|
--
|
4.69
|
2.41
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
356.54
|
385.15
|
373.65
|
333.87
|
300.10
|
|||||
|
Cash Conversion Cycle
|
--
|
-272.36
|
-303.05
|
-294.02
|
-259.05
|
-224.79
|