Market cap
$1,012 Mln
Revenue (TTM)
$469 Mln
P/E Ratio
10.7
P/B Ratio
1.2
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
469.38
|
404.86
|
360.01
|
322.01
|
243.70
|
209.20
|
|||||
|
Cost of Revenue
|
165.55
|
159.16
|
147.22
|
109.86
|
32.67
|
25.82
|
|||||
|
Gross Profit
|
303.82
|
245.70
|
212.79
|
212.15
|
211.04
|
183.38
|
|||||
|
Operating Expenses
|
194.65
|
163.23
|
145.43
|
140.32
|
132.82
|
112.60
|
|||||
|
Operating Profit (EBIT)
|
109.17
|
82.47
|
67.36
|
71.83
|
78.21
|
70.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
119.17
|
82.47
|
67.36
|
71.83
|
78.21
|
70.78
|
|||||
|
Provision for Tax
|
23.13
|
16.33
|
12.78
|
13.81
|
15.03
|
13.07
|
|||||
|
Profit after Tax (Net Income)
|
96.03
|
66.13
|
54.58
|
58.02
|
63.19
|
57.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
58.89
|
53.41
|
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
|
909.45
|
872.13
|
610.70
|
571.25
|
530.76
|
442.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7,358.72
|
333.20
|
209.95
|
182.96
|
5.91
|
104.28
|
|||||
|
Current Liabilities
|
166.37
|
7,191.11
|
5,371.36
|
4,998.75
|
4,938.50
|
45.03
|
|||||
|
Total Liabilities
|
8,598.54
|
8,396.44
|
6,192.01
|
5,752.96
|
5,475.18
|
5,328.94
|
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
|
8,312.43
|
7,453.52
|
5,345.47
|
5,188.96
|
4,935.35
|
833.35
|
|||||
|
Current Assets
|
119.73
|
942.91
|
846.54
|
564.00
|
539.83
|
1,470.07
|
|||||
|
Total Assets
|
8,551.90
|
8,396.43
|
6,192.01
|
5,752.96
|
5,475.18
|
5,328.94
|
|||||
|
Total Debt*
|
280.31
|
313.24
|
145.51
|
142.54
|
403.10
|
105.99
|
|||||
|
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
|
--
|
64.98
|
71.51
|
47.02
|
64.05
|
58.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
27.64
|
-203.28
|
-149.46
|
-804.70
|
-409.76
|
|||||
|
Cash from Financing Activities
|
--
|
-7.77
|
352.76
|
218.20
|
114.74
|
550.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-625.91
|
199.50
|
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 ($)
|
3.33
|
2.25
|
2.61
|
2.78
|
3.00
|
3.42
|
|||||
|
Cash EPS ($)
|
--
|
2.62
|
3.01
|
3.12
|
3.31
|
3.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
29.66
|
29.20
|
27.34
|
25.16
|
26.27
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.21
|
3.42
|
2.25
|
3.04
|
3.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.99
|
2.64
|
1.73
|
2.45
|
3.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.81
|
7.43
|
7.04
|
8.52
|
11.13
|
|||||
|
ROE (%)
|
10.78
|
8.92
|
9.23
|
10.53
|
12.98
|
13.44
|
|||||
|
ROA (%)
|
1.21
|
0.91
|
0.91
|
1.03
|
1.17
|
1.15
|
|||||
|
EBIT Margin (%)
|
23.26
|
20.37
|
18.71
|
22.31
|
32.09
|
33.83
|
|||||
|
Net Margin (%)
|
20.46
|
16.33
|
15.16
|
18.02
|
25.93
|
27.58
|
|||||
|
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 (%)
|
27.22
|
0.12
|
0.12
|
0.32
|
0.16
|
0.09
|
|||||
|
EBIT Growth (%)
|
61.69
|
22.43
|
-6.22
|
-8.16
|
10.51
|
76.55
|
|||||
|
Net Profit Growth (%)
|
76.35
|
21.17
|
-5.94
|
-8.18
|
9.50
|
76.24
|
|||||
|
EPS Growth (%)
|
27.84
|
-0.14
|
-0.06
|
-0.07
|
-0.13
|
0.76
|
|||||
|
Book Value Growth (%)
|
1.25
|
--
|
--
|
--
|
--
|
--
|
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
|
10.74
|
11.63
|
9.53
|
8.14
|
7.94
|
7.74
|
|||||
|
Price / Book Value
|
1.19
|
0.88
|
0.85
|
0.83
|
0.95
|
1.01
|
|||||
|
Dividend Yield (%)
|
2.17
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
1.50
|
-2.40
|
0.64
|
5.04
|
-11.38
|
|||||
|
Close Price ($)
|
33.71
|
26.17
|
24.86
|
22.59
|
23.79
|
26.50
|
|||||
|
High Price ($)
|
34.29
|
28.04
|
29.29
|
25.07
|
28.50
|
28.59
|
|||||
|
Low Price ($)
|
21.63
|
19.32
|
17.74
|
16.43
|
22.98
|
20.20
|
|||||
|
Market Cap ($ Cr)
|
1,011.55
|
--
|
--
|
--
|
--
|
--
|
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
|
0.06
|
0.36
|
0.24
|
0.25
|
0.76
|
0.24
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.19
|
--
|
0.00
|
0.50
|
0.00
|
|||||
|
Current Ratio
|
0.72
|
0.13
|
0.16
|
0.11
|
0.11
|
32.64
|
|||||
|
Quick Ratio
|
0.72
|
--
|
--
|
0.99
|
0.14
|
49.49
|
|||||
|
Interest Coverage
|
1.74
|
0.55
|
0.49
|
0.69
|
3.25
|
3.57
|
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 (%)
|
7.06
|
1,587.38
|
1,267.08
|
1,373.47
|
25.50
|
19.44
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.06
|
0.06
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
4,956.59
|
4,557.52
|
2,543.53
|
77.04
|
68.14
|
|||||
|
Inventory Days
|
--
|
--
|
-10,836.34
|
-7,489.50
|
-5,010.73
|
-9,311.60
|
|||||
|
Payable days
|
--
|
--
|
--
|
170.47
|
538.39
|
611.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-5,116.44
|
-5,472.07
|
-9,855.07
|