Market cap
$1,362 Mln
Revenue (TTM)
$271 Mln
P/E Ratio
132.9
P/B Ratio
2.5
Div. Yield
5.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
271.36
|
261.75
|
240.55
|
220.93
|
195.78
|
186.12
|
|||||
|
Cost of Revenue
|
131.89
|
251.66
|
109.25
|
102.43
|
93.22
|
88.14
|
|||||
|
Gross Profit
|
139.48
|
10.10
|
131.30
|
118.49
|
102.55
|
97.99
|
|||||
|
Operating Expenses
|
91.00
|
-35.46
|
88.84
|
82.37
|
73.03
|
64.03
|
|||||
|
Operating Profit (EBIT)
|
48.48
|
45.55
|
42.46
|
36.12
|
29.52
|
33.96
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
36.31
|
|||||
|
Profit before Tax
|
31.08
|
26.28
|
21.44
|
7.85
|
-4.97
|
51.09
|
|||||
|
Provision for Tax
|
--
|
--
|
18.97
|
32.59
|
26.44
|
19.78
|
|||||
|
Profit after Tax (Net Income)
|
31.33
|
26.50
|
21.64
|
8.01
|
-4.85
|
51.09
|
|||||
|
Minority Interest
|
0.25
|
0.22
|
0.19
|
0.17
|
0.12
|
--
|
|||||
|
Consolidated Profit
|
3.71
|
5.97
|
2.47
|
-8.71
|
-36.27
|
21.25
|
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
|
890.36
|
905.54
|
914.03
|
704.72
|
551.20
|
742.14
|
|||||
|
Minority Interest
|
0.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
789.31
|
772.06
|
624.75
|
699.56
|
770.16
|
507.24
|
|||||
|
Current Liabilities
|
28.06
|
19.78
|
23.07
|
21.22
|
23.24
|
21.44
|
|||||
|
Total Liabilities
|
1,739.46
|
1,699.04
|
1,563.73
|
1,427.58
|
1,344.60
|
1,270.82
|
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
|
1,463.73
|
1,456.22
|
1,305.48
|
1,249.13
|
1,116.89
|
961.88
|
|||||
|
Current Assets
|
247.06
|
242.82
|
258.25
|
205.84
|
227.70
|
308.94
|
|||||
|
Total Assets
|
1,769.67
|
1,699.04
|
1,563.73
|
1,427.58
|
1,344.60
|
1,270.82
|
|||||
|
Total Debt*
|
789.31
|
761.23
|
614.72
|
690.02
|
914.83
|
951.89
|
|||||
|
Net Current Assets
|
190.32
|
223.04
|
235.18
|
184.61
|
204.46
|
304.64
|
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
|
--
|
81.97
|
81.60
|
120.08
|
-7.98
|
65.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-209.20
|
-139.87
|
-165.57
|
-124.12
|
-94.36
|
|||||
|
Cash from Financing Activities
|
--
|
99.34
|
102.64
|
69.06
|
47.95
|
125.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
96.43
|
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 ($)
|
0.37
|
0.31
|
0.27
|
0.12
|
-0.09
|
1.00
|
|||||
|
Cash EPS ($)
|
--
|
1.09
|
1.01
|
0.92
|
0.77
|
1.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.65
|
11.25
|
10.49
|
9.71
|
14.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.96
|
1.00
|
1.79
|
-0.14
|
1.27
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.96
|
1.00
|
1.79
|
-1.57
|
1.27
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.66
|
1.48
|
0.56
|
-0.31
|
3.17
|
|||||
|
ROE (%)
|
3.52
|
2.91
|
2.67
|
1.28
|
-0.75
|
8.21
|
|||||
|
ROA (%)
|
1.84
|
1.62
|
1.45
|
0.58
|
-0.37
|
4.33
|
|||||
|
EBIT Margin (%)
|
17.87
|
21.38
|
20.26
|
18.25
|
10.97
|
37.74
|
|||||
|
Net Margin (%)
|
11.55
|
10.12
|
8.99
|
3.63
|
-2.48
|
22.97
|
|||||
|
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 (%)
|
8.37
|
0.09
|
0.09
|
0.13
|
0.05
|
0.14
|
|||||
|
EBIT Growth (%)
|
-13.47
|
14.84
|
20.84
|
87.85
|
-69.44
|
200.94
|
|||||
|
Net Profit Growth (%)
|
2.84
|
22.48
|
170.13
|
265.00
|
-109.50
|
910.64
|
|||||
|
EPS Growth (%)
|
-3.43
|
0.17
|
1.23
|
2.39
|
-1.09
|
7.38
|
|||||
|
Book Value Growth (%)
|
-5.36
|
--
|
--
|
--
|
--
|
--
|
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
|
132.92
|
51.07
|
70.89
|
128.54
|
-188.25
|
27.35
|
|||||
|
Price / Book Value
|
2.46
|
1.49
|
1.68
|
1.46
|
1.66
|
1.88
|
|||||
|
Dividend Yield (%)
|
5.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.83
|
16.48
|
18.51
|
16.95
|
25.01
|
18.37
|
|||||
|
Close Price ($)
|
15.14
|
15.91
|
18.88
|
15.32
|
16.10
|
27.33
|
|||||
|
High Price ($)
|
17.44
|
19.14
|
20.64
|
18.87
|
27.50
|
27.50
|
|||||
|
Low Price ($)
|
13.93
|
13.95
|
14.09
|
13.26
|
15.14
|
14.32
|
|||||
|
Market Cap ($ Cr)
|
1,361.90
|
--
|
--
|
--
|
--
|
--
|
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
|
0.89
|
0.84
|
0.67
|
0.98
|
1.66
|
1.28
|
|||||
|
Short term debt to equity ratio
|
--
|
0.06
|
0.13
|
0.00
|
0.28
|
0.67
|
|||||
|
Current Ratio
|
8.80
|
12.28
|
11.19
|
9.70
|
9.80
|
14.41
|
|||||
|
Quick Ratio
|
7.32
|
10.13
|
9.68
|
8.15
|
5.99
|
13.31
|
|||||
|
Interest Coverage
|
1.88
|
1.89
|
1.79
|
1.24
|
0.81
|
3.67
|
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 (%)
|
40.72
|
39.96
|
38.11
|
36.70
|
34.36
|
29.74
|
|||||
|
Asset Turnover
|
0.16
|
0.16
|
0.16
|
0.16
|
0.15
|
0.16
|
|||||
|
Receivable days
|
--
|
136.93
|
131.14
|
122.63
|
114.39
|
99.86
|
|||||
|
Inventory Days
|
--
|
56.13
|
113.54
|
216.46
|
219.66
|
101.76
|
|||||
|
Payable days
|
--
|
9.90
|
23.55
|
22.27
|
20.89
|
17.95
|
|||||
|
Cash Conversion Cycle
|
--
|
183.16
|
221.14
|
316.81
|
313.17
|
183.66
|