Market cap
$3,637 Mln
Revenue (TTM)
$548 Mln
P/E Ratio
30.1
P/B Ratio
4.8
Div. Yield
1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
547.85
|
513.32
|
402.74
|
389.29
|
252.30
|
267.00
|
|||||
|
Cost of Revenue
|
99.92
|
35.81
|
235.52
|
235.98
|
146.60
|
131.31
|
|||||
|
Gross Profit
|
447.99
|
477.51
|
167.22
|
153.31
|
106.42
|
135.68
|
|||||
|
Operating Expenses
|
282.65
|
331.26
|
71.64
|
62.57
|
44.96
|
41.23
|
|||||
|
Operating Profit (EBIT)
|
165.33
|
146.25
|
95.59
|
90.73
|
61.47
|
94.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
51.53
|
20.13
|
|||||
|
Profit before Tax
|
165.81
|
155.11
|
98.35
|
100.06
|
94.60
|
98.73
|
|||||
|
Provision for Tax
|
13.87
|
39.23
|
25.95
|
26.01
|
24.40
|
24.98
|
|||||
|
Profit after Tax (Net Income)
|
123.05
|
115.63
|
74.19
|
77.71
|
70.93
|
74.55
|
|||||
|
Minority Interest
|
-0.66
|
-0.26
|
1.79
|
3.66
|
-0.70
|
-0.80
|
|||||
|
Consolidated Profit
|
68.64
|
115.63
|
74.19
|
77.71
|
70.93
|
74.55
|
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
|
764.46
|
766.29
|
724.28
|
683.06
|
630.80
|
607.41
|
|||||
|
Minority Interest
|
-0.66
|
--
|
--
|
--
|
20.31
|
18.69
|
|||||
|
Non-Current Liabilities
|
631.79
|
656.74
|
742.60
|
717.01
|
660.97
|
489.59
|
|||||
|
Current Liabilities
|
103.59
|
86.06
|
59.30
|
108.03
|
118.76
|
92.46
|
|||||
|
Total Liabilities
|
1,611.94
|
1,518.43
|
1,538.57
|
1,523.53
|
1,430.84
|
1,208.15
|
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
|
1,316.10
|
1,331.64
|
1,389.91
|
1,362.89
|
1,307.75
|
1,002.28
|
|||||
|
Current Assets
|
192.25
|
186.79
|
88.80
|
160.64
|
123.09
|
205.87
|
|||||
|
Total Assets
|
1,611.94
|
1,518.43
|
1,538.57
|
1,523.53
|
1,430.84
|
1,208.15
|
|||||
|
Total Debt*
|
551.48
|
572.74
|
675.43
|
632.89
|
569.36
|
406.38
|
|||||
|
Net Current Assets
|
88.66
|
100.73
|
53.50
|
52.61
|
-3.27
|
149.62
|
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
|
--
|
190.70
|
107.99
|
103.85
|
48.22
|
111.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-26.22
|
-50.38
|
-99.14
|
-189.78
|
-196.09
|
|||||
|
Cash from Financing Activities
|
--
|
-124.28
|
-52.07
|
40.76
|
112.46
|
48.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-29.10
|
-35.72
|
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 ($)
|
2.14
|
2.01
|
1.27
|
1.33
|
1.22
|
1.27
|
|||||
|
Cash EPS ($)
|
2.12
|
2.83
|
2.07
|
2.00
|
1.61
|
1.58
|
|||||
|
Adjusted Book Value ($)
|
13.41
|
13.29
|
12.41
|
11.71
|
10.81
|
10.32
|
|||||
|
Dividend per Share ($)
|
0.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.31
|
1.85
|
1.78
|
0.83
|
1.90
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.24
|
1.00
|
-0.62
|
-3.62
|
-0.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.44
|
5.46
|
6.18
|
6.41
|
7.84
|
|||||
|
ROE (%)
|
15.99
|
15.51
|
10.54
|
11.83
|
11.46
|
12.88
|
|||||
|
ROA (%)
|
7.55
|
7.56
|
4.85
|
5.26
|
5.38
|
6.64
|
|||||
|
EBIT Margin (%)
|
35.57
|
45.22
|
32.76
|
33.57
|
44.79
|
42.92
|
|||||
|
Net Margin (%)
|
22.46
|
22.53
|
18.42
|
19.96
|
23.34
|
25.97
|
|||||
|
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 (%)
|
28.41
|
0.27
|
0.03
|
0.54
|
-0.06
|
0.66
|
|||||
|
EBIT Growth (%)
|
37.23
|
75.95
|
0.96
|
15.65
|
-1.38
|
56.15
|
|||||
|
Net Profit Growth (%)
|
45.24
|
55.85
|
-4.53
|
9.57
|
-4.86
|
64.93
|
|||||
|
EPS Growth (%)
|
50.48
|
0.58
|
-0.05
|
0.10
|
-0.04
|
0.65
|
|||||
|
Book Value Growth (%)
|
5.09
|
--
|
--
|
--
|
--
|
--
|
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
|
30.14
|
29.60
|
35.34
|
45.18
|
31.79
|
41.11
|
|||||
|
Price / Book Value
|
4.78
|
4.47
|
3.62
|
5.14
|
3.57
|
5.05
|
|||||
|
Dividend Yield (%)
|
0.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.99
|
13.82
|
17.99
|
22.76
|
20.21
|
24.94
|
|||||
|
Close Price ($)
|
62.63
|
59.37
|
44.93
|
60.18
|
38.65
|
52.05
|
|||||
|
High Price ($)
|
73.54
|
63.13
|
64.69
|
65.99
|
62.21
|
57.55
|
|||||
|
Low Price ($)
|
46.37
|
40.19
|
43.50
|
38.03
|
31.11
|
39.80
|
|||||
|
Market Cap ($ Cr)
|
3,637.29
|
--
|
--
|
--
|
--
|
--
|
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
|
0.72
|
0.75
|
0.93
|
0.93
|
0.90
|
0.67
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.08
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.86
|
2.17
|
1.50
|
1.49
|
1.04
|
2.23
|
|||||
|
Quick Ratio
|
1.82
|
2.13
|
1.43
|
1.45
|
1.00
|
2.20
|
|||||
|
Interest Coverage
|
6.73
|
3.01
|
3.93
|
4.27
|
6.14
|
7.23
|
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 (%)
|
10.62
|
8.19
|
10.76
|
13.65
|
9.43
|
13.78
|
|||||
|
Asset Turnover
|
0.34
|
0.34
|
0.26
|
0.26
|
0.19
|
0.24
|
|||||
|
Receivable days
|
--
|
30.36
|
43.73
|
36.09
|
43.85
|
47.42
|
|||||
|
Inventory Days
|
--
|
37.47
|
6.43
|
6.37
|
8.44
|
6.71
|
|||||
|
Payable days
|
--
|
204.37
|
36.59
|
72.90
|
147.57
|
102.88
|
|||||
|
Cash Conversion Cycle
|
--
|
-136.54
|
13.57
|
-30.45
|
-95.28
|
-48.75
|