Market cap
$965 Mln
Revenue (TTM)
$241 Mln
P/E Ratio
15.7
P/B Ratio
1.5
Div. Yield
2.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
241.45
|
278.33
|
263.15
|
244.52
|
205.86
|
185.92
|
|||||
|
Cost of Revenue
|
90.46
|
91.64
|
93.38
|
55.61
|
6.13
|
2.12
|
|||||
|
Gross Profit
|
150.99
|
186.72
|
169.77
|
188.91
|
199.74
|
183.80
|
|||||
|
Operating Expenses
|
108.22
|
105.50
|
105.73
|
111.30
|
100.32
|
101.66
|
|||||
|
Operating Profit (EBIT)
|
42.77
|
81.21
|
64.05
|
77.61
|
99.42
|
82.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
86.51
|
80.81
|
64.05
|
77.61
|
99.42
|
82.13
|
|||||
|
Provision for Tax
|
21.43
|
19.68
|
15.21
|
18.97
|
24.18
|
20.61
|
|||||
|
Profit after Tax (Net Income)
|
65.07
|
61.14
|
48.83
|
58.65
|
75.23
|
61.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
75.23
|
61.52
|
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
|
656.01
|
686.59
|
676.34
|
645.29
|
599.99
|
601.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,760.52
|
76.64
|
86.64
|
83.14
|
-73.72
|
52.72
|
|||||
|
Current Liabilities
|
108.38
|
5,677.47
|
5,475.76
|
5,439.77
|
5,473.79
|
5,542.70
|
|||||
|
Total Liabilities
|
6,633.30
|
6,440.70
|
6,238.74
|
6,168.19
|
6,000.05
|
6,196.55
|
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
|
6,481.64
|
6,147.23
|
5,894.22
|
5,666.63
|
5,475.11
|
5,740.48
|
|||||
|
Current Assets
|
44.50
|
293.47
|
344.52
|
501.56
|
524.94
|
456.07
|
|||||
|
Total Assets
|
6,570.65
|
6,440.70
|
6,238.74
|
6,168.19
|
6,000.05
|
6,196.55
|
|||||
|
Total Debt*
|
144.74
|
156.45
|
124.94
|
133.46
|
294.38
|
297.41
|
|||||
|
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
|
--
|
57.60
|
59.44
|
64.13
|
78.63
|
55.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-104.67
|
-3.75
|
-233.59
|
-416.63
|
-175.26
|
|||||
|
Cash from Financing Activities
|
--
|
135.69
|
8.12
|
96.87
|
-230.87
|
232.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-568.87
|
112.37
|
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 ($)
|
3.58
|
3.34
|
2.57
|
3.08
|
3.95
|
3.20
|
|||||
|
Cash EPS ($)
|
3.62
|
3.96
|
3.17
|
3.64
|
4.50
|
3.75
|
|||||
|
Adjusted Book Value ($)
|
38.53
|
37.46
|
35.53
|
33.92
|
31.50
|
31.28
|
|||||
|
Dividend per Share ($)
|
2.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.14
|
3.12
|
3.37
|
4.13
|
2.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.50
|
2.87
|
3.07
|
3.93
|
2.73
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.44
|
6.18
|
7.01
|
8.39
|
7.09
|
|||||
|
ROE (%)
|
9.69
|
8.97
|
7.39
|
9.42
|
12.53
|
10.52
|
|||||
|
ROA (%)
|
0.98
|
0.96
|
0.79
|
0.96
|
1.23
|
1.02
|
|||||
|
EBIT Margin (%)
|
36.27
|
29.18
|
24.34
|
31.74
|
48.29
|
44.18
|
|||||
|
Net Margin (%)
|
26.95
|
21.97
|
18.56
|
23.98
|
36.55
|
33.09
|
|||||
|
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 (%)
|
-10.38
|
0.06
|
0.08
|
0.19
|
0.11
|
-0.05
|
|||||
|
EBIT Growth (%)
|
24.94
|
26.81
|
-17.48
|
-21.93
|
21.04
|
18.27
|
|||||
|
Net Profit Growth (%)
|
21.70
|
25.20
|
-16.73
|
-22.05
|
22.29
|
17.29
|
|||||
|
EPS Growth (%)
|
27.34
|
0.30
|
-0.17
|
-0.22
|
0.23
|
0.18
|
|||||
|
Book Value Growth (%)
|
2.01
|
--
|
--
|
--
|
--
|
--
|
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
|
15.65
|
12.39
|
12.98
|
10.07
|
9.52
|
10.41
|
|||||
|
Price / Book Value
|
1.46
|
1.10
|
0.94
|
0.92
|
1.19
|
1.06
|
|||||
|
Dividend Yield (%)
|
2.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
6.91
|
5.49
|
2.52
|
4.42
|
5.19
|
|||||
|
Close Price ($)
|
54.91
|
41.33
|
33.31
|
31.05
|
37.59
|
33.31
|
|||||
|
High Price ($)
|
55.60
|
45.27
|
38.89
|
38.81
|
39.36
|
41.47
|
|||||
|
Low Price ($)
|
32.62
|
27.18
|
25.83
|
23.78
|
29.50
|
29.78
|
|||||
|
Market Cap ($ Cr)
|
964.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.23
|
0.18
|
0.21
|
0.49
|
0.49
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.17
|
0.13
|
0.14
|
0.41
|
0.41
|
|||||
|
Current Ratio
|
0.41
|
0.05
|
0.06
|
0.09
|
0.10
|
0.08
|
|||||
|
Quick Ratio
|
0.41
|
--
|
--
|
--
|
0.10
|
0.08
|
|||||
|
Interest Coverage
|
1.97
|
0.90
|
0.70
|
1.43
|
15.37
|
10.84
|
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 (%)
|
6.13
|
4.97
|
--
|
--
|
2,276.85
|
--
|
|||||
|
Asset Turnover
|
0.04
|
0.04
|
0.04
|
0.04
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
18.15
|
--
|
7,001.40
|
8,316.19
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
13.54
|
72.23
|
77.64
|
|||||
|
Payable days
|
--
|
--
|
--
|
233.65
|
158,111.16
|
455,447.49
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
6,781.28
|
-149,722.73
|
--
|