Market cap
$3,355 Mln
Revenue (TTM)
$942 Mln
P/E Ratio
41.7
P/B Ratio
16.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
942.09
|
862.13
|
795.43
|
689.21
|
534.89
|
444.91
|
|||||
|
Cost of Revenue
|
635.58
|
603.97
|
627.08
|
568.41
|
463.35
|
379.55
|
|||||
|
Gross Profit
|
306.51
|
258.16
|
168.34
|
120.80
|
71.54
|
65.36
|
|||||
|
Operating Expenses
|
177.84
|
181.75
|
141.88
|
127.47
|
101.58
|
94.04
|
|||||
|
Operating Profit (EBIT)
|
128.68
|
76.41
|
26.47
|
-6.67
|
-30.04
|
-28.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
11.28
|
10.68
|
|||||
|
Profit before Tax
|
82.56
|
31.95
|
-7.87
|
-26.31
|
-29.79
|
-26.96
|
|||||
|
Provision for Tax
|
3.44
|
2.59
|
8.35
|
0.11
|
5.95
|
-1.38
|
|||||
|
Profit after Tax (Net Income)
|
79.12
|
29.36
|
-16.22
|
-26.42
|
-35.75
|
-25.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-35.75
|
-25.58
|
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
|
198.22
|
140.07
|
256.10
|
249.52
|
239.92
|
256.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
399.24
|
425.33
|
236.52
|
256.14
|
223.50
|
233.92
|
|||||
|
Current Liabilities
|
163.38
|
141.28
|
156.15
|
143.33
|
151.61
|
118.61
|
|||||
|
Total Liabilities
|
924.22
|
706.68
|
648.76
|
649.00
|
615.03
|
609.14
|
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
|
275.10
|
268.94
|
222.59
|
259.21
|
249.74
|
269.28
|
|||||
|
Current Assets
|
485.74
|
437.74
|
426.17
|
389.78
|
365.29
|
339.86
|
|||||
|
Total Assets
|
1,246.59
|
706.68
|
648.76
|
649.00
|
615.03
|
609.14
|
|||||
|
Total Debt*
|
352.97
|
378.35
|
193.87
|
197.88
|
178.41
|
169.78
|
|||||
|
Net Current Assets
|
--
|
296.46
|
270.02
|
246.45
|
213.68
|
221.25
|
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
|
--
|
74.80
|
30.57
|
-23.95
|
-28.31
|
-5.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-53.75
|
-8.43
|
-4.11
|
14.39
|
3.18
|
|||||
|
Cash from Financing Activities
|
--
|
-22.39
|
-14.53
|
25.44
|
-1.41
|
-7.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-15.34
|
-9.86
|
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 ($)
|
1.88
|
0.76
|
-0.46
|
-0.76
|
-1.10
|
-0.80
|
|||||
|
Cash EPS ($)
|
--
|
1.33
|
0.23
|
0.01
|
-0.25
|
0.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.64
|
7.23
|
7.15
|
7.40
|
8.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.94
|
0.86
|
-0.69
|
-0.87
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.12
|
0.63
|
-0.91
|
-1.11
|
-0.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.06
|
-3.61
|
-6.10
|
-8.46
|
-5.85
|
|||||
|
ROE (%)
|
46.77
|
14.82
|
-6.41
|
-10.80
|
-14.40
|
-9.71
|
|||||
|
ROA (%)
|
7.79
|
4.33
|
-2.50
|
-4.18
|
-5.84
|
-4.16
|
|||||
|
EBIT Margin (%)
|
9.93
|
5.16
|
-0.99
|
-3.82
|
-5.57
|
-7.57
|
|||||
|
Net Margin (%)
|
8.40
|
3.41
|
-2.04
|
-3.83
|
-6.54
|
-5.61
|
|||||
|
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 (%)
|
14.49
|
0.08
|
0.15
|
0.29
|
0.20
|
-0.11
|
|||||
|
EBIT Growth (%)
|
584.03
|
665.73
|
70.10
|
11.69
|
11.56
|
-146.17
|
|||||
|
Net Profit Growth (%)
|
2,222.24
|
281.06
|
38.63
|
26.09
|
-39.76
|
77.91
|
|||||
|
EPS Growth (%)
|
1,293.59
|
2.67
|
0.40
|
0.31
|
-0.38
|
0.79
|
|||||
|
Book Value Growth (%)
|
-42.96
|
--
|
--
|
--
|
--
|
--
|
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
|
41.71
|
71.09
|
-34.84
|
-23.00
|
-9.34
|
-15.05
|
|||||
|
Price / Book Value
|
16.50
|
14.90
|
2.21
|
2.44
|
1.39
|
1.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.20
|
36.89
|
45.16
|
-3,836.60
|
-247.20
|
-112.10
|
|||||
|
Close Price ($)
|
81.26
|
43.29
|
12.74
|
13.90
|
8.22
|
9.58
|
|||||
|
High Price ($)
|
88.68
|
45.27
|
18.95
|
17.91
|
11.87
|
16.70
|
|||||
|
Low Price ($)
|
21.76
|
12.36
|
11.28
|
7.87
|
5.95
|
7.93
|
|||||
|
Market Cap ($ Cr)
|
3,354.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2.70
|
0.76
|
0.79
|
0.74
|
0.66
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.04
|
0.02
|
0.06
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
2.97
|
3.10
|
2.73
|
2.72
|
2.41
|
2.87
|
|||||
|
Quick Ratio
|
1.63
|
1.71
|
1.45
|
1.38
|
1.17
|
1.54
|
|||||
|
Interest Coverage
|
8.52
|
3.54
|
-0.36
|
-1.13
|
-3.16
|
-4.95
|
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 (%)
|
24.30
|
23.74
|
24.07
|
24.97
|
27.63
|
24.15
|
|||||
|
Asset Turnover
|
0.93
|
1.27
|
1.23
|
1.09
|
0.87
|
0.72
|
|||||
|
Receivable days
|
--
|
83.91
|
83.47
|
84.77
|
87.14
|
82.30
|
|||||
|
Inventory Days
|
--
|
119.92
|
114.03
|
122.02
|
136.20
|
151.39
|
|||||
|
Payable days
|
--
|
25.41
|
30.32
|
40.27
|
39.04
|
29.50
|
|||||
|
Cash Conversion Cycle
|
--
|
178.42
|
167.18
|
166.52
|
184.30
|
204.19
|