Market cap
$977 Mln
Revenue (TTM)
$346 Mln
P/E Ratio
11.1
P/B Ratio
1.3
Div. Yield
3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
346.14
|
367.34
|
289.72
|
226.25
|
208.89
|
193.91
|
|||||
|
Cost of Revenue
|
112.78
|
136.72
|
117.61
|
94.25
|
29.59
|
7.86
|
|||||
|
Gross Profit
|
233.35
|
230.62
|
172.11
|
226.25
|
179.29
|
186.05
|
|||||
|
Operating Expenses
|
144.70
|
149.00
|
106.65
|
4.52
|
102.25
|
99.41
|
|||||
|
Operating Profit (EBIT)
|
88.66
|
81.62
|
65.46
|
53.84
|
77.05
|
86.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
112.14
|
78.66
|
65.46
|
53.84
|
77.05
|
86.64
|
|||||
|
Provision for Tax
|
23.48
|
13.50
|
12.46
|
10.45
|
15.61
|
17.63
|
|||||
|
Profit after Tax (Net Income)
|
88.66
|
65.16
|
53.00
|
43.38
|
61.44
|
69.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
61.44
|
69.01
|
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
|
725.93
|
696.56
|
531.23
|
495.06
|
451.28
|
541.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,716.67
|
1,113.45
|
140.12
|
44.33
|
44.33
|
44.33
|
|||||
|
Current Liabilities
|
508.39
|
581.78
|
5,133.79
|
5,175.11
|
5,176.24
|
4,914.73
|
|||||
|
Total Liabilities
|
7,459.37
|
6,974.58
|
5,805.14
|
5,714.51
|
5,671.85
|
5,500.36
|
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
|
6,851.08
|
194.09
|
5,017.62
|
4,988.89
|
4,900.55
|
3,772.25
|
|||||
|
Current Assets
|
99.90
|
1,027.89
|
787.51
|
725.61
|
771.30
|
1,728.11
|
|||||
|
Total Assets
|
7,050.88
|
6,974.58
|
5,805.14
|
5,714.51
|
5,671.85
|
5,500.36
|
|||||
|
Total Debt*
|
571.05
|
644.30
|
544.95
|
529.94
|
309.51
|
255.94
|
|||||
|
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
|
--
|
63.91
|
60.93
|
67.51
|
105.18
|
142.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-56.41
|
30.33
|
-7.03
|
-487.72
|
-649.09
|
|||||
|
Cash from Financing Activities
|
--
|
-124.97
|
23.90
|
-36.10
|
237.34
|
581.23
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-145.20
|
74.85
|
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 ($)
|
5.22
|
3.84
|
3.61
|
2.97
|
4.21
|
4.65
|
|||||
|
Cash EPS ($)
|
--
|
4.50
|
3.88
|
3.24
|
4.26
|
4.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
41.07
|
36.22
|
33.88
|
30.95
|
36.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.77
|
4.15
|
4.62
|
7.21
|
9.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.43
|
3.77
|
4.44
|
7.06
|
9.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.39
|
5.05
|
4.86
|
7.89
|
8.77
|
|||||
|
ROE (%)
|
12.47
|
10.61
|
10.33
|
9.17
|
12.38
|
12.89
|
|||||
|
ROA (%)
|
1.19
|
1.02
|
0.92
|
0.76
|
1.10
|
1.33
|
|||||
|
EBIT Margin (%)
|
26.33
|
22.22
|
22.59
|
23.80
|
36.88
|
44.68
|
|||||
|
Net Margin (%)
|
25.61
|
17.74
|
18.29
|
19.18
|
29.41
|
35.59
|
|||||
|
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 (%)
|
5.97
|
0.27
|
0.28
|
0.08
|
0.08
|
-0.05
|
|||||
|
EBIT Growth (%)
|
56.64
|
24.69
|
21.59
|
-30.13
|
-11.07
|
16.46
|
|||||
|
Net Profit Growth (%)
|
80.40
|
22.93
|
22.18
|
-29.39
|
-10.98
|
16.02
|
|||||
|
EPS Growth (%)
|
65.41
|
0.06
|
0.22
|
-0.30
|
-0.09
|
0.17
|
|||||
|
Book Value Growth (%)
|
11.79
|
--
|
--
|
--
|
--
|
--
|
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
|
11.08
|
11.29
|
11.83
|
12.67
|
9.89
|
10.37
|
|||||
|
Price / Book Value
|
1.32
|
1.06
|
1.18
|
1.11
|
1.35
|
1.32
|
|||||
|
Dividend Yield (%)
|
2.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
3.85
|
5.47
|
6.58
|
1.80
|
-8.31
|
|||||
|
Close Price ($)
|
54.22
|
43.38
|
42.74
|
37.63
|
41.69
|
48.16
|
|||||
|
High Price ($)
|
54.79
|
46.80
|
50.07
|
42.95
|
52.16
|
50.94
|
|||||
|
Low Price ($)
|
35.00
|
34.53
|
28.62
|
26.52
|
40.35
|
35.57
|
|||||
|
Market Cap ($ Cr)
|
976.99
|
--
|
--
|
--
|
--
|
--
|
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
|
0.09
|
0.92
|
1.03
|
1.07
|
0.69
|
0.47
|
|||||
|
Short term debt to equity ratio
|
0.70
|
0.84
|
0.94
|
0.98
|
0.59
|
0.39
|
|||||
|
Current Ratio
|
0.20
|
1.77
|
0.15
|
0.14
|
0.15
|
0.35
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
--
|
--
|
0.35
|
|||||
|
Interest Coverage
|
2.02
|
0.70
|
0.56
|
0.57
|
3.07
|
7.84
|
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 (%)
|
--
|
5.01
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.05
|
0.04
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
18.30
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
2.04
|
9.32
|
|||||
|
Payable days
|
--
|
--
|
286.16
|
341.59
|
1,100.72
|
4,918.91
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|