Market cap
$1,087,759 Mln
Revenue (TTM)
$384,687 Mln
P/E Ratio
12.8
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
384,687.00
|
371,444.00
|
371,433.00
|
364,482.00
|
302,089.00
|
354,636.00
|
|||||
|
Cost of Revenue
|
294,220.00
|
283,669.00
|
284,855.00
|
293,536.00
|
124,319.00
|
114,138.00
|
|||||
|
Gross Profit
|
90,467.00
|
87,775.00
|
86,578.00
|
70,946.00
|
177,770.00
|
354,636.00
|
|||||
|
Operating Expenses
|
27,951.00
|
28,895.00
|
27,142.00
|
22,822.00
|
264,766.00
|
242,950.00
|
|||||
|
Operating Profit (EBIT)
|
62,516.00
|
58,880.00
|
59,436.00
|
48,124.00
|
37,323.00
|
111,686.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
79,537.00
|
|||||
|
Profit before Tax
|
106,943.00
|
82,459.00
|
110,376.00
|
120,166.00
|
-30,576.00
|
111,686.00
|
|||||
|
Provision for Tax
|
20,861.00
|
15,199.00
|
20,815.00
|
23,019.00
|
-8,518.00
|
20,879.00
|
|||||
|
Profit after Tax (Net Income)
|
85,768.00
|
66,968.00
|
88,995.00
|
96,223.00
|
-22,819.00
|
89,795.00
|
|||||
|
Minority Interest
|
-246.00
|
-292.00
|
-566.00
|
-897.00
|
8,731.00
|
8,257.00
|
|||||
|
Consolidated Profit
|
49,995.00
|
66,968.00
|
88,995.00
|
96,223.00
|
-22,819.00
|
89,795.00
|
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
|
750,177.00
|
717,419.00
|
649,368.00
|
570,770.00
|
480,617.00
|
514,930.00
|
|||||
|
Minority Interest
|
-246.00
|
--
|
--
|
--
|
--
|
8,731.00
|
|||||
|
Non-Current Liabilities
|
447,614.00
|
431,937.00
|
429,115.00
|
490,955.00
|
197,335.00
|
202,154.00
|
|||||
|
Current Liabilities
|
65,280.00
|
70,536.00
|
73,111.00
|
8,253.00
|
62,502.00
|
45,234.00
|
|||||
|
Total Liabilities
|
1,328,351.00
|
1,222,176.00
|
1,153,881.00
|
1,069,978.00
|
948,452.00
|
958,784.00
|
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
|
787,061.00
|
745,887.00
|
719,484.00
|
93,009.00
|
672,509.00
|
683,083.00
|
|||||
|
Current Assets
|
476,010.00
|
476,289.00
|
434,397.00
|
211,841.00
|
176,886.00
|
186,284.00
|
|||||
|
Total Assets
|
1,739,081.00
|
1,222,176.00
|
1,153,881.00
|
1,069,978.00
|
948,452.00
|
958,784.00
|
|||||
|
Total Debt*
|
129,370.00
|
138,954.00
|
143,527.00
|
128,271.00
|
122,744.00
|
114,262.00
|
|||||
|
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
|
--
|
45,969.00
|
30,592.00
|
49,196.00
|
37,224.00
|
39,421.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-44,487.00
|
-10,287.00
|
-32,663.00
|
-87,601.00
|
29,392.00
|
|||||
|
Cash from Financing Activities
|
--
|
2,233.00
|
-10,360.00
|
-14,405.00
|
-1,662.00
|
-28,508.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
40,305.00
|
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 ($)
|
39.76
|
31.04
|
41.26
|
44.27
|
-10.40
|
39.83
|
|||||
|
Cash EPS ($)
|
--
|
37.29
|
47.22
|
49.85
|
-5.43
|
44.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
332.55
|
301.05
|
262.63
|
218.95
|
228.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
21.31
|
14.18
|
22.64
|
16.96
|
17.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.61
|
5.39
|
13.71
|
9.91
|
11.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.12
|
11.93
|
14.78
|
-3.70
|
15.00
|
|||||
|
ROE (%)
|
11.65
|
9.80
|
14.59
|
18.30
|
-4.58
|
18.59
|
|||||
|
ROA (%)
|
5.12
|
5.64
|
8.00
|
9.53
|
-2.39
|
9.80
|
|||||
|
EBIT Margin (%)
|
16.25
|
15.85
|
16.00
|
13.20
|
-8.93
|
-23.24
|
|||||
|
Net Margin (%)
|
22.30
|
18.03
|
23.96
|
26.40
|
-7.55
|
20.68
|
|||||
|
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 (%)
|
3.93
|
0.00
|
0.02
|
0.21
|
-0.15
|
0.44
|
|||||
|
EBIT Growth (%)
|
-20.28
|
-0.94
|
23.51
|
278.34
|
67.26
|
-239.60
|
|||||
|
Net Profit Growth (%)
|
36.89
|
-24.75
|
-7.51
|
521.68
|
-125.41
|
111.18
|
|||||
|
EPS Growth (%)
|
36.29
|
-0.25
|
-0.07
|
5.26
|
-1.26
|
1.15
|
|||||
|
Book Value Growth (%)
|
12.52
|
--
|
--
|
--
|
--
|
--
|
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
|
12.77
|
16.19
|
10.99
|
8.06
|
-29.72
|
7.51
|
|||||
|
Price / Book Value
|
1.44
|
1.51
|
1.51
|
1.36
|
1.41
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
11.75
|
10.89
|
12.14
|
-41.79
|
-8.95
|
|||||
|
Close Price ($)
|
500.39
|
502.65
|
453.28
|
356.66
|
308.90
|
299.00
|
|||||
|
High Price ($)
|
516.85
|
542.07
|
491.67
|
373.34
|
362.10
|
301.65
|
|||||
|
Low Price ($)
|
455.19
|
440.10
|
356.01
|
292.42
|
259.85
|
226.10
|
|||||
|
Market Cap ($ Cr)
|
1,087,758.86
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.19
|
0.22
|
0.22
|
0.26
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.04
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
7.29
|
6.75
|
5.94
|
25.67
|
2.83
|
4.12
|
|||||
|
Quick Ratio
|
6.88
|
6.41
|
5.61
|
22.74
|
2.42
|
3.65
|
|||||
|
Interest Coverage
|
26.11
|
11.62
|
11.43
|
9.62
|
-6.20
|
-19.76
|
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 (%)
|
21.82
|
21.15
|
20.51
|
12.13
|
15.99
|
11.16
|
|||||
|
Asset Turnover
|
0.23
|
0.31
|
0.33
|
0.36
|
0.32
|
0.39
|
|||||
|
Receivable days
|
--
|
76.08
|
59.19
|
46.35
|
53.12
|
38.84
|
|||||
|
Inventory Days
|
--
|
31.18
|
30.88
|
30.81
|
68.04
|
64.26
|
|||||
|
Payable days
|
--
|
68.73
|
63.37
|
61.70
|
140.86
|
144.92
|
|||||
|
Cash Conversion Cycle
|
--
|
38.53
|
26.71
|
15.46
|
-19.70
|
-41.83
|