Market cap
$1,437 Mln
Revenue (TTM)
$604 Mln
P/E Ratio
12.1
P/B Ratio
1.2
Div. Yield
4.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
603.64
|
618.38
|
615.90
|
522.50
|
339.78
|
244.30
|
|||||
|
Cost of Revenue
|
188.48
|
201.24
|
196.86
|
115.20
|
12.60
|
12.97
|
|||||
|
Gross Profit
|
415.16
|
417.15
|
419.04
|
407.30
|
327.17
|
231.33
|
|||||
|
Operating Expenses
|
284.46
|
282.34
|
269.58
|
262.17
|
198.53
|
174.36
|
|||||
|
Operating Profit (EBIT)
|
130.70
|
134.81
|
149.63
|
145.13
|
128.64
|
56.97
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
150.67
|
134.81
|
149.46
|
145.13
|
128.64
|
56.97
|
|||||
|
Provision for Tax
|
31.43
|
28.03
|
32.26
|
31.76
|
27.35
|
9.42
|
|||||
|
Profit after Tax (Net Income)
|
119.24
|
106.78
|
117.21
|
113.36
|
101.29
|
47.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
100.84
|
47.73
|
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
|
1,236.55
|
1,206.60
|
1,111.59
|
1,053.53
|
785.33
|
845.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,714.96
|
204.14
|
358.98
|
483.43
|
101.09
|
99.48
|
|||||
|
Current Liabilities
|
588.65
|
8,140.51
|
7,783.68
|
7,620.42
|
6,320.88
|
6,119.02
|
|||||
|
Total Liabilities
|
10,128.81
|
9,649.63
|
9,254.25
|
9,157.38
|
7,207.30
|
7,063.52
|
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
|
9,433.60
|
2,776.78
|
7,559.32
|
7,279.13
|
5,585.25
|
5,249.79
|
|||||
|
Current Assets
|
106.56
|
6,872.85
|
1,694.92
|
1,878.25
|
1,622.06
|
1,813.73
|
|||||
|
Total Assets
|
9,646.72
|
9,649.63
|
9,254.25
|
9,157.38
|
7,207.30
|
7,063.52
|
|||||
|
Total Debt*
|
744.91
|
734.42
|
431.55
|
733.74
|
601.23
|
265.96
|
|||||
|
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
|
--
|
134.73
|
143.19
|
143.64
|
119.84
|
156.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-424.45
|
-344.31
|
-132.93
|
-414.21
|
-74.43
|
|||||
|
Cash from Financing Activities
|
--
|
261.01
|
-7.94
|
261.99
|
32.67
|
181.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
263.63
|
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 ($)
|
3.36
|
3.01
|
3.32
|
3.23
|
3.62
|
1.69
|
|||||
|
Cash EPS ($)
|
--
|
3.42
|
3.42
|
3.51
|
3.90
|
1.86
|
|||||
|
Adjusted Book Value ($)
|
--
|
34.04
|
31.51
|
30.02
|
28.07
|
30.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.80
|
4.06
|
4.09
|
4.28
|
5.55
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.63
|
3.87
|
3.71
|
4.04
|
5.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.13
|
7.04
|
7.14
|
8.11
|
5.08
|
|||||
|
ROE (%)
|
9.76
|
9.21
|
10.83
|
12.33
|
12.43
|
6.69
|
|||||
|
ROA (%)
|
1.21
|
1.13
|
1.27
|
1.39
|
1.42
|
0.80
|
|||||
|
EBIT Margin (%)
|
21.51
|
21.80
|
24.27
|
27.78
|
37.86
|
23.32
|
|||||
|
Net Margin (%)
|
19.75
|
17.27
|
19.03
|
21.70
|
29.81
|
19.47
|
|||||
|
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 (%)
|
-1.42
|
0.00
|
0.18
|
0.54
|
0.39
|
0.15
|
|||||
|
EBIT Growth (%)
|
-3.51
|
-9.81
|
2.99
|
12.81
|
125.80
|
33.59
|
|||||
|
Net Profit Growth (%)
|
14.48
|
-8.90
|
3.39
|
11.92
|
113.00
|
36.78
|
|||||
|
EPS Growth (%)
|
13.82
|
-0.09
|
0.03
|
-0.11
|
1.14
|
-0.06
|
|||||
|
Book Value Growth (%)
|
6.52
|
--
|
--
|
--
|
--
|
--
|
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
|
12.12
|
9.97
|
9.54
|
10.45
|
7.80
|
18.84
|
|||||
|
Price / Book Value
|
1.15
|
0.88
|
1.01
|
1.12
|
1.01
|
1.06
|
|||||
|
Dividend Yield (%)
|
4.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.19
|
1.62
|
2.98
|
0.73
|
-6.48
|
|||||
|
Close Price ($)
|
38.41
|
30.03
|
31.69
|
33.76
|
28.25
|
31.81
|
|||||
|
High Price ($)
|
38.84
|
33.83
|
37.07
|
34.85
|
34.63
|
36.75
|
|||||
|
Low Price ($)
|
27.49
|
26.21
|
26.74
|
23.05
|
25.63
|
26.85
|
|||||
|
Market Cap ($ Cr)
|
1,437.33
|
--
|
--
|
--
|
--
|
--
|
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
|
0.13
|
0.61
|
0.39
|
0.70
|
0.77
|
0.31
|
|||||
|
Short term debt to equity ratio
|
0.48
|
0.44
|
0.17
|
0.49
|
0.64
|
0.20
|
|||||
|
Current Ratio
|
0.18
|
0.84
|
0.22
|
0.25
|
0.26
|
0.30
|
|||||
|
Quick Ratio
|
0.18
|
--
|
--
|
0.28
|
0.29
|
0.37
|
|||||
|
Interest Coverage
|
1.98
|
0.85
|
0.87
|
1.45
|
7.98
|
4.66
|
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 (%)
|
--
|
1,080.43
|
63.92
|
77.17
|
99.08
|
50.15
|
|||||
|
Asset Turnover
|
0.06
|
0.07
|
0.07
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
2,089.41
|
236.30
|
258.59
|
246.78
|
183.16
|
|||||
|
Inventory Days
|
--
|
--
|
-540.89
|
-757.20
|
-9,113.12
|
-6,233.40
|
|||||
|
Payable days
|
--
|
13,812.67
|
--
|
18,125.51
|
167,810.62
|
137,644.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-18,624.11
|
-176,676.96
|
-143,695.08
|