Market cap
$5,394 Mln
Revenue (TTM)
$1,216 Mln
P/E Ratio
33.2
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,216.17
|
1,163.62
|
1,100.44
|
1,049.29
|
1,003.69
|
931.48
|
|||||
|
Cost of Revenue
|
550.69
|
518.08
|
498.15
|
472.13
|
446.68
|
412.81
|
|||||
|
Gross Profit
|
665.48
|
645.53
|
602.30
|
577.16
|
557.00
|
518.67
|
|||||
|
Operating Expenses
|
224.75
|
252.76
|
304.67
|
300.47
|
308.65
|
261.94
|
|||||
|
Operating Profit (EBIT)
|
440.73
|
392.77
|
297.63
|
276.69
|
248.35
|
256.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-6.83
|
|||||
|
Profit before Tax
|
264.10
|
147.51
|
113.87
|
106.03
|
-243.11
|
175.72
|
|||||
|
Provision for Tax
|
100.62
|
69.56
|
69.48
|
54.65
|
-9.54
|
58.60
|
|||||
|
Profit after Tax (Net Income)
|
163.48
|
77.95
|
44.40
|
51.38
|
-233.57
|
116.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.24
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-233.57
|
116.88
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
665.65
|
606.04
|
404.91
|
443.73
|
350.24
|
586.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,409.90
|
2,407.57
|
2,475.74
|
2,456.03
|
1,975.90
|
2,042.25
|
|||||
|
Current Liabilities
|
231.24
|
249.58
|
191.00
|
230.65
|
791.57
|
161.16
|
|||||
|
Total Liabilities
|
3,538.03
|
3,263.19
|
3,071.65
|
3,130.42
|
3,117.71
|
2,789.50
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,660.33
|
2,649.78
|
2,545.61
|
2,573.18
|
2,472.70
|
2,443.54
|
|||||
|
Current Assets
|
646.46
|
613.41
|
526.04
|
557.24
|
645.01
|
345.96
|
|||||
|
Total Assets
|
3,538.03
|
3,263.19
|
3,071.65
|
3,130.42
|
3,117.71
|
2,789.50
|
|||||
|
Total Debt*
|
2,268.09
|
2,273.65
|
2,350.63
|
2,327.06
|
2,032.04
|
1,827.88
|
|||||
|
Net Current Assets
|
415.22
|
363.83
|
335.04
|
326.59
|
-146.56
|
184.80
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
287.20
|
224.16
|
-147.73
|
277.96
|
281.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-135.14
|
-179.00
|
-214.91
|
-181.90
|
-159.83
|
|||||
|
Cash from Financing Activities
|
--
|
-100.53
|
-50.56
|
265.96
|
197.76
|
-117.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
4.43
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.57
|
0.27
|
0.16
|
0.18
|
-0.83
|
0.42
|
|||||
|
Cash EPS ($)
|
--
|
0.75
|
0.73
|
0.72
|
-0.31
|
0.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.12
|
1.42
|
1.57
|
1.25
|
2.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.00
|
0.79
|
-0.52
|
0.99
|
1.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.52
|
0.16
|
-1.28
|
0.34
|
0.64
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.77
|
1.61
|
1.99
|
-9.74
|
4.90
|
|||||
|
ROE (%)
|
25.71
|
15.42
|
10.46
|
12.94
|
-49.89
|
22.51
|
|||||
|
ROA (%)
|
4.67
|
2.46
|
1.43
|
1.64
|
-7.91
|
4.21
|
|||||
|
EBIT Margin (%)
|
33.50
|
26.06
|
25.31
|
23.72
|
-16.24
|
26.83
|
|||||
|
Net Margin (%)
|
13.44
|
6.70
|
4.03
|
4.90
|
-23.27
|
12.64
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.15
|
0.06
|
0.05
|
0.05
|
0.08
|
0.14
|
|||||
|
EBIT Growth (%)
|
59.20
|
8.85
|
11.92
|
252.73
|
-165.21
|
41.67
|
|||||
|
Net Profit Growth (%)
|
580.51
|
75.57
|
-13.58
|
122.00
|
-299.83
|
402.67
|
|||||
|
EPS Growth (%)
|
578.45
|
0.75
|
-0.14
|
1.22
|
-2.99
|
3.74
|
|||||
|
Book Value Growth (%)
|
29.11
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
33.16
|
64.82
|
87.79
|
92.93
|
-10.00
|
56.37
|
|||||
|
Price / Book Value
|
8.16
|
8.34
|
9.63
|
10.76
|
6.67
|
11.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.79
|
15.78
|
13.50
|
16.72
|
-228.11
|
20.73
|
|||||
|
Close Price ($)
|
17.75
|
17.64
|
13.68
|
16.85
|
8.33
|
23.55
|
|||||
|
High Price ($)
|
19.85
|
17.83
|
17.44
|
19.40
|
24.90
|
30.38
|
|||||
|
Low Price ($)
|
10.93
|
9.53
|
10.71
|
8.02
|
5.78
|
20.48
|
|||||
|
Market Cap ($ Cr)
|
5,393.58
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
3.19
|
3.75
|
5.81
|
5.24
|
5.80
|
3.12
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.04
|
0.06
|
0.04
|
0.59
|
0.02
|
|||||
|
Current Ratio
|
2.80
|
2.46
|
2.75
|
2.42
|
0.81
|
2.15
|
|||||
|
Quick Ratio
|
2.53
|
2.22
|
2.50
|
2.21
|
0.77
|
1.81
|
|||||
|
Interest Coverage
|
2.84
|
1.95
|
1.69
|
1.74
|
-2.03
|
3.37
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-98 | Dec-97 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.26
|
15.15
|
15.07
|
16.73
|
15.51
|
14.39
|
|||||
|
Asset Turnover
|
0.35
|
0.37
|
0.35
|
0.34
|
0.34
|
0.34
|
|||||
|
Receivable days
|
--
|
53.69
|
56.65
|
57.65
|
52.72
|
51.97
|
|||||
|
Inventory Days
|
--
|
38.26
|
35.73
|
33.06
|
37.38
|
39.10
|
|||||
|
Payable days
|
--
|
46.90
|
46.24
|
56.16
|
60.10
|
55.42
|
|||||
|
Cash Conversion Cycle
|
--
|
45.05
|
46.14
|
34.55
|
30.00
|
35.65
|