Market cap
$5,964 Mln
Revenue (TTM)
$5,819 Mln
P/E Ratio
52.3
P/B Ratio
1.9
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,819.20
|
5,674.30
|
5,290.50
|
5,498.90
|
6,604.40
|
5,608.70
|
|||||
|
Cost of Revenue
|
5,014.70
|
5,372.20
|
4,849.40
|
4,939.50
|
5,683.90
|
4,847.20
|
|||||
|
Gross Profit
|
804.50
|
302.10
|
441.10
|
559.40
|
920.50
|
761.50
|
|||||
|
Operating Expenses
|
627.90
|
133.20
|
275.90
|
263.00
|
320.10
|
227.80
|
|||||
|
Operating Profit (EBIT)
|
176.60
|
168.90
|
165.20
|
296.40
|
600.40
|
533.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
13.20
|
20.80
|
|||||
|
Profit before Tax
|
148.60
|
138.00
|
152.20
|
306.10
|
604.00
|
542.00
|
|||||
|
Provision for Tax
|
37.00
|
34.40
|
35.20
|
67.60
|
146.20
|
136.60
|
|||||
|
Profit after Tax (Net Income)
|
111.60
|
103.60
|
117.00
|
238.50
|
457.80
|
405.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
457.80
|
405.40
|
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
|
3,059.40
|
3,024.70
|
2,986.90
|
2,956.80
|
2,837.20
|
2,423.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,240.10
|
1,322.20
|
1,242.30
|
994.20
|
844.10
|
823.30
|
|||||
|
Current Liabilities
|
696.60
|
555.80
|
704.50
|
606.20
|
636.90
|
690.20
|
|||||
|
Total Liabilities
|
5,692.70
|
4,912.20
|
4,933.70
|
4,557.20
|
4,318.20
|
3,937.30
|
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
|
2,662.10
|
3,731.00
|
3,818.40
|
3,446.30
|
2,967.90
|
2,688.80
|
|||||
|
Current Assets
|
986.40
|
1,181.20
|
1,115.30
|
1,110.90
|
1,350.30
|
1,248.50
|
|||||
|
Total Assets
|
5,262.70
|
4,912.20
|
4,933.70
|
4,557.20
|
4,318.20
|
3,937.30
|
|||||
|
Total Debt*
|
396.10
|
560.40
|
610.80
|
302.10
|
215.10
|
270.30
|
|||||
|
Net Current Assets
|
719.80
|
625.40
|
410.80
|
504.70
|
713.40
|
558.30
|
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
|
--
|
637.40
|
686.10
|
680.00
|
856.40
|
566.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-346.20
|
-791.50
|
-907.60
|
-598.80
|
-626.40
|
|||||
|
Cash from Financing Activities
|
--
|
-207.30
|
120.60
|
-55.70
|
-116.70
|
-90.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
140.90
|
-150.70
|
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 ($)
|
0.63
|
0.59
|
0.66
|
1.35
|
2.56
|
2.27
|
|||||
|
Cash EPS ($)
|
--
|
3.15
|
3.01
|
3.46
|
4.52
|
3.93
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.20
|
16.95
|
16.70
|
15.86
|
13.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.62
|
3.89
|
3.84
|
4.79
|
3.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.04
|
0.83
|
-0.72
|
0.91
|
0.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.88
|
3.41
|
7.56
|
15.93
|
16.04
|
|||||
|
ROE (%)
|
3.67
|
3.45
|
3.94
|
8.23
|
17.40
|
18.10
|
|||||
|
ROA (%)
|
2.14
|
2.10
|
2.47
|
5.37
|
11.09
|
10.88
|
|||||
|
EBIT Margin (%)
|
3.07
|
3.03
|
3.19
|
5.82
|
9.29
|
9.89
|
|||||
|
Net Margin (%)
|
1.92
|
1.83
|
2.21
|
4.34
|
6.92
|
7.20
|
|||||
|
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 (%)
|
6.25
|
0.07
|
-0.04
|
-0.17
|
0.18
|
0.23
|
|||||
|
EBIT Growth (%)
|
-4.59
|
1.78
|
-47.30
|
-47.80
|
10.66
|
87.02
|
|||||
|
Net Profit Growth (%)
|
-10.93
|
-11.45
|
-50.94
|
-47.90
|
12.93
|
91.50
|
|||||
|
EPS Growth (%)
|
-10.90
|
-0.11
|
-0.51
|
-0.47
|
0.13
|
0.91
|
|||||
|
Book Value Growth (%)
|
1.49
|
--
|
--
|
--
|
--
|
--
|
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
|
52.34
|
45.04
|
44.10
|
18.90
|
9.14
|
11.84
|
|||||
|
Price / Book Value
|
1.95
|
1.54
|
1.73
|
1.52
|
1.48
|
1.98
|
|||||
|
Dividend Yield (%)
|
1.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.66
|
8.02
|
9.62
|
6.55
|
4.12
|
5.61
|
|||||
|
Close Price ($)
|
36.53
|
26.53
|
29.28
|
25.45
|
23.40
|
26.91
|
|||||
|
High Price ($)
|
39.27
|
31.19
|
33.90
|
31.74
|
27.50
|
27.32
|
|||||
|
Low Price ($)
|
20.11
|
20.11
|
20.50
|
21.39
|
20.26
|
20.39
|
|||||
|
Market Cap ($ Cr)
|
5,963.74
|
--
|
--
|
--
|
--
|
--
|
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
|
0.13
|
0.19
|
0.20
|
0.10
|
0.08
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.05
|
0.04
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.42
|
2.13
|
1.58
|
1.83
|
2.12
|
1.81
|
|||||
|
Quick Ratio
|
1.33
|
1.95
|
1.46
|
1.64
|
2.04
|
1.77
|
|||||
|
Interest Coverage
|
5.75
|
5.08
|
10.17
|
22.56
|
63.92
|
44.36
|
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 (%)
|
11.92
|
13.24
|
13.37
|
13.29
|
11.84
|
15.15
|
|||||
|
Asset Turnover
|
1.12
|
1.15
|
1.11
|
1.24
|
1.60
|
1.50
|
|||||
|
Receivable days
|
--
|
46.95
|
49.65
|
50.24
|
45.12
|
49.03
|
|||||
|
Inventory Days
|
--
|
6.45
|
7.82
|
6.32
|
2.58
|
2.72
|
|||||
|
Payable days
|
--
|
15.70
|
18.62
|
19.15
|
19.55
|
21.75
|
|||||
|
Cash Conversion Cycle
|
--
|
37.70
|
38.86
|
37.41
|
28.16
|
30.00
|