Market cap
$7,116 Mln
Revenue (TTM)
$2,745 Mln
P/E Ratio
32.5
P/B Ratio
2.4
Div. Yield
0.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,744.90
|
2,883.40
|
2,569.90
|
2,307.90
|
2,242.80
|
2,036.40
|
|||||
|
Cost of Revenue
|
2,112.60
|
2,236.20
|
2,054.70
|
1,864.10
|
1,831.70
|
1,680.50
|
|||||
|
Gross Profit
|
632.30
|
647.20
|
515.20
|
443.80
|
411.10
|
355.90
|
|||||
|
Operating Expenses
|
307.60
|
307.10
|
317.60
|
261.10
|
62.10
|
248.60
|
|||||
|
Operating Profit (EBIT)
|
324.70
|
340.10
|
197.60
|
182.70
|
349.00
|
107.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.80
|
-0.30
|
|||||
|
Profit before Tax
|
229.20
|
241.30
|
130.00
|
195.90
|
316.20
|
83.60
|
|||||
|
Provision for Tax
|
29.90
|
32.90
|
36.30
|
36.70
|
70.40
|
14.00
|
|||||
|
Profit after Tax (Net Income)
|
491.40
|
208.40
|
93.70
|
159.20
|
245.80
|
69.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
125.00
|
208.00
|
93.70
|
159.20
|
245.80
|
69.60
|
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
|
2,983.30
|
2,622.50
|
2,428.20
|
2,332.00
|
2,184.40
|
1,953.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,866.30
|
1,745.10
|
1,971.30
|
814.70
|
788.50
|
870.80
|
|||||
|
Current Liabilities
|
452.30
|
503.60
|
516.00
|
431.20
|
367.70
|
364.00
|
|||||
|
Total Liabilities
|
5,754.20
|
4,871.20
|
4,915.50
|
3,577.90
|
3,340.60
|
3,188.10
|
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
|
3,891.00
|
3,764.70
|
3,961.50
|
2,665.90
|
2,483.80
|
2,420.20
|
|||||
|
Current Assets
|
1,410.90
|
1,106.50
|
954.00
|
912.00
|
856.80
|
767.90
|
|||||
|
Total Assets
|
5,754.20
|
4,871.20
|
4,915.50
|
3,577.90
|
3,340.60
|
3,188.10
|
|||||
|
Total Debt*
|
1,444.40
|
1,522.80
|
1,752.20
|
606.80
|
587.20
|
703.40
|
|||||
|
Net Current Assets
|
958.60
|
602.90
|
438.00
|
480.80
|
489.10
|
403.90
|
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
|
--
|
340.30
|
502.00
|
261.00
|
174.30
|
166.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-121.40
|
-1,508.90
|
-285.80
|
90.70
|
-570.30
|
|||||
|
Cash from Financing Activities
|
--
|
-191.60
|
1,089.40
|
-30.80
|
-177.50
|
380.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
87.50
|
-22.90
|
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 ($)
|
9.99
|
4.24
|
1.92
|
3.27
|
5.08
|
1.43
|
|||||
|
Cash EPS ($)
|
--
|
8.79
|
5.93
|
6.54
|
8.26
|
4.40
|
|||||
|
Adjusted Book Value ($)
|
--
|
53.41
|
49.86
|
47.89
|
45.13
|
40.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.93
|
10.31
|
5.36
|
3.60
|
3.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.57
|
6.41
|
1.18
|
0.75
|
1.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.01
|
2.63
|
5.58
|
9.06
|
2.90
|
|||||
|
ROE (%)
|
17.53
|
8.25
|
3.94
|
7.05
|
11.88
|
3.62
|
|||||
|
ROA (%)
|
8.70
|
4.26
|
2.21
|
4.60
|
7.53
|
2.39
|
|||||
|
EBIT Margin (%)
|
11.96
|
12.14
|
7.82
|
9.71
|
15.48
|
5.25
|
|||||
|
Net Margin (%)
|
17.90
|
7.23
|
3.65
|
6.90
|
10.97
|
3.42
|
|||||
|
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 (%)
|
2.59
|
0.12
|
0.11
|
0.03
|
0.10
|
0.05
|
|||||
|
EBIT Growth (%)
|
38.82
|
74.27
|
-10.31
|
-35.48
|
224.49
|
-28.09
|
|||||
|
Net Profit Growth (%)
|
432.97
|
122.41
|
-41.14
|
-35.23
|
253.16
|
-34.71
|
|||||
|
EPS Growth (%)
|
431.51
|
1.21
|
-0.41
|
-0.36
|
2.55
|
-0.35
|
|||||
|
Book Value Growth (%)
|
18.45
|
--
|
--
|
--
|
--
|
--
|
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
|
32.49
|
25.05
|
50.28
|
25.28
|
10.70
|
36.80
|
|||||
|
Price / Book Value
|
2.39
|
1.99
|
1.94
|
1.73
|
1.20
|
1.31
|
|||||
|
Dividend Yield (%)
|
0.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.93
|
11.39
|
15.85
|
11.80
|
6.10
|
12.70
|
|||||
|
Close Price ($)
|
145.29
|
106.32
|
96.74
|
82.64
|
54.34
|
52.70
|
|||||
|
High Price ($)
|
146.75
|
113.25
|
113.43
|
84.21
|
65.80
|
68.46
|
|||||
|
Low Price ($)
|
81.91
|
68.11
|
72.75
|
52.04
|
43.42
|
47.65
|
|||||
|
Market Cap ($ Cr)
|
7,115.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.48
|
0.58
|
0.72
|
0.26
|
0.27
|
0.36
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.12
|
2.20
|
1.85
|
2.12
|
2.33
|
2.11
|
|||||
|
Quick Ratio
|
2.31
|
1.35
|
1.15
|
1.18
|
1.47
|
1.22
|
|||||
|
Interest Coverage
|
3.31
|
3.22
|
2.83
|
7.97
|
11.20
|
4.57
|
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 (%)
|
20.37
|
14.49
|
13.63
|
15.47
|
14.90
|
15.26
|
|||||
|
Asset Turnover
|
0.49
|
0.59
|
0.61
|
0.67
|
0.69
|
0.70
|
|||||
|
Receivable days
|
--
|
48.64
|
50.26
|
54.70
|
52.52
|
51.21
|
|||||
|
Inventory Days
|
--
|
64.04
|
67.70
|
70.30
|
63.84
|
65.35
|
|||||
|
Payable days
|
--
|
40.56
|
45.31
|
45.38
|
37.43
|
35.73
|
|||||
|
Cash Conversion Cycle
|
--
|
72.12
|
72.65
|
79.63
|
78.93
|
80.82
|