Market cap
$950 Mln
Revenue (TTM)
$458 Mln
P/E Ratio
12.5
P/B Ratio
1.1
Div. Yield
4.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
457.60
|
419.03
|
456.07
|
395.58
|
293.84
|
265.32
|
|||||
|
Cost of Revenue
|
230.42
|
185.04
|
201.56
|
153.87
|
43.88
|
9.47
|
|||||
|
Gross Profit
|
227.18
|
233.99
|
254.51
|
241.71
|
249.96
|
255.86
|
|||||
|
Operating Expenses
|
136.31
|
151.36
|
147.14
|
140.58
|
130.33
|
125.03
|
|||||
|
Operating Profit (EBIT)
|
90.87
|
82.63
|
107.38
|
101.13
|
119.63
|
130.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
90.75
|
82.63
|
107.38
|
101.13
|
119.63
|
130.83
|
|||||
|
Provision for Tax
|
14.75
|
13.41
|
18.88
|
14.44
|
14.61
|
17.43
|
|||||
|
Profit after Tax (Net Income)
|
76.00
|
69.22
|
88.49
|
86.69
|
105.02
|
113.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
105.02
|
113.40
|
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
|
882.46
|
847.62
|
811.94
|
773.29
|
746.00
|
912.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
296.22
|
382.68
|
974.82
|
961.95
|
6,812.64
|
625.10
|
|||||
|
Current Liabilities
|
7,585.03
|
7,284.30
|
6,730.69
|
6,549.68
|
2,112.48
|
5,722.33
|
|||||
|
Total Liabilities
|
16,348.74
|
8,514.59
|
8,517.45
|
8,284.91
|
7,558.64
|
7,259.60
|
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
|
6,752.89
|
6,826.66
|
6,985.92
|
6,424.39
|
381.69
|
4,254.38
|
|||||
|
Current Assets
|
2,010.83
|
1,687.93
|
1,531.53
|
1,860.52
|
166.67
|
3,005.22
|
|||||
|
Total Assets
|
10,774.54
|
8,514.59
|
8,517.45
|
8,284.91
|
7,558.64
|
7,259.60
|
|||||
|
Total Debt*
|
1,637.64
|
734.09
|
976.45
|
893.32
|
599.85
|
542.73
|
|||||
|
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
|
--
|
93.82
|
101.85
|
79.86
|
226.52
|
156.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-34.22
|
-382.86
|
-327.07
|
-634.78
|
-194.01
|
|||||
|
Cash from Financing Activities
|
--
|
-95.97
|
146.66
|
608.47
|
405.76
|
131.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-2.50
|
93.35
|
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 ($)
|
2.54
|
2.31
|
2.91
|
2.86
|
3.29
|
3.49
|
|||||
|
Cash EPS ($)
|
--
|
2.67
|
3.26
|
3.22
|
3.36
|
3.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
28.31
|
26.74
|
25.54
|
23.34
|
28.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.13
|
3.35
|
2.64
|
7.09
|
4.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.45
|
2.99
|
2.41
|
6.80
|
4.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.11
|
5.12
|
5.76
|
7.50
|
6.55
|
|||||
|
ROE (%)
|
8.79
|
8.34
|
11.16
|
11.41
|
12.67
|
12.69
|
|||||
|
ROA (%)
|
0.77
|
0.81
|
1.05
|
1.09
|
1.42
|
1.59
|
|||||
|
EBIT Margin (%)
|
12.71
|
19.72
|
23.54
|
25.57
|
40.71
|
49.31
|
|||||
|
Net Margin (%)
|
16.61
|
16.52
|
19.40
|
21.92
|
35.74
|
42.74
|
|||||
|
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 (%)
|
1.92
|
-0.08
|
0.15
|
0.35
|
0.11
|
-0.06
|
|||||
|
EBIT Growth (%)
|
-44.13
|
-23.05
|
6.18
|
-15.47
|
-8.56
|
39.94
|
|||||
|
Net Profit Growth (%)
|
-11.25
|
-21.78
|
2.08
|
-17.45
|
-7.39
|
38.04
|
|||||
|
EPS Growth (%)
|
-9.85
|
-0.21
|
0.02
|
-0.13
|
-0.06
|
0.41
|
|||||
|
Book Value Growth (%)
|
10.90
|
--
|
--
|
--
|
--
|
--
|
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
|
12.50
|
13.15
|
10.90
|
10.94
|
10.95
|
11.98
|
|||||
|
Price / Book Value
|
1.08
|
1.07
|
1.19
|
1.23
|
1.54
|
1.49
|
|||||
|
Dividend Yield (%)
|
4.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.03
|
3.87
|
0.28
|
2.57
|
-7.49
|
|||||
|
Close Price ($)
|
35.19
|
30.39
|
31.76
|
31.32
|
35.99
|
41.82
|
|||||
|
High Price ($)
|
35.38
|
33.14
|
38.00
|
40.38
|
44.75
|
45.36
|
|||||
|
Low Price ($)
|
26.32
|
25.85
|
25.30
|
25.38
|
31.18
|
30.79
|
|||||
|
Market Cap ($ Cr)
|
950.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.24
|
0.87
|
1.20
|
1.16
|
0.80
|
0.59
|
|||||
|
Short term debt to equity ratio
|
1.60
|
0.49
|
0.09
|
0.93
|
0.59
|
0.40
|
|||||
|
Current Ratio
|
0.27
|
0.23
|
0.23
|
0.28
|
0.08
|
0.53
|
|||||
|
Quick Ratio
|
0.27
|
--
|
--
|
0.27
|
0.08
|
0.57
|
|||||
|
Interest Coverage
|
1.50
|
0.45
|
0.54
|
0.70
|
2.94
|
4.95
|
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 (%)
|
9.48
|
9.98
|
10.24
|
12.76
|
16.79
|
14.75
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
38.59
|
38.93
|
46.09
|
55.00
|
53.59
|
|||||
|
Inventory Days
|
--
|
--
|
129.63
|
85.10
|
-1,001.88
|
-7,488.17
|
|||||
|
Payable days
|
--
|
--
|
--
|
14,712.78
|
49,610.38
|
205,557.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-14,581.59
|
-50,557.26
|
-212,991.86
|