Market cap
$750 Mln
Revenue (TTM)
$690 Mln
P/E Ratio
18.6
P/B Ratio
1.5
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
689.87
|
671.31
|
653.38
|
672.60
|
751.90
|
732.39
|
|||||
|
Cost of Revenue
|
302.76
|
307.71
|
300.24
|
302.21
|
318.00
|
313.33
|
|||||
|
Gross Profit
|
387.11
|
363.60
|
353.14
|
370.39
|
433.90
|
419.07
|
|||||
|
Operating Expenses
|
339.68
|
333.77
|
333.13
|
315.69
|
313.54
|
301.57
|
|||||
|
Operating Profit (EBIT)
|
47.42
|
29.83
|
20.02
|
54.71
|
120.35
|
117.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.07
|
0.53
|
|||||
|
Profit before Tax
|
52.22
|
34.36
|
26.65
|
60.20
|
121.91
|
117.33
|
|||||
|
Provision for Tax
|
10.35
|
7.49
|
7.44
|
12.66
|
24.88
|
24.77
|
|||||
|
Profit after Tax (Net Income)
|
41.38
|
26.55
|
18.36
|
46.71
|
94.53
|
91.60
|
|||||
|
Minority Interest
|
-0.30
|
-0.32
|
-0.85
|
-0.83
|
2.50
|
0.96
|
|||||
|
Consolidated Profit
|
22.15
|
26.55
|
18.36
|
41.35
|
94.53
|
91.60
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
507.22
|
510.26
|
481.33
|
516.80
|
507.61
|
472.81
|
|||||
|
Minority Interest
|
-0.30
|
--
|
--
|
--
|
2.94
|
1.97
|
|||||
|
Non-Current Liabilities
|
112.43
|
119.31
|
132.69
|
137.05
|
134.74
|
132.61
|
|||||
|
Current Liabilities
|
123.70
|
113.05
|
112.96
|
113.08
|
142.42
|
151.47
|
|||||
|
Total Liabilities
|
867.04
|
742.62
|
729.23
|
769.08
|
787.71
|
761.16
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
216.17
|
225.39
|
239.29
|
225.20
|
220.52
|
207.28
|
|||||
|
Current Assets
|
527.18
|
517.24
|
489.94
|
543.88
|
567.19
|
553.88
|
|||||
|
Total Assets
|
1,270.52
|
742.62
|
729.23
|
769.08
|
787.71
|
761.16
|
|||||
|
Total Debt*
|
68.11
|
78.67
|
94.77
|
92.09
|
88.59
|
76.42
|
|||||
|
Net Current Assets
|
--
|
404.19
|
376.98
|
430.80
|
424.77
|
402.42
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
57.92
|
-1.50
|
76.78
|
54.34
|
130.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.09
|
-13.74
|
-11.47
|
-10.55
|
-7.91
|
|||||
|
Cash from Financing Activities
|
--
|
-36.28
|
-35.40
|
-57.60
|
-65.31
|
-66.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-21.52
|
56.29
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.56
|
3.10
|
7.75
|
16.51
|
16.96
|
|||||
|
ROE (%)
|
8.09
|
5.36
|
3.68
|
9.12
|
19.28
|
20.40
|
|||||
|
ROA (%)
|
3.85
|
3.61
|
2.45
|
6.00
|
12.21
|
12.37
|
|||||
|
EBIT Margin (%)
|
7.46
|
5.19
|
4.15
|
9.02
|
16.28
|
16.11
|
|||||
|
Net Margin (%)
|
6.00
|
3.96
|
2.81
|
6.94
|
12.54
|
12.50
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.31
|
0.03
|
-0.03
|
-0.11
|
0.03
|
0.45
|
|||||
|
EBIT Growth (%)
|
129.38
|
28.45
|
-55.29
|
-50.42
|
3.73
|
184.05
|
|||||
|
Net Profit Growth (%)
|
98.99
|
44.59
|
-60.69
|
-50.59
|
3.20
|
182.38
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
18.58
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
4.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.91
|
-3.44
|
-3.13
|
-2.42
|
-1.23
|
-1.54
|
|||||
|
Close Price ($)
|
38.18
|
22.80
|
19.12
|
27.58
|
35.36
|
37.07
|
|||||
|
High Price ($)
|
39.85
|
23.30
|
29.45
|
37.28
|
41.75
|
48.66
|
|||||
|
Low Price ($)
|
14.78
|
12.85
|
17.86
|
23.94
|
27.72
|
20.48
|
|||||
|
Market Cap ($ Cr)
|
750.36
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.15
|
0.20
|
0.18
|
0.17
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.04
|
0.03
|
0.03
|
0.06
|
|||||
|
Current Ratio
|
4.26
|
4.58
|
4.34
|
4.81
|
3.98
|
3.66
|
|||||
|
Quick Ratio
|
2.67
|
3.17
|
2.95
|
3.50
|
2.68
|
2.60
|
|||||
|
Interest Coverage
|
106.27
|
68.76
|
55.50
|
122.13
|
236.34
|
171.54
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.42
|
15.81
|
15.75
|
17.22
|
13.99
|
13.59
|
|||||
|
Asset Turnover
|
0.64
|
0.91
|
0.87
|
0.86
|
0.97
|
0.99
|
|||||
|
Receivable days
|
--
|
56.88
|
61.14
|
60.01
|
49.72
|
50.19
|
|||||
|
Inventory Days
|
--
|
186.99
|
185.38
|
201.98
|
198.98
|
182.35
|
|||||
|
Payable days
|
--
|
32.91
|
40.81
|
39.20
|
44.85
|
43.25
|
|||||
|
Cash Conversion Cycle
|
--
|
210.96
|
205.71
|
222.79
|
203.85
|
189.30
|