Market cap
$5,185 Mln
Revenue (TTM)
$1,038 Mln
P/E Ratio
35.1
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,037.77
|
901.31
|
782.12
|
557.72
|
388.83
|
259.75
|
|||||
|
Cost of Revenue
|
582.86
|
501.24
|
390.56
|
281.51
|
205.22
|
144.90
|
|||||
|
Gross Profit
|
454.91
|
400.07
|
391.55
|
276.22
|
183.62
|
114.86
|
|||||
|
Operating Expenses
|
317.03
|
290.64
|
240.56
|
180.38
|
124.58
|
76.15
|
|||||
|
Operating Profit (EBIT)
|
137.88
|
109.43
|
151.00
|
95.84
|
59.04
|
38.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
8.87
|
5.12
|
|||||
|
Profit before Tax
|
235.59
|
135.19
|
166.30
|
116.22
|
67.36
|
43.06
|
|||||
|
Provision for Tax
|
26.50
|
13.30
|
35.03
|
19.36
|
16.80
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
150.23
|
94.08
|
103.63
|
77.35
|
39.26
|
37.76
|
|||||
|
Minority Interest
|
-58.87
|
-27.82
|
-27.64
|
-19.50
|
11.30
|
5.16
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
39.26
|
37.76
|
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
|
1,860.15
|
1,464.36
|
904.63
|
767.39
|
674.86
|
676.20
|
|||||
|
Minority Interest
|
-58.87
|
--
|
--
|
--
|
137.32
|
135.46
|
|||||
|
Non-Current Liabilities
|
207.85
|
195.96
|
118.58
|
64.09
|
27.12
|
34.58
|
|||||
|
Current Liabilities
|
786.26
|
745.71
|
641.23
|
500.66
|
396.21
|
205.94
|
|||||
|
Total Liabilities
|
4,185.50
|
2,872.19
|
1,855.72
|
1,490.91
|
1,235.50
|
1,052.18
|
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
|
524.46
|
435.51
|
372.34
|
314.80
|
271.69
|
99.25
|
|||||
|
Current Assets
|
2,874.78
|
2,436.68
|
1,483.38
|
1,176.11
|
963.81
|
952.93
|
|||||
|
Total Assets
|
4,185.50
|
2,872.19
|
1,855.72
|
1,490.91
|
1,235.50
|
1,052.18
|
|||||
|
Total Debt*
|
349.32
|
302.98
|
188.78
|
99.10
|
79.50
|
39.14
|
|||||
|
Net Current Assets
|
2,088.51
|
1,690.97
|
842.15
|
675.45
|
567.59
|
747.00
|
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
|
--
|
-10.33
|
152.45
|
-75.32
|
-62.19
|
-40.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-390.34
|
-11.96
|
-6.75
|
-265.67
|
-11.28
|
|||||
|
Cash from Financing Activities
|
--
|
742.49
|
92.48
|
18.53
|
45.87
|
538.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-281.99
|
487.39
|
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 ($)
|
2.13
|
1.37
|
1.56
|
1.17
|
0.61
|
0.57
|
|||||
|
Cash EPS ($)
|
2.12
|
1.60
|
1.71
|
1.30
|
0.70
|
0.60
|
|||||
|
Adjusted Book Value ($)
|
26.71
|
21.29
|
13.60
|
11.64
|
10.51
|
10.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.15
|
2.29
|
-1.14
|
-0.97
|
-0.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.97
|
1.05
|
-2.12
|
-2.41
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.58
|
10.57
|
9.54
|
5.34
|
8.33
|
|||||
|
ROE (%)
|
5.50
|
7.94
|
12.40
|
10.73
|
5.81
|
9.24
|
|||||
|
ROA (%)
|
4.36
|
3.98
|
6.19
|
5.67
|
3.43
|
5.42
|
|||||
|
EBIT Margin (%)
|
23.44
|
15.77
|
21.79
|
21.32
|
17.75
|
16.87
|
|||||
|
Net Margin (%)
|
14.48
|
10.44
|
13.25
|
13.87
|
9.87
|
14.25
|
|||||
|
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 (%)
|
27.31
|
0.15
|
0.40
|
0.43
|
0.50
|
0.66
|
|||||
|
EBIT Growth (%)
|
42.92
|
-16.61
|
43.36
|
72.27
|
57.50
|
116.11
|
|||||
|
Net Profit Growth (%)
|
7.25
|
-9.21
|
33.97
|
97.00
|
3.99
|
101.05
|
|||||
|
EPS Growth (%)
|
26.97
|
-0.12
|
0.33
|
0.92
|
0.07
|
0.98
|
|||||
|
Book Value Growth (%)
|
77.09
|
--
|
--
|
--
|
--
|
--
|
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
|
35.11
|
28.85
|
9.69
|
16.65
|
12.61
|
149.79
|
|||||
|
Price / Book Value
|
2.60
|
1.85
|
1.11
|
1.68
|
0.73
|
8.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.13
|
11.67
|
4.15
|
8.69
|
3.17
|
110.51
|
|||||
|
Close Price ($)
|
126.89
|
39.45
|
15.10
|
19.54
|
7.71
|
28.42
|
|||||
|
High Price ($)
|
127.19
|
45.12
|
34.40
|
21.07
|
30.53
|
48.27
|
|||||
|
Low Price ($)
|
23.03
|
14.97
|
13.87
|
7.38
|
5.46
|
20.28
|
|||||
|
Market Cap ($ Cr)
|
5,184.69
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.21
|
0.21
|
0.13
|
0.12
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.09
|
0.05
|
0.09
|
0.02
|
|||||
|
Current Ratio
|
3.66
|
3.27
|
2.31
|
2.35
|
2.43
|
4.63
|
|||||
|
Quick Ratio
|
2.66
|
2.33
|
1.38
|
1.26
|
1.44
|
3.57
|
|||||
|
Interest Coverage
|
31.87
|
20.44
|
41.06
|
44.35
|
41.70
|
57.28
|
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 (%)
|
58.32
|
61.34
|
54.84
|
58.40
|
54.66
|
48.36
|
|||||
|
Asset Turnover
|
0.30
|
0.38
|
0.47
|
0.41
|
0.34
|
0.37
|
|||||
|
Receivable days
|
--
|
198.94
|
176.20
|
176.24
|
158.83
|
134.80
|
|||||
|
Inventory Days
|
--
|
473.87
|
534.64
|
608.88
|
543.99
|
386.63
|
|||||
|
Payable days
|
--
|
140.93
|
136.78
|
165.40
|
173.70
|
162.66
|
|||||
|
Cash Conversion Cycle
|
--
|
531.88
|
574.05
|
619.73
|
529.12
|
358.78
|