Market cap
$3,620 Mln
Revenue (TTM)
$1,091 Mln
P/E Ratio
18.3
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,091.38
|
875.97
|
553.86
|
375.93
|
327.09
|
247.79
|
|||||
|
Cost of Revenue
|
457.28
|
228.59
|
284.42
|
180.34
|
189.44
|
136.89
|
|||||
|
Gross Profit
|
634.10
|
647.37
|
269.45
|
195.59
|
137.64
|
110.90
|
|||||
|
Operating Expenses
|
371.04
|
393.98
|
118.25
|
91.95
|
70.09
|
53.76
|
|||||
|
Operating Profit (EBIT)
|
263.06
|
253.39
|
151.20
|
103.64
|
67.55
|
57.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
263.06
|
253.39
|
151.20
|
103.64
|
67.55
|
57.14
|
|||||
|
Provision for Tax
|
59.90
|
56.32
|
33.62
|
24.44
|
15.38
|
11.29
|
|||||
|
Profit after Tax (Net Income)
|
203.16
|
197.07
|
117.57
|
79.20
|
52.17
|
45.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
52.17
|
45.85
|
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
|
980.94
|
942.67
|
729.03
|
471.25
|
384.75
|
394.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,951.75
|
1,283.68
|
395.29
|
694.17
|
911.41
|
3.91
|
|||||
|
Current Liabilities
|
2,889.28
|
--
|
299.44
|
255.12
|
10.28
|
58.74
|
|||||
|
Total Liabilities
|
6,853.45
|
2,226.35
|
2,262.22
|
1,708.02
|
1,298.82
|
925.73
|
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
|
239.42
|
1,666.55
|
2,262.22
|
1,708.02
|
19.49
|
475.97
|
|||||
|
Current Assets
|
1,565.55
|
559.80
|
149.26
|
317.35
|
583.17
|
728.29
|
|||||
|
Total Assets
|
5,529.71
|
2,226.35
|
2,262.22
|
1,708.02
|
1,298.82
|
925.73
|
|||||
|
Total Debt*
|
295.77
|
7.09
|
--
|
52.60
|
83.48
|
11.79
|
|||||
|
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
|
--
|
409.12
|
261.16
|
116.11
|
169.58
|
87.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-353.98
|
-306.24
|
-128.48
|
-156.81
|
-58.19
|
|||||
|
Cash from Financing Activities
|
--
|
-28.79
|
73.77
|
-3.94
|
5.02
|
-13.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.79
|
16.59
|
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 ($)
|
7.44
|
7.21
|
4.32
|
3.13
|
2.03
|
1.76
|
|||||
|
Cash EPS ($)
|
--
|
7.54
|
4.51
|
3.31
|
2.19
|
1.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
34.50
|
26.80
|
18.65
|
14.95
|
15.13
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
14.97
|
9.60
|
4.59
|
6.59
|
3.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.71
|
9.59
|
4.33
|
6.36
|
3.19
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
23.48
|
18.77
|
15.97
|
11.94
|
11.91
|
|||||
|
ROE (%)
|
21.12
|
23.58
|
19.59
|
18.50
|
13.40
|
12.10
|
|||||
|
ROA (%)
|
3.96
|
8.78
|
5.92
|
5.27
|
4.69
|
5.54
|
|||||
|
EBIT Margin (%)
|
19.68
|
28.97
|
27.50
|
28.57
|
20.92
|
23.08
|
|||||
|
Net Margin (%)
|
18.61
|
22.50
|
21.23
|
21.07
|
15.95
|
18.50
|
|||||
|
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 (%)
|
60.58
|
0.58
|
0.47
|
0.15
|
0.32
|
0.47
|
|||||
|
EBIT Growth (%)
|
11.69
|
66.60
|
41.82
|
56.99
|
19.67
|
818.82
|
|||||
|
Net Profit Growth (%)
|
31.14
|
67.62
|
48.45
|
51.81
|
13.79
|
632.73
|
|||||
|
EPS Growth (%)
|
30.71
|
0.67
|
0.38
|
0.55
|
0.15
|
6.18
|
|||||
|
Book Value Growth (%)
|
17.98
|
--
|
--
|
--
|
--
|
--
|
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
|
18.31
|
18.68
|
24.43
|
17.71
|
22.27
|
36.80
|
|||||
|
Price / Book Value
|
3.65
|
3.91
|
3.94
|
2.98
|
3.02
|
4.28
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
11.28
|
14.75
|
6.79
|
9.13
|
20.02
|
|||||
|
Close Price ($)
|
126.39
|
134.76
|
105.59
|
55.50
|
45.16
|
64.77
|
|||||
|
High Price ($)
|
156.55
|
175.85
|
112.90
|
64.41
|
95.20
|
115.40
|
|||||
|
Low Price ($)
|
100.81
|
98.42
|
54.50
|
43.85
|
43.64
|
60.10
|
|||||
|
Market Cap ($ Cr)
|
3,619.90
|
--
|
--
|
--
|
--
|
--
|
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
|
0.30
|
0.01
|
--
|
0.11
|
0.22
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.11
|
0.09
|
0.00
|
|||||
|
Current Ratio
|
0.54
|
--
|
0.50
|
1.24
|
56.72
|
12.40
|
|||||
|
Quick Ratio
|
0.54
|
--
|
--
|
6.08
|
--
|
15.17
|
|||||
|
Interest Coverage
|
32.60
|
647.40
|
133.86
|
28.45
|
78.38
|
1,429.45
|
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 (%)
|
60.10
|
51.70
|
126.54
|
143.32
|
106.50
|
99.01
|
|||||
|
Asset Turnover
|
0.21
|
0.39
|
0.28
|
0.25
|
0.29
|
0.30
|
|||||
|
Receivable days
|
--
|
240.55
|
408.75
|
430.96
|
331.47
|
293.99
|
|||||
|
Inventory Days
|
--
|
--
|
-1,584.86
|
-2,499.54
|
-313.61
|
-345.77
|
|||||
|
Payable days
|
--
|
517.15
|
311.01
|
393.30
|
214.97
|
135.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,487.12
|
-2,461.88
|
-197.11
|
-187.47
|