Market cap
$1,182 Mln
Revenue (TTM)
$340 Mln
P/E Ratio
294.7
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
339.59
|
239.44
|
313.90
|
322.42
|
322.42
|
284.39
|
|||||
|
Cost of Revenue
|
80.72
|
57.02
|
74.32
|
69.76
|
69.76
|
61.01
|
|||||
|
Gross Profit
|
258.87
|
182.42
|
239.58
|
252.65
|
252.65
|
223.38
|
|||||
|
Operating Expenses
|
223.81
|
228.37
|
252.19
|
224.55
|
224.55
|
179.58
|
|||||
|
Operating Profit (EBIT)
|
35.06
|
-45.95
|
-12.61
|
28.10
|
28.10
|
43.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
17.38
|
-82.26
|
-9.05
|
33.70
|
33.70
|
45.80
|
|||||
|
Provision for Tax
|
13.54
|
-1.82
|
11.16
|
12.35
|
12.35
|
6.80
|
|||||
|
Profit after Tax (Net Income)
|
3.84
|
-80.45
|
-20.21
|
21.35
|
21.35
|
39.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
38.76
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
365.40
|
344.18
|
397.34
|
385.95
|
385.95
|
332.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
36.41
|
48.93
|
41.88
|
37.70
|
37.70
|
30.99
|
|||||
|
Current Liabilities
|
73.39
|
68.50
|
70.31
|
65.04
|
65.04
|
51.72
|
|||||
|
Total Liabilities
|
548.60
|
461.62
|
509.52
|
488.69
|
488.69
|
415.15
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
132.85
|
150.07
|
141.58
|
123.42
|
123.42
|
103.18
|
|||||
|
Current Assets
|
342.35
|
311.55
|
367.94
|
365.27
|
365.27
|
311.97
|
|||||
|
Total Assets
|
817.56
|
461.62
|
509.52
|
488.69
|
488.69
|
415.15
|
|||||
|
Total Debt*
|
35.94
|
38.35
|
38.74
|
35.83
|
35.83
|
31.04
|
|||||
|
Net Current Assets
|
--
|
243.04
|
297.63
|
300.23
|
300.23
|
260.26
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-34.23
|
15.73
|
14.59
|
14.59
|
35.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
46.34
|
-59.22
|
--
|
74.35
|
-156.38
|
|||||
|
Cash from Financing Activities
|
--
|
-4.56
|
5.72
|
7.42
|
7.42
|
8.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.07
|
-1.62
|
-0.41
|
--
|
0.43
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1.45
|
-0.27
|
--
|
0.54
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.94
|
8.07
|
--
|
7.84
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.69
|
0.32
|
--
|
0.30
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.81
|
-0.16
|
--
|
-0.07
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-19.65
|
-4.71
|
5.44
|
5.44
|
12.13
|
|||||
|
ROE (%)
|
1.08
|
-21.70
|
-5.16
|
5.94
|
5.94
|
13.42
|
|||||
|
ROA (%)
|
0.58
|
-16.57
|
-4.05
|
4.72
|
4.72
|
10.43
|
|||||
|
EBIT Margin (%)
|
6.78
|
-34.36
|
-2.88
|
8.71
|
10.45
|
15.40
|
|||||
|
Net Margin (%)
|
1.13
|
-33.60
|
-6.44
|
6.62
|
6.62
|
13.95
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
51.30
|
-0.24
|
-0.03
|
0.13
|
0.13
|
0.23
|
|||||
|
EBIT Growth (%)
|
130.06
|
-808.78
|
-126.86
|
-35.85
|
-26.03
|
31.38
|
|||||
|
Net Profit Growth (%)
|
104.03
|
-298.10
|
-194.66
|
-46.18
|
-46.18
|
44.18
|
|||||
|
EPS Growth (%)
|
103.56
|
-2.96
|
-1.95
|
--
|
-0.46
|
--
|
|||||
|
Book Value Growth (%)
|
4.39
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
294.69
|
-14.23
|
-59.22
|
--
|
71.99
|
--
|
|||||
|
Price / Book Value
|
3.17
|
3.33
|
3.01
|
--
|
3.98
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.98
|
-13.54
|
-465.03
|
-5.57
|
34.83
|
-3.61
|
|||||
|
Close Price ($)
|
28.69
|
23.09
|
24.29
|
28.01
|
31.21
|
70.55
|
|||||
|
High Price ($)
|
35.87
|
30.81
|
52.68
|
81.81
|
81.81
|
112.27
|
|||||
|
Low Price ($)
|
15.59
|
13.50
|
23.55
|
27.00
|
30.29
|
46.36
|
|||||
|
Market Cap ($ Cr)
|
1,182.14
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.11
|
0.10
|
0.09
|
0.09
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
4.66
|
4.55
|
5.23
|
5.62
|
5.62
|
6.03
|
|||||
|
Quick Ratio
|
4.03
|
3.74
|
4.62
|
5.08
|
5.08
|
5.57
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
17.89
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
30.05
|
22.81
|
25.25
|
30.39
|
30.39
|
21.96
|
|||||
|
Asset Turnover
|
0.52
|
0.49
|
0.63
|
0.71
|
0.71
|
0.75
|
|||||
|
Receivable days
|
--
|
102.10
|
103.12
|
90.87
|
90.87
|
68.06
|
|||||
|
Inventory Days
|
--
|
316.43
|
192.74
|
155.21
|
155.21
|
124.03
|
|||||
|
Payable days
|
--
|
90.57
|
74.36
|
65.79
|
65.79
|
60.69
|
|||||
|
Cash Conversion Cycle
|
--
|
327.97
|
221.50
|
180.29
|
180.29
|
131.40
|