Market cap
$2,575 Mln
Revenue (TTM)
$744 Mln
P/E Ratio
51.9
P/B Ratio
3.2
Div. Yield
0.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
744.09
|
675.46
|
534.79
|
639.81
|
654.23
|
543.49
|
|||||
|
Cost of Revenue
|
450.01
|
411.04
|
332.43
|
423.96
|
470.78
|
409.11
|
|||||
|
Gross Profit
|
294.08
|
264.42
|
202.36
|
215.85
|
183.45
|
134.38
|
|||||
|
Operating Expenses
|
171.73
|
156.70
|
138.06
|
127.87
|
118.31
|
103.13
|
|||||
|
Operating Profit (EBIT)
|
122.35
|
107.72
|
64.30
|
87.98
|
65.15
|
31.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.71
|
-0.39
|
|||||
|
Profit before Tax
|
93.12
|
95.05
|
61.81
|
83.30
|
59.06
|
27.33
|
|||||
|
Provision for Tax
|
15.16
|
20.94
|
12.62
|
9.47
|
6.37
|
2.51
|
|||||
|
Profit after Tax (Net Income)
|
60.40
|
61.54
|
40.96
|
73.83
|
52.69
|
24.82
|
|||||
|
Minority Interest
|
-24.30
|
-12.58
|
-8.23
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
105.38
|
49.64
|
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
|
909.37
|
425.51
|
360.58
|
340.56
|
262.35
|
208.74
|
|||||
|
Minority Interest
|
-24.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
96.29
|
289.08
|
380.56
|
120.46
|
161.82
|
191.09
|
|||||
|
Current Liabilities
|
155.92
|
127.45
|
128.07
|
110.61
|
136.30
|
112.01
|
|||||
|
Total Liabilities
|
1,420.10
|
935.20
|
949.79
|
571.63
|
560.47
|
511.85
|
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
|
565.45
|
550.44
|
576.26
|
190.15
|
179.06
|
182.83
|
|||||
|
Current Assets
|
698.73
|
384.76
|
373.53
|
381.48
|
381.41
|
329.02
|
|||||
|
Total Assets
|
1,420.10
|
935.20
|
949.79
|
571.63
|
560.47
|
511.85
|
|||||
|
Total Debt*
|
34.26
|
221.40
|
318.21
|
82.10
|
118.67
|
134.05
|
|||||
|
Net Current Assets
|
542.81
|
257.32
|
245.46
|
270.87
|
245.10
|
217.00
|
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
|
--
|
79.93
|
74.06
|
108.35
|
40.26
|
4.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.25
|
-297.89
|
-53.54
|
-7.00
|
-18.88
|
|||||
|
Cash from Financing Activities
|
--
|
-93.47
|
206.26
|
-38.60
|
-21.26
|
-8.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
12.00
|
-22.65
|
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 ($)
|
4.62
|
4.98
|
3.27
|
5.78
|
4.17
|
1.99
|
|||||
|
Cash EPS ($)
|
--
|
7.13
|
4.58
|
6.82
|
5.34
|
3.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
34.44
|
28.74
|
26.67
|
20.75
|
16.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.47
|
5.90
|
8.48
|
3.18
|
0.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.50
|
4.78
|
7.54
|
2.49
|
-0.38
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.28
|
7.44
|
18.37
|
14.56
|
7.53
|
|||||
|
ROE (%)
|
5.41
|
15.66
|
11.68
|
24.49
|
22.37
|
12.58
|
|||||
|
ROA (%)
|
4.84
|
6.53
|
5.38
|
13.04
|
9.83
|
5.14
|
|||||
|
EBIT Margin (%)
|
13.85
|
16.26
|
12.32
|
13.46
|
9.54
|
5.68
|
|||||
|
Net Margin (%)
|
8.12
|
9.11
|
7.66
|
11.54
|
8.09
|
4.57
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
25.26
|
0.26
|
-0.16
|
-0.02
|
0.20
|
0.17
|
|||||
|
EBIT Growth (%)
|
17.86
|
66.65
|
-23.52
|
37.98
|
102.27
|
82.85
|
|||||
|
Net Profit Growth (%)
|
-28.70
|
50.23
|
-44.52
|
40.13
|
112.28
|
93.99
|
|||||
|
EPS Growth (%)
|
12.74
|
0.53
|
-0.44
|
0.39
|
1.09
|
0.92
|
|||||
|
Book Value Growth (%)
|
107.27
|
--
|
--
|
--
|
--
|
--
|
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
|
51.90
|
30.48
|
27.59
|
11.18
|
7.72
|
7.53
|
|||||
|
Price / Book Value
|
3.21
|
4.41
|
3.13
|
2.42
|
1.55
|
0.90
|
|||||
|
Dividend Yield (%)
|
0.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.88
|
14.95
|
16.75
|
7.85
|
5.89
|
5.43
|
|||||
|
Close Price ($)
|
291.23
|
151.80
|
90.08
|
64.64
|
32.19
|
15.00
|
|||||
|
High Price ($)
|
293.51
|
159.53
|
106.93
|
69.21
|
38.00
|
22.00
|
|||||
|
Low Price ($)
|
87.67
|
53.95
|
51.00
|
29.82
|
14.35
|
12.38
|
|||||
|
Market Cap ($ Cr)
|
2,575.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.52
|
0.88
|
0.24
|
0.45
|
0.64
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
4.48
|
3.02
|
2.92
|
3.45
|
2.80
|
2.94
|
|||||
|
Quick Ratio
|
3.20
|
1.71
|
1.66
|
2.21
|
1.53
|
1.69
|
|||||
|
Interest Coverage
|
9.51
|
7.44
|
16.16
|
30.23
|
18.48
|
8.72
|
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 (%)
|
22.34
|
19.43
|
21.76
|
15.15
|
19.19
|
21.23
|
|||||
|
Asset Turnover
|
0.60
|
0.72
|
0.70
|
1.13
|
1.22
|
1.13
|
|||||
|
Receivable days
|
--
|
66.95
|
72.84
|
63.49
|
67.25
|
67.51
|
|||||
|
Inventory Days
|
--
|
146.02
|
163.66
|
133.11
|
120.97
|
106.92
|
|||||
|
Payable days
|
--
|
45.40
|
49.24
|
45.24
|
50.64
|
47.20
|
|||||
|
Cash Conversion Cycle
|
--
|
167.57
|
187.26
|
151.36
|
137.58
|
127.23
|