XML 83 R65.htm IDEA: XBRL DOCUMENT v3.26.1
Share-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2025
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Summary of Inputs into Black-Scholes Model

The inputs into the Black-Scholes model are as follows:

 

 

2023

 

 

2024

 

 

2025

 

Black-Scholes model inputs

 

 

 

 

 

 

 

 

 

Weighted average share price in USD

 

 

67.3

 

 

 

68.4

 

 

 

89.6

 

Expected volatility

 

 

42.4

%

 

 

42.1

%

 

 

38.2

%

Risk-free rate

 

 

4.2

%

 

 

4.3

%

 

 

5.4

%

Dividend yield

 

 

7.0

%

 

 

7.0

%

 

 

6.8

%

Summary of ADS Options Outstanding

The following table summarises the details of the ADS options outstanding:

 

 

2024

 

 

2025

 

 

 

(ADSs)

 

 

(ADSs)

 

 

 

 

 

 

 

 

Outstanding at the beginning of the period

 

 

2,202,438

 

 

 

1,598,230

 

Granted

 

 

142,970

 

 

 

497,790

 

Forfeited

 

 

 

 

 

(5,190

)

Exercised

 

 

(747,178

)

 

 

(771,756

)

Expired

 

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at the end of the period

 

 

1,598,230

 

 

 

1,319,074

 

Share- Based Compensation Reserve  
Disclosure of terms and conditions of share-based payment arrangement [line items]  
Share-Based Compensation Reserve Outstanding

The following table represents Share-based compensation reserve outstanding:

 

 

Share-Based
Compensation
reserve

 

 

 

 

 

31 December 2023

 

 

34,810

 

ADS options accrued

 

 

16,963

 

ADS options exercised

 

 

(19,999

)

 

 

 

 

31 December 2024

 

 

31,774

 

ADS options accrued

 

 

15,476

 

ADS options exercised

 

 

(19,312

)

 

 

 

 

31 December 2025

 

 

27,938