Market cap
$6,774 Mln
Revenue (TTM)
$1,252 Mln
P/E Ratio
10.4
P/B Ratio
1.3
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,252.34
|
1,230.38
|
1,201.93
|
1,153.69
|
1,095.05
|
1,120.19
|
|||||
|
Cost of Revenue
|
176.97
|
109.53
|
261.63
|
250.31
|
145.13
|
371.63
|
|||||
|
Gross Profit
|
1,075.37
|
1,120.86
|
940.31
|
903.38
|
1,095.05
|
1,120.19
|
|||||
|
Operating Expenses
|
209.11
|
262.02
|
62.25
|
51.87
|
226.94
|
-428.81
|
|||||
|
Operating Profit (EBIT)
|
866.26
|
858.84
|
878.06
|
851.51
|
949.92
|
691.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
866.26
|
858.84
|
878.06
|
851.51
|
898.22
|
695.22
|
|||||
|
Provision for Tax
|
183.00
|
184.59
|
189.99
|
186.00
|
194.07
|
148.53
|
|||||
|
Profit after Tax (Net Income)
|
683.27
|
674.24
|
688.07
|
665.51
|
704.16
|
546.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
704.16
|
546.69
|
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
|
5,395.54
|
5,355.18
|
4,996.10
|
4,632.35
|
4,100.91
|
4,105.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,560.61
|
1,446.65
|
1,435.17
|
1,432.11
|
1,428.74
|
1,562.32
|
|||||
|
Current Liabilities
|
79.00
|
91.64
|
118.57
|
153.13
|
206.16
|
246.32
|
|||||
|
Total Liabilities
|
7,035.14
|
6,893.47
|
6,549.83
|
6,217.59
|
5,735.80
|
5,914.16
|
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
|
33.00
|
6,264.84
|
5,897.37
|
5,556.84
|
5,180.29
|
5,446.07
|
|||||
|
Current Assets
|
6,610.42
|
628.62
|
652.46
|
660.75
|
555.51
|
468.09
|
|||||
|
Total Assets
|
13,566.56
|
6,893.47
|
6,549.83
|
6,217.59
|
5,735.80
|
5,914.16
|
|||||
|
Total Debt*
|
744.85
|
744.48
|
760.32
|
768.68
|
771.26
|
775.82
|
|||||
|
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
|
--
|
724.52
|
686.26
|
632.04
|
560.51
|
572.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-226.38
|
-320.51
|
-229.40
|
-220.26
|
-398.78
|
|||||
|
Cash from Financing Activities
|
--
|
-515.08
|
-382.00
|
-300.73
|
-252.31
|
-200.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-26.96
|
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 ($)
|
4.74
|
4.64
|
4.45
|
4.14
|
4.31
|
3.36
|
|||||
|
Cash EPS ($)
|
--
|
4.64
|
4.45
|
4.14
|
4.31
|
3.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
36.86
|
32.33
|
28.79
|
25.08
|
25.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.99
|
4.44
|
3.93
|
3.43
|
3.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.99
|
4.44
|
3.93
|
3.47
|
-0.70
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.37
|
12.33
|
12.96
|
14.44
|
11.46
|
|||||
|
ROE (%)
|
12.71
|
13.03
|
14.29
|
15.24
|
17.16
|
13.69
|
|||||
|
ROA (%)
|
6.51
|
10.03
|
10.78
|
11.14
|
12.09
|
9.42
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
78.22
|
73.81
|
86.75
|
61.72
|
|||||
|
Net Margin (%)
|
54.56
|
54.80
|
57.25
|
57.69
|
64.30
|
48.80
|
|||||
|
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 (%)
|
2.40
|
0.02
|
0.04
|
0.05
|
-0.02
|
0.01
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
10.41
|
-10.36
|
37.40
|
48.10
|
|||||
|
Net Profit Growth (%)
|
0.93
|
-2.01
|
3.39
|
-5.49
|
28.80
|
47.58
|
|||||
|
EPS Growth (%)
|
7.78
|
0.04
|
0.08
|
-0.04
|
0.28
|
0.48
|
|||||
|
Book Value Growth (%)
|
10.97
|
--
|
--
|
--
|
--
|
--
|
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
|
10.39
|
8.54
|
7.27
|
6.98
|
5.60
|
6.16
|
|||||
|
Price / Book Value
|
1.26
|
1.08
|
1.00
|
1.00
|
0.96
|
0.82
|
|||||
|
Dividend Yield (%)
|
1.76
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.53
|
3.91
|
-0.54
|
-0.72
|
-2.27
|
|||||
|
Close Price ($)
|
45.71
|
39.64
|
32.38
|
28.89
|
24.12
|
20.67
|
|||||
|
High Price ($)
|
46.00
|
40.89
|
37.42
|
29.74
|
28.37
|
24.00
|
|||||
|
Low Price ($)
|
33.94
|
30.79
|
26.13
|
20.84
|
19.21
|
18.76
|
|||||
|
Market Cap ($ Cr)
|
6,773.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.14
|
0.14
|
0.15
|
0.17
|
0.19
|
0.19
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
83.68
|
6.86
|
5.50
|
4.31
|
2.69
|
1.90
|
|||||
|
Quick Ratio
|
83.68
|
--
|
--
|
43.15
|
6.47
|
4.90
|
|||||
|
Interest Coverage
|
18.25
|
--
|
18.38
|
16.42
|
18.37
|
13.55
|
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 (%)
|
5.32
|
3.75
|
4.41
|
3.91
|
3.81
|
3.77
|
|||||
|
Asset Turnover
|
0.12
|
0.18
|
0.19
|
0.19
|
0.19
|
0.19
|
|||||
|
Receivable days
|
--
|
14.72
|
14.91
|
13.74
|
14.01
|
14.47
|
|||||
|
Inventory Days
|
--
|
--
|
-8,302.63
|
-4,906.24
|
-1,908.61
|
-700.17
|
|||||
|
Payable days
|
--
|
--
|
--
|
-5.02
|
802.71
|
630.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-4,887.48
|
-2,697.31
|
-1,316.02
|