Market cap
$641 Mln
Revenue (TTM)
$577 Mln
P/E Ratio
50.2
P/B Ratio
2
Div. Yield
1.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
577.24
|
546.06
|
535.64
|
543.77
|
595.84
|
730.74
|
|||||
|
Cost of Revenue
|
469.31
|
456.51
|
421.23
|
410.15
|
415.76
|
451.18
|
|||||
|
Gross Profit
|
107.93
|
89.55
|
114.42
|
133.62
|
180.09
|
279.56
|
|||||
|
Operating Expenses
|
99.60
|
101.16
|
82.76
|
81.54
|
76.63
|
76.42
|
|||||
|
Operating Profit (EBIT)
|
8.34
|
-11.61
|
31.65
|
52.08
|
103.46
|
203.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.08
|
3.62
|
|||||
|
Profit before Tax
|
11.31
|
-7.16
|
37.78
|
58.82
|
108.28
|
206.59
|
|||||
|
Provision for Tax
|
-0.87
|
-2.77
|
7.21
|
10.61
|
19.95
|
50.70
|
|||||
|
Profit after Tax (Net Income)
|
12.18
|
-4.39
|
30.56
|
48.22
|
88.33
|
155.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5.07
|
-4.39
|
30.56
|
48.22
|
88.33
|
155.90
|
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
|
289.79
|
283.76
|
319.58
|
331.72
|
316.74
|
363.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.07
|
3.49
|
3.64
|
3.90
|
4.96
|
1.57
|
|||||
|
Current Liabilities
|
71.43
|
54.75
|
60.81
|
63.20
|
163.07
|
77.11
|
|||||
|
Total Liabilities
|
435.72
|
342.00
|
384.03
|
398.82
|
484.76
|
442.34
|
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
|
125.32
|
130.39
|
125.68
|
127.42
|
122.93
|
113.61
|
|||||
|
Current Assets
|
238.97
|
211.60
|
258.36
|
271.40
|
361.84
|
328.73
|
|||||
|
Total Assets
|
435.72
|
342.00
|
384.03
|
398.82
|
484.76
|
442.34
|
|||||
|
Total Debt*
|
1.49
|
1.81
|
1.75
|
2.17
|
3.04
|
1.48
|
|||||
|
Net Current Assets
|
167.54
|
156.86
|
197.55
|
208.20
|
198.77
|
251.62
|
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
|
--
|
54.31
|
55.50
|
33.90
|
77.23
|
172.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.49
|
-13.79
|
40.86
|
13.21
|
-107.54
|
|||||
|
Cash from Financing Activities
|
--
|
-36.40
|
-46.86
|
-124.76
|
-46.31
|
-63.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
44.13
|
0.90
|
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 ($)
|
0.74
|
-0.26
|
1.82
|
2.73
|
4.94
|
8.78
|
|||||
|
Cash EPS ($)
|
--
|
1.11
|
3.13
|
4.00
|
6.38
|
10.25
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.10
|
19.03
|
18.77
|
17.71
|
20.48
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.27
|
3.31
|
1.92
|
4.32
|
9.70
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.32
|
2.07
|
1.02
|
2.77
|
8.08
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.45
|
9.33
|
14.75
|
25.79
|
46.30
|
|||||
|
ROE (%)
|
4.25
|
-1.46
|
9.39
|
14.87
|
25.96
|
49.62
|
|||||
|
ROA (%)
|
2.89
|
-1.21
|
7.81
|
10.91
|
19.06
|
39.44
|
|||||
|
EBIT Margin (%)
|
0.43
|
-1.29
|
7.07
|
10.86
|
18.22
|
28.29
|
|||||
|
Net Margin (%)
|
2.11
|
-0.80
|
5.71
|
8.87
|
14.70
|
21.23
|
|||||
|
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 (%)
|
7.64
|
0.02
|
-0.01
|
-0.09
|
-0.18
|
0.28
|
|||||
|
EBIT Growth (%)
|
-71.44
|
-118.66
|
-35.83
|
-45.61
|
-47.51
|
70.63
|
|||||
|
Net Profit Growth (%)
|
111.50
|
-114.37
|
-36.61
|
-45.42
|
-43.34
|
72.46
|
|||||
|
EPS Growth (%)
|
140.48
|
-1.15
|
-0.33
|
-0.45
|
-0.44
|
0.72
|
|||||
|
Book Value Growth (%)
|
0.76
|
--
|
--
|
--
|
--
|
--
|
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
|
50.18
|
-123.40
|
19.43
|
16.66
|
10.25
|
7.75
|
|||||
|
Price / Book Value
|
2.04
|
1.91
|
1.86
|
2.42
|
2.86
|
3.32
|
|||||
|
Dividend Yield (%)
|
1.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.40
|
28.54
|
8.18
|
8.45
|
5.09
|
4.24
|
|||||
|
Close Price ($)
|
37.85
|
32.65
|
94.57
|
121.52
|
135.35
|
181.87
|
|||||
|
High Price ($)
|
128.82
|
128.82
|
128.88
|
164.01
|
200.21
|
247.30
|
|||||
|
Low Price ($)
|
28.33
|
28.33
|
91.28
|
114.92
|
132.35
|
166.20
|
|||||
|
Market Cap ($ Cr)
|
641.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.15
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.35
|
3.87
|
4.25
|
4.29
|
2.22
|
4.26
|
|||||
|
Quick Ratio
|
1.85
|
1.80
|
2.99
|
3.03
|
1.82
|
3.69
|
|||||
|
Interest Coverage
|
112.94
|
-75.18
|
371.34
|
287.95
|
423.96
|
1,260.72
|
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 (%)
|
13.36
|
11.81
|
12.54
|
11.01
|
10.98
|
7.81
|
|||||
|
Asset Turnover
|
1.37
|
1.50
|
1.37
|
1.23
|
1.29
|
1.85
|
|||||
|
Receivable days
|
--
|
44.03
|
43.30
|
42.09
|
37.54
|
28.72
|
|||||
|
Inventory Days
|
--
|
75.87
|
67.76
|
64.48
|
47.81
|
29.52
|
|||||
|
Payable days
|
--
|
9.03
|
10.52
|
10.86
|
11.20
|
19.95
|
|||||
|
Cash Conversion Cycle
|
--
|
110.87
|
100.54
|
95.71
|
74.16
|
38.29
|