Market cap
$1,750 Mln
Revenue (TTM)
$636 Mln
P/E Ratio
11.7
P/B Ratio
1.3
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
635.97
|
629.49
|
621.42
|
479.48
|
356.46
|
316.14
|
|||||
|
Cost of Revenue
|
194.94
|
213.27
|
244.92
|
54.86
|
60.11
|
13.51
|
|||||
|
Gross Profit
|
441.03
|
416.22
|
376.50
|
479.48
|
296.35
|
302.63
|
|||||
|
Operating Expenses
|
230.73
|
233.26
|
215.42
|
-333.80
|
181.67
|
178.42
|
|||||
|
Operating Profit (EBIT)
|
210.30
|
182.96
|
161.08
|
145.68
|
114.68
|
124.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
200.60
|
173.25
|
161.08
|
145.68
|
114.68
|
124.21
|
|||||
|
Provision for Tax
|
51.12
|
43.20
|
40.32
|
37.80
|
26.73
|
31.43
|
|||||
|
Profit after Tax (Net Income)
|
149.48
|
130.05
|
120.76
|
107.88
|
87.95
|
92.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
71.72
|
130.05
|
120.76
|
107.88
|
87.76
|
92.00
|
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
|
1,304.22
|
1,267.91
|
1,091.50
|
990.15
|
765.82
|
836.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
297.04
|
3,622.96
|
893.18
|
640.73
|
4.49
|
630.15
|
|||||
|
Current Liabilities
|
8,331.21
|
4,761.82
|
7,511.85
|
7,251.09
|
4.49
|
0.26
|
|||||
|
Total Liabilities
|
18,263.68
|
9,652.68
|
9,496.53
|
8,881.97
|
7,362.94
|
6,696.17
|
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
|
294.66
|
300.29
|
6,979.92
|
6,576.52
|
1,431.33
|
1,720.86
|
|||||
|
Current Assets
|
1,693.91
|
1,465.29
|
2,516.61
|
2,305.45
|
1,911.48
|
2,087.23
|
|||||
|
Total Assets
|
11,626.37
|
9,652.68
|
9,496.53
|
8,881.97
|
7,362.94
|
6,696.17
|
|||||
|
Total Debt*
|
606.23
|
564.95
|
774.65
|
553.78
|
1,395.26
|
1,154.13
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
140.32
|
175.16
|
166.07
|
220.33
|
74.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-223.59
|
-330.92
|
-336.24
|
-819.86
|
-236.05
|
|||||
|
Cash from Financing Activities
|
--
|
-330.77
|
492.76
|
216.96
|
620.95
|
236.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
21.42
|
74.51
|
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 ($)
|
3.29
|
2.86
|
2.73
|
2.48
|
2.35
|
2.44
|
|||||
|
Cash EPS ($)
|
3.32
|
2.96
|
2.85
|
2.57
|
2.53
|
2.63
|
|||||
|
Adjusted Book Value ($)
|
28.86
|
27.91
|
24.71
|
22.74
|
20.50
|
22.01
|
|||||
|
Dividend per Share ($)
|
1.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.09
|
3.96
|
3.81
|
5.90
|
1.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.00
|
3.87
|
3.73
|
5.80
|
1.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.03
|
7.08
|
5.82
|
4.24
|
5.83
|
|||||
|
ROE (%)
|
11.62
|
11.02
|
11.60
|
12.29
|
10.98
|
11.30
|
|||||
|
ROA (%)
|
1.34
|
1.36
|
1.31
|
1.33
|
1.25
|
1.42
|
|||||
|
EBIT Margin (%)
|
24.57
|
29.06
|
25.92
|
30.38
|
32.17
|
39.29
|
|||||
|
Net Margin (%)
|
23.50
|
20.66
|
19.43
|
22.50
|
24.67
|
29.35
|
|||||
|
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 (%)
|
2.34
|
0.01
|
0.30
|
0.35
|
0.13
|
0.08
|
|||||
|
EBIT Growth (%)
|
-0.36
|
13.58
|
10.57
|
27.03
|
-7.67
|
140.41
|
|||||
|
Net Profit Growth (%)
|
25.64
|
7.69
|
11.94
|
22.65
|
-5.21
|
147.64
|
|||||
|
EPS Growth (%)
|
22.24
|
0.05
|
0.10
|
0.05
|
-0.04
|
1.51
|
|||||
|
Book Value Growth (%)
|
6.65
|
--
|
--
|
--
|
--
|
--
|
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
|
11.66
|
10.18
|
10.61
|
9.51
|
9.76
|
11.20
|
|||||
|
Price / Book Value
|
1.31
|
1.04
|
1.17
|
1.04
|
1.12
|
1.24
|
|||||
|
Dividend Yield (%)
|
1.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.26
|
1.97
|
0.07
|
7.56
|
4.46
|
|||||
|
Close Price ($)
|
37.66
|
29.15
|
29.00
|
23.56
|
22.97
|
27.35
|
|||||
|
High Price ($)
|
37.75
|
31.24
|
32.89
|
26.00
|
29.15
|
28.49
|
|||||
|
Low Price ($)
|
25.38
|
22.63
|
19.70
|
16.40
|
20.15
|
14.59
|
|||||
|
Market Cap ($ Cr)
|
1,749.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.45
|
0.71
|
0.56
|
1.82
|
1.38
|
|||||
|
Short term debt to equity ratio
|
0.35
|
--
|
0.03
|
0.05
|
0.84
|
0.63
|
|||||
|
Current Ratio
|
0.20
|
0.31
|
0.34
|
0.32
|
425.34
|
7,966.52
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
0.45
|
510.36
|
8,684.34
|
|||||
|
Interest Coverage
|
2.13
|
0.98
|
0.74
|
0.98
|
3.17
|
9.91
|
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 (%)
|
--
|
6.33
|
126.70
|
153.67
|
201.20
|
150.17
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.07
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
239.97
|
447.93
|
553.82
|
610.68
|
497.81
|
|||||
|
Inventory Days
|
--
|
--
|
-1,436.06
|
-4,477.64
|
-1,732.26
|
-4,210.73
|
|||||
|
Payable days
|
--
|
28.16
|
32.32
|
88.97
|
14.45
|
23.52
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,020.45
|
-4,012.79
|
-1,136.03
|
-3,736.44
|