Market cap
$270,497 Mln
Revenue (TTM)
$129,105 Mln
P/E Ratio
13
P/B Ratio
1.6
Div. Yield
2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
129,105.00
|
123,529.00
|
125,397.00
|
77,198.00
|
83,442.00
|
83,081.00
|
|||||
|
Cost of Revenue
|
45,826.00
|
43,488.00
|
47,435.00
|
-5,399.00
|
10,608.00
|
-240.00
|
|||||
|
Gross Profit
|
83,279.00
|
80,041.00
|
77,962.00
|
77,198.00
|
72,834.00
|
83,321.00
|
|||||
|
Operating Expenses
|
55,946.00
|
54,842.00
|
54,598.00
|
48,530.00
|
57,205.00
|
53,758.00
|
|||||
|
Operating Profit (EBIT)
|
27,333.00
|
25,199.00
|
23,364.00
|
28,668.00
|
15,629.00
|
29,563.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
27,463.00
|
25,199.00
|
23,364.00
|
21,636.00
|
15,629.00
|
29,563.00
|
|||||
|
Provision for Tax
|
4,533.00
|
3,841.00
|
3,399.00
|
2,607.00
|
2,251.00
|
5,764.00
|
|||||
|
Profit after Tax (Net Income)
|
22,647.00
|
21,338.00
|
19,722.00
|
19,142.00
|
13,677.00
|
22,109.00
|
|||||
|
Minority Interest
|
-357.00
|
-20.00
|
-243.00
|
413.00
|
-300.00
|
-1,690.00
|
|||||
|
Consolidated Profit
|
15,455.00
|
20,285.00
|
18,606.00
|
17,982.00
|
12,067.00
|
20,256.00
|
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
|
180,190.00
|
181,117.00
|
179,120.00
|
185,735.00
|
181,875.00
|
190,110.00
|
|||||
|
Minority Interest
|
-357.00
|
--
|
--
|
--
|
1,986.00
|
2,504.00
|
|||||
|
Non-Current Liabilities
|
264,870.00
|
242,908.00
|
268,169.00
|
297,293.00
|
51,145.00
|
163,476.00
|
|||||
|
Current Liabilities
|
1,835,036.00
|
1,722,685.00
|
1,480,610.00
|
1,447,732.00
|
51,145.00
|
34,409.00
|
|||||
|
Total Liabilities
|
4,117,237.00
|
2,148,631.00
|
1,929,845.00
|
1,932,468.00
|
1,881,016.00
|
1,948,068.00
|
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
|
1,342,444.00
|
1,654,097.00
|
1,524,025.00
|
1,516,132.00
|
605,225.00
|
652,357.00
|
|||||
|
Current Assets
|
939,757.00
|
494,534.00
|
405,820.00
|
416,336.00
|
287,659.00
|
426,333.00
|
|||||
|
Total Assets
|
3,221,958.00
|
2,148,631.00
|
1,929,845.00
|
1,932,468.00
|
1,881,016.00
|
1,948,068.00
|
|||||
|
Total Debt*
|
459,139.00
|
425,722.00
|
281,884.00
|
297,147.00
|
246,100.00
|
204,522.00
|
|||||
|
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
|
--
|
-19,001.00
|
3,035.00
|
40,358.00
|
27,048.00
|
-11,525.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-192,410.00
|
-15,651.00
|
16,043.00
|
-42,476.00
|
-7,619.00
|
|||||
|
Cash from Financing Activities
|
--
|
177,587.00
|
-21,534.00
|
20,494.00
|
-59,645.00
|
-11,238.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-75,073.00
|
-30,382.00
|
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 ($)
|
7.13
|
6.63
|
5.87
|
5.23
|
3.57
|
5.58
|
|||||
|
Cash EPS ($)
|
--
|
9.03
|
8.12
|
6.97
|
5.35
|
7.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
56.29
|
53.30
|
50.79
|
47.45
|
47.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.91
|
0.90
|
11.04
|
7.06
|
-2.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.91
|
0.90
|
11.04
|
7.06
|
-2.91
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.00
|
4.18
|
4.20
|
3.33
|
5.19
|
|||||
|
ROE (%)
|
12.34
|
11.85
|
10.81
|
10.41
|
7.35
|
11.80
|
|||||
|
ROA (%)
|
0.80
|
1.05
|
1.02
|
1.00
|
0.71
|
1.13
|
|||||
|
EBIT Margin (%)
|
14.94
|
20.40
|
18.63
|
28.03
|
18.73
|
35.58
|
|||||
|
Net Margin (%)
|
17.54
|
17.27
|
15.73
|
24.80
|
16.39
|
26.61
|
|||||
|
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 (%)
|
5.76
|
-0.01
|
0.62
|
-0.07
|
0.00
|
0.01
|
|||||
|
EBIT Growth (%)
|
-17.51
|
7.85
|
7.99
|
38.43
|
-47.13
|
1,080.16
|
|||||
|
Net Profit Growth (%)
|
9.25
|
8.19
|
3.03
|
39.96
|
-38.14
|
554.69
|
|||||
|
EPS Growth (%)
|
15.72
|
0.13
|
0.12
|
0.47
|
-0.36
|
5.86
|
|||||
|
Book Value Growth (%)
|
5.53
|
--
|
--
|
--
|
--
|
--
|
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
|
13.00
|
14.05
|
11.97
|
9.40
|
11.57
|
8.60
|
|||||
|
Price / Book Value
|
1.65
|
1.66
|
1.32
|
0.97
|
0.87
|
1.00
|
|||||
|
Dividend Yield (%)
|
2.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
8.66
|
5.00
|
4.10
|
5.86
|
-0.45
|
|||||
|
Close Price ($)
|
82.64
|
93.20
|
70.24
|
49.22
|
41.29
|
47.98
|
|||||
|
High Price ($)
|
97.76
|
95.85
|
78.13
|
50.77
|
60.30
|
52.57
|
|||||
|
Low Price ($)
|
72.78
|
58.42
|
46.12
|
35.25
|
36.54
|
29.40
|
|||||
|
Market Cap ($ Cr)
|
270,496.73
|
--
|
--
|
--
|
--
|
--
|
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
|
0.94
|
2.35
|
1.57
|
1.60
|
1.35
|
1.08
|
|||||
|
Short term debt to equity ratio
|
1.54
|
1.39
|
0.61
|
0.48
|
0.28
|
0.18
|
|||||
|
Current Ratio
|
0.51
|
0.29
|
0.27
|
0.29
|
5.62
|
12.39
|
|||||
|
Quick Ratio
|
0.51
|
--
|
--
|
0.65
|
12.86
|
25.20
|
|||||
|
Interest Coverage
|
1.65
|
0.63
|
0.54
|
0.66
|
1.72
|
7.55
|
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 (%)
|
23.83
|
18.60
|
33.78
|
69.59
|
17.87
|
17.88
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.04
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
96.59
|
139.93
|
162.36
|
65.15
|
161.97
|
|||||
|
Inventory Days
|
--
|
--
|
-4,039.53
|
30,260.51
|
-13,960.17
|
694,341.77
|
|||||
|
Payable days
|
--
|
--
|
--
|
-4,671.74
|
2,410.43
|
-1,122,640.01
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
35,094.61
|
-16,305.46
|
1,817,143.75
|