Market cap
$1,439 Mln
Revenue (TTM)
$1,473 Mln
P/E Ratio
10.4
P/B Ratio
1.5
Div. Yield
1.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,472.99
|
1,386.41
|
1,251.86
|
1,098.33
|
988.22
|
1,056.49
|
|||||
|
Cost of Revenue
|
882.89
|
764.40
|
1,025.94
|
1,014.41
|
850.38
|
855.59
|
|||||
|
Gross Profit
|
802.38
|
622.01
|
225.92
|
83.93
|
137.84
|
200.91
|
|||||
|
Operating Expenses
|
625.54
|
474.07
|
148.88
|
123.65
|
125.76
|
104.06
|
|||||
|
Operating Profit (EBIT)
|
176.84
|
147.94
|
77.03
|
-39.72
|
12.08
|
96.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-39.90
|
|||||
|
Profit before Tax
|
176.84
|
147.94
|
77.03
|
-39.72
|
12.08
|
96.84
|
|||||
|
Provision for Tax
|
35.88
|
29.75
|
15.08
|
-10.02
|
-2.95
|
16.25
|
|||||
|
Profit after Tax (Net Income)
|
140.96
|
118.19
|
61.96
|
-29.70
|
15.03
|
80.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
15.03
|
80.59
|
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
|
977.34
|
941.17
|
781.53
|
733.75
|
740.11
|
2,935.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,766.45
|
314.58
|
2,484.25
|
2,267.81
|
2,048.59
|
76.75
|
|||||
|
Current Liabilities
|
1.51
|
2,585.04
|
1,746.77
|
142.64
|
1,458.47
|
1,500.79
|
|||||
|
Total Liabilities
|
4,015.87
|
3,840.79
|
3,488.47
|
3,144.19
|
2,882.29
|
3,012.72
|
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
|
150.77
|
1,778.86
|
3,488.47
|
152.48
|
153.97
|
2,077.20
|
|||||
|
Current Assets
|
739.14
|
2,061.93
|
2,825.88
|
566.94
|
462.65
|
609.34
|
|||||
|
Total Assets
|
4,753.50
|
3,840.79
|
3,488.47
|
3,144.19
|
2,882.29
|
3,012.72
|
|||||
|
Total Debt*
|
146.35
|
146.20
|
117.06
|
50.00
|
50.00
|
58.30
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
269.74
|
340.30
|
171.74
|
-1.25
|
29.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-325.96
|
-292.49
|
-149.89
|
-19.17
|
31.73
|
|||||
|
Cash from Financing Activities
|
--
|
11.60
|
51.09
|
-16.45
|
-15.03
|
-17.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
44.16
|
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 ($)
|
5.37
|
4.47
|
2.38
|
-1.17
|
0.59
|
3.19
|
|||||
|
Cash EPS ($)
|
--
|
4.88
|
2.80
|
-0.87
|
0.89
|
3.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.58
|
30.08
|
28.81
|
29.06
|
116.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.20
|
13.10
|
6.74
|
-0.05
|
1.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
9.95
|
12.64
|
6.32
|
-0.13
|
0.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.90
|
7.37
|
-3.77
|
0.79
|
2.67
|
|||||
|
ROE (%)
|
14.69
|
13.72
|
8.18
|
-4.03
|
0.82
|
2.72
|
|||||
|
ROA (%)
|
2.70
|
3.23
|
1.87
|
-0.99
|
0.51
|
2.65
|
|||||
|
EBIT Margin (%)
|
12.87
|
11.48
|
6.74
|
-3.32
|
1.54
|
9.47
|
|||||
|
Net Margin (%)
|
9.57
|
8.52
|
4.95
|
-2.70
|
1.52
|
7.93
|
|||||
|
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 (%)
|
11.39
|
0.11
|
0.14
|
0.11
|
-0.06
|
-0.02
|
|||||
|
EBIT Growth (%)
|
50.99
|
88.82
|
331.25
|
-338.85
|
-84.74
|
159.01
|
|||||
|
Net Profit Growth (%)
|
53.49
|
90.76
|
308.61
|
-297.59
|
-81.35
|
171.51
|
|||||
|
EPS Growth (%)
|
52.86
|
0.87
|
3.04
|
-2.98
|
-0.81
|
1.71
|
|||||
|
Book Value Growth (%)
|
17.78
|
--
|
--
|
--
|
--
|
--
|
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
|
10.39
|
8.14
|
11.93
|
-17.25
|
46.36
|
7.28
|
|||||
|
Price / Book Value
|
1.47
|
1.02
|
0.95
|
0.70
|
0.94
|
0.20
|
|||||
|
Dividend Yield (%)
|
1.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.98
|
-12.74
|
-17.73
|
28.34
|
4.81
|
|||||
|
Close Price ($)
|
52.44
|
36.35
|
28.45
|
20.12
|
27.36
|
23.19
|
|||||
|
High Price ($)
|
53.29
|
37.91
|
31.70
|
32.54
|
37.26
|
36.40
|
|||||
|
Low Price ($)
|
25.79
|
24.11
|
18.04
|
18.41
|
22.96
|
19.85
|
|||||
|
Market Cap ($ Cr)
|
1,438.99
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
0.16
|
0.15
|
0.07
|
0.07
|
0.02
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
--
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
491.12
|
0.80
|
1.62
|
3.97
|
0.32
|
0.41
|
|||||
|
Quick Ratio
|
491.12
|
--
|
--
|
7.95
|
0.75
|
0.78
|
|||||
|
Interest Coverage
|
14.96
|
14.13
|
11.58
|
-11.18
|
4.79
|
31.39
|
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 (%)
|
40.71
|
54.47
|
55.58
|
42.32
|
37.01
|
45.15
|
|||||
|
Asset Turnover
|
0.28
|
0.38
|
0.38
|
0.36
|
0.34
|
0.35
|
|||||
|
Receivable days
|
--
|
191.13
|
169.31
|
138.09
|
155.73
|
176.49
|
|||||
|
Inventory Days
|
--
|
--
|
-201.80
|
-215.30
|
-255.08
|
-229.97
|
|||||
|
Payable days
|
--
|
--
|
--
|
185.55
|
435.87
|
350.25
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-262.75
|
-535.22
|
-403.73
|