Market cap
$1,470 Mln
Revenue (TTM)
$485 Mln
P/E Ratio
13.1
P/B Ratio
1.8
Div. Yield
1.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
485.42
|
455.03
|
435.34
|
382.48
|
285.16
|
208.77
|
|||||
|
Cost of Revenue
|
146.62
|
135.23
|
129.15
|
111.44
|
33.65
|
5.94
|
|||||
|
Gross Profit
|
338.80
|
319.80
|
306.19
|
271.05
|
251.51
|
202.83
|
|||||
|
Operating Expenses
|
188.15
|
179.64
|
160.60
|
146.32
|
143.34
|
132.11
|
|||||
|
Operating Profit (EBIT)
|
150.64
|
140.10
|
145.32
|
124.73
|
108.16
|
70.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
150.64
|
140.15
|
145.59
|
124.73
|
108.16
|
70.73
|
|||||
|
Provision for Tax
|
37.23
|
35.71
|
39.16
|
36.75
|
26.69
|
17.79
|
|||||
|
Profit after Tax (Net Income)
|
113.42
|
104.45
|
106.43
|
87.98
|
81.48
|
52.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
81.48
|
52.94
|
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
|
834.99
|
794.46
|
707.65
|
585.23
|
508.82
|
563.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.13
|
0.13
|
|||||
|
Non-Current Liabilities
|
8,576.55
|
8,075.37
|
368.63
|
374.97
|
739.13
|
157.75
|
|||||
|
Current Liabilities
|
--
|
9.26
|
7,180.61
|
7,011.99
|
6,595.04
|
6,356.26
|
|||||
|
Total Liabilities
|
9,411.54
|
8,869.84
|
8,256.89
|
7,972.32
|
7,843.12
|
7,077.88
|
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
|
9,343.57
|
8,751.55
|
6,505.91
|
6,343.23
|
5,925.67
|
4,605.16
|
|||||
|
Current Assets
|
67.97
|
118.29
|
1,750.98
|
1,629.10
|
1,917.46
|
2,472.72
|
|||||
|
Total Assets
|
9,479.51
|
8,869.84
|
8,256.89
|
7,972.32
|
7,843.12
|
7,077.88
|
|||||
|
Total Debt*
|
78.85
|
94.06
|
334.14
|
335.57
|
698.49
|
131.99
|
|||||
|
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
|
--
|
135.78
|
124.07
|
117.22
|
147.32
|
70.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-378.02
|
-315.95
|
-134.41
|
-1,202.49
|
-865.41
|
|||||
|
Cash from Financing Activities
|
--
|
472.71
|
162.06
|
44.21
|
788.22
|
1,086.59
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-266.95
|
291.72
|
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 ($)
|
3.75
|
3.45
|
3.44
|
2.87
|
2.62
|
1.68
|
|||||
|
Cash EPS ($)
|
--
|
3.67
|
3.62
|
3.02
|
2.77
|
1.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.24
|
22.87
|
19.12
|
16.38
|
17.89
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.49
|
4.01
|
3.83
|
4.74
|
2.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.44
|
3.95
|
3.78
|
4.69
|
2.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.82
|
10.85
|
8.27
|
8.56
|
8.24
|
|||||
|
ROE (%)
|
13.92
|
13.91
|
16.46
|
16.08
|
15.19
|
9.63
|
|||||
|
ROA (%)
|
1.20
|
1.22
|
1.31
|
1.11
|
1.09
|
0.81
|
|||||
|
EBIT Margin (%)
|
21.43
|
30.80
|
33.44
|
32.61
|
37.93
|
33.88
|
|||||
|
Net Margin (%)
|
23.37
|
22.95
|
24.45
|
23.00
|
28.57
|
25.36
|
|||||
|
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 (%)
|
9.78
|
0.05
|
0.14
|
0.34
|
0.37
|
-0.07
|
|||||
|
EBIT Growth (%)
|
-26.48
|
-3.73
|
16.72
|
15.32
|
52.94
|
14.18
|
|||||
|
Net Profit Growth (%)
|
9.64
|
-1.87
|
20.98
|
7.98
|
53.91
|
14.61
|
|||||
|
EPS Growth (%)
|
11.94
|
0.00
|
0.20
|
0.10
|
0.56
|
0.15
|
|||||
|
Book Value Growth (%)
|
12.83
|
--
|
--
|
--
|
--
|
--
|
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
|
13.11
|
9.28
|
9.73
|
9.38
|
8.78
|
9.98
|
|||||
|
Price / Book Value
|
1.76
|
1.22
|
1.46
|
1.41
|
1.41
|
0.94
|
|||||
|
Dividend Yield (%)
|
1.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.97
|
-2.12
|
-3.15
|
-3.90
|
-23.60
|
|||||
|
Close Price ($)
|
45.90
|
32.03
|
33.47
|
26.94
|
23.04
|
16.77
|
|||||
|
High Price ($)
|
47.17
|
37.26
|
38.19
|
27.76
|
27.33
|
20.22
|
|||||
|
Low Price ($)
|
25.13
|
25.03
|
21.33
|
14.05
|
15.58
|
13.28
|
|||||
|
Market Cap ($ Cr)
|
1,470.19
|
--
|
--
|
--
|
--
|
--
|
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
|
0.08
|
0.12
|
0.47
|
0.57
|
1.37
|
0.23
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.02
|
0.42
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
--
|
12.77
|
0.24
|
0.23
|
0.29
|
0.39
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.87
|
0.31
|
0.48
|
|||||
|
Interest Coverage
|
2.22
|
1.13
|
1.22
|
1.29
|
5.80
|
11.37
|
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 (%)
|
13.14
|
14.31
|
14.05
|
14.51
|
14.53
|
13.80
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
50.69
|
48.94
|
46.28
|
45.00
|
46.18
|
|||||
|
Inventory Days
|
--
|
--
|
-12,624.52
|
-7,549.75
|
-4,080.90
|
-26,147.25
|
|||||
|
Payable days
|
--
|
--
|
--
|
21,616.33
|
70,287.06
|
359,864.05
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-29,119.80
|
-74,322.96
|
-385,965.13
|