Market cap
$1,441 Mln
Revenue (TTM)
$1,789 Mln
P/E Ratio
59.1
P/B Ratio
1.3
Div. Yield
2.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,788.50
|
1,626.57
|
1,415.00
|
1,617.47
|
1,601.76
|
864.93
|
|||||
|
Cost of Revenue
|
1,619.57
|
1,394.08
|
1,036.65
|
1,089.52
|
1,088.12
|
663.26
|
|||||
|
Gross Profit
|
168.93
|
232.49
|
378.35
|
527.96
|
513.65
|
201.67
|
|||||
|
Operating Expenses
|
111.25
|
175.64
|
280.81
|
283.01
|
225.71
|
185.38
|
|||||
|
Operating Profit (EBIT)
|
57.69
|
56.85
|
97.54
|
244.95
|
287.94
|
16.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.09
|
|||||
|
Profit before Tax
|
43.60
|
56.55
|
112.80
|
256.24
|
289.63
|
16.45
|
|||||
|
Provision for Tax
|
20.77
|
24.47
|
21.36
|
61.13
|
71.27
|
9.23
|
|||||
|
Profit after Tax (Net Income)
|
22.83
|
32.08
|
91.44
|
195.11
|
218.36
|
7.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
9.25
|
30.93
|
89.90
|
192.01
|
218.36
|
7.22
|
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
|
1,108.75
|
1,099.17
|
1,078.29
|
1,022.51
|
857.74
|
641.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
133.69
|
152.06
|
126.29
|
140.16
|
92.68
|
126.00
|
|||||
|
Current Liabilities
|
217.31
|
217.15
|
181.91
|
151.86
|
178.60
|
130.85
|
|||||
|
Total Liabilities
|
1,677.07
|
1,468.39
|
1,386.49
|
1,314.53
|
1,129.01
|
898.64
|
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
|
733.78
|
763.92
|
653.65
|
587.45
|
425.67
|
406.63
|
|||||
|
Current Assets
|
725.97
|
704.47
|
732.84
|
727.07
|
703.34
|
492.01
|
|||||
|
Total Assets
|
1,677.07
|
1,468.39
|
1,386.49
|
1,314.53
|
1,129.01
|
898.64
|
|||||
|
Total Debt*
|
51.88
|
95.15
|
32.91
|
27.16
|
30.25
|
46.30
|
|||||
|
Net Current Assets
|
508.66
|
487.32
|
550.93
|
575.22
|
524.74
|
361.16
|
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
|
--
|
201.33
|
349.39
|
394.76
|
201.29
|
47.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-273.70
|
-201.55
|
-241.71
|
-123.72
|
-47.63
|
|||||
|
Cash from Financing Activities
|
--
|
-43.64
|
-45.17
|
-56.17
|
-33.58
|
-2.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-2.06
|
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 ($)
|
0.10
|
0.15
|
0.43
|
0.90
|
1.01
|
0.03
|
|||||
|
Cash EPS ($)
|
--
|
0.91
|
1.04
|
1.37
|
1.39
|
0.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.18
|
5.02
|
4.73
|
3.96
|
2.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.95
|
1.63
|
1.83
|
0.93
|
0.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.25
|
0.60
|
0.99
|
0.28
|
-0.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.78
|
8.46
|
20.14
|
27.71
|
1.07
|
|||||
|
ROE (%)
|
2.07
|
2.95
|
8.71
|
20.75
|
29.12
|
1.13
|
|||||
|
ROA (%)
|
1.35
|
2.25
|
6.77
|
15.97
|
21.54
|
0.84
|
|||||
|
EBIT Margin (%)
|
2.75
|
3.66
|
6.31
|
15.70
|
17.61
|
0.63
|
|||||
|
Net Margin (%)
|
1.28
|
1.97
|
6.46
|
12.06
|
13.63
|
0.83
|
|||||
|
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 (%)
|
25.36
|
0.15
|
-0.13
|
0.01
|
0.85
|
0.45
|
|||||
|
EBIT Growth (%)
|
-13.30
|
-33.31
|
-64.81
|
-9.99
|
5,114.59
|
105.32
|
|||||
|
Net Profit Growth (%)
|
-57.51
|
-64.92
|
-53.13
|
-10.65
|
2,925.68
|
103.40
|
|||||
|
EPS Growth (%)
|
-58.95
|
-0.64
|
-0.53
|
-0.10
|
29.12
|
1.03
|
|||||
|
Book Value Growth (%)
|
0.09
|
--
|
--
|
--
|
--
|
--
|
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
|
59.09
|
35.99
|
13.96
|
8.06
|
8.82
|
135.65
|
|||||
|
Price / Book Value
|
1.31
|
1.05
|
1.18
|
1.54
|
2.25
|
1.53
|
|||||
|
Dividend Yield (%)
|
2.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.15
|
4.71
|
4.43
|
3.80
|
5.01
|
12.07
|
|||||
|
Close Price ($)
|
5.83
|
5.44
|
5.94
|
7.28
|
8.89
|
4.54
|
|||||
|
High Price ($)
|
8.16
|
7.17
|
8.19
|
10.33
|
12.91
|
7.43
|
|||||
|
Low Price ($)
|
4.18
|
4.10
|
5.54
|
6.54
|
4.44
|
3.23
|
|||||
|
Market Cap ($ Cr)
|
1,440.77
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.09
|
0.03
|
0.03
|
0.04
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
0.01
|
0.01
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
3.34
|
3.24
|
4.03
|
4.79
|
3.94
|
3.76
|
|||||
|
Quick Ratio
|
2.76
|
2.70
|
3.44
|
4.06
|
3.39
|
3.16
|
|||||
|
Interest Coverage
|
8.69
|
19.67
|
123.40
|
744.55
|
459.38
|
2.80
|
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 (%)
|
21.36
|
20.53
|
19.85
|
23.32
|
28.65
|
36.67
|
|||||
|
Asset Turnover
|
1.06
|
1.14
|
1.05
|
1.32
|
1.58
|
1.01
|
|||||
|
Receivable days
|
--
|
69.04
|
84.94
|
94.41
|
88.49
|
118.63
|
|||||
|
Inventory Days
|
--
|
29.69
|
38.50
|
34.87
|
29.55
|
44.58
|
|||||
|
Payable days
|
--
|
26.76
|
29.87
|
33.57
|
31.82
|
31.80
|
|||||
|
Cash Conversion Cycle
|
--
|
71.97
|
93.57
|
95.71
|
86.22
|
131.41
|