Market cap
$1,344 Mln
Revenue (TTM)
$215 Mln
P/E Ratio
8
P/B Ratio
6.1
Div. Yield
6.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
214.80
|
213.18
|
226.37
|
224.96
|
205.81
|
206.15
|
|||||
|
Cost of Revenue
|
120.95
|
178.94
|
140.46
|
101.21
|
90.45
|
91.09
|
|||||
|
Gross Profit
|
137.69
|
34.25
|
226.37
|
123.75
|
205.81
|
206.15
|
|||||
|
Operating Expenses
|
76.24
|
-30.95
|
144.54
|
6.34
|
126.35
|
129.95
|
|||||
|
Operating Profit (EBIT)
|
61.45
|
65.19
|
81.83
|
117.41
|
79.47
|
76.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
6.77
|
74.07
|
|||||
|
Profit before Tax
|
169.82
|
28.22
|
43.44
|
102.41
|
57.63
|
130.58
|
|||||
|
Provision for Tax
|
--
|
--
|
43.44
|
84.51
|
28.60
|
17.34
|
|||||
|
Profit after Tax (Net Income)
|
169.82
|
28.22
|
43.44
|
102.41
|
57.63
|
132.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
9.79
|
28.22
|
43.44
|
102.41
|
57.63
|
132.93
|
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
|
223.62
|
109.16
|
176.86
|
237.66
|
236.50
|
252.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
950.32
|
964.88
|
1,124.53
|
1,113.56
|
1,111.69
|
1,093.82
|
|||||
|
Current Liabilities
|
29.12
|
36.67
|
39.90
|
52.47
|
49.59
|
45.56
|
|||||
|
Total Liabilities
|
1,232.18
|
1,110.71
|
1,341.30
|
1,403.68
|
1,397.78
|
1,391.97
|
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
|
732.07
|
805.30
|
830.60
|
719.76
|
784.13
|
766.62
|
|||||
|
Current Assets
|
470.99
|
305.41
|
510.70
|
683.92
|
613.64
|
625.35
|
|||||
|
Total Assets
|
1,674.06
|
1,110.71
|
1,341.30
|
1,403.68
|
1,397.78
|
1,391.97
|
|||||
|
Total Debt*
|
856.60
|
943.07
|
1,103.14
|
1,092.55
|
1,091.05
|
1,089.61
|
|||||
|
Net Current Assets
|
--
|
268.74
|
470.80
|
631.45
|
564.06
|
579.79
|
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
|
--
|
73.44
|
54.11
|
109.11
|
102.55
|
118.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.79
|
-13.22
|
321.81
|
-279.27
|
75.46
|
|||||
|
Cash from Financing Activities
|
--
|
-254.27
|
-200.03
|
-92.42
|
-92.31
|
-160.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-269.03
|
33.63
|
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 ($)
|
33.06
|
5.50
|
8.47
|
19.96
|
11.24
|
25.94
|
|||||
|
Cash EPS ($)
|
32.85
|
12.92
|
15.85
|
26.34
|
17.38
|
32.69
|
|||||
|
Adjusted Book Value ($)
|
43.79
|
21.26
|
34.46
|
46.32
|
46.13
|
49.29
|
|||||
|
Dividend per Share ($)
|
6.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
14.30
|
10.54
|
21.27
|
20.00
|
23.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.30
|
10.54
|
21.27
|
20.00
|
23.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.42
|
3.33
|
7.71
|
4.32
|
9.84
|
|||||
|
ROE (%)
|
102.06
|
19.74
|
20.96
|
43.20
|
23.57
|
58.33
|
|||||
|
ROA (%)
|
11.14
|
2.30
|
3.17
|
7.31
|
4.13
|
9.51
|
|||||
|
EBIT Margin (%)
|
102.13
|
37.46
|
46.94
|
37.57
|
41.90
|
72.89
|
|||||
|
Net Margin (%)
|
79.06
|
13.24
|
19.19
|
45.52
|
27.11
|
47.44
|
|||||
|
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 (%)
|
-1.51
|
-0.06
|
0.01
|
0.09
|
0.00
|
0.04
|
|||||
|
EBIT Growth (%)
|
140.15
|
-24.86
|
25.73
|
-2.00
|
-42.61
|
108.49
|
|||||
|
Net Profit Growth (%)
|
354.21
|
-35.03
|
-57.58
|
77.70
|
-56.64
|
216.96
|
|||||
|
EPS Growth (%)
|
353.87
|
-0.35
|
-0.58
|
0.78
|
-0.57
|
2.17
|
|||||
|
Book Value Growth (%)
|
53.66
|
--
|
--
|
--
|
--
|
--
|
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
|
8.01
|
39.65
|
23.63
|
10.70
|
19.58
|
10.03
|
|||||
|
Price / Book Value
|
6.10
|
10.25
|
5.81
|
4.61
|
4.77
|
5.28
|
|||||
|
Dividend Yield (%)
|
6.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.75
|
16.83
|
12.43
|
13.92
|
14.93
|
10.56
|
|||||
|
Close Price ($)
|
275.56
|
217.94
|
200.06
|
213.57
|
220.06
|
260.30
|
|||||
|
High Price ($)
|
281.55
|
260.84
|
251.63
|
242.63
|
274.46
|
308.39
|
|||||
|
Low Price ($)
|
201.28
|
184.76
|
196.00
|
155.60
|
200.97
|
246.15
|
|||||
|
Market Cap ($ Cr)
|
1,344.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
8.64
|
6.24
|
4.60
|
4.61
|
4.31
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
2.84
|
0.00
|
4.61
|
4.31
|
|||||
|
Current Ratio
|
16.17
|
8.33
|
12.80
|
13.04
|
12.38
|
13.73
|
|||||
|
Quick Ratio
|
16.17
|
--
|
--
|
13.47
|
12.97
|
13.89
|
|||||
|
Interest Coverage
|
4.43
|
1.55
|
1.69
|
1.45
|
3.01
|
7.63
|
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 (%)
|
52.44
|
53.09
|
51.62
|
58.21
|
64.23
|
68.81
|
|||||
|
Asset Turnover
|
0.14
|
0.17
|
0.16
|
0.16
|
0.15
|
0.15
|
|||||
|
Receivable days
|
--
|
197.07
|
199.91
|
213.62
|
243.17
|
261.54
|
|||||
|
Inventory Days
|
--
|
--
|
-58.79
|
-93.76
|
-74.50
|
1,236.81
|
|||||
|
Payable days
|
--
|
76.83
|
117.66
|
181.41
|
188.72
|
160.44
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
23.47
|
-61.54
|
-20.05
|
1,337.91
|