Market cap
$1,331 Mln
Revenue (TTM)
$331 Mln
P/E Ratio
15.5
P/B Ratio
1.7
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
331.35
|
293.33
|
285.22
|
263.64
|
186.72
|
164.23
|
|||||
|
Cost of Revenue
|
64.29
|
58.59
|
65.88
|
45.50
|
6.47
|
-2.26
|
|||||
|
Gross Profit
|
267.06
|
234.74
|
219.33
|
218.14
|
180.25
|
166.49
|
|||||
|
Operating Expenses
|
161.59
|
130.23
|
121.95
|
129.56
|
104.06
|
89.93
|
|||||
|
Operating Profit (EBIT)
|
105.47
|
104.51
|
97.38
|
88.58
|
76.19
|
76.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
105.47
|
104.51
|
97.38
|
88.58
|
76.19
|
76.56
|
|||||
|
Provision for Tax
|
27.72
|
27.50
|
25.60
|
22.74
|
19.73
|
20.29
|
|||||
|
Profit after Tax (Net Income)
|
77.75
|
77.01
|
71.78
|
65.84
|
56.46
|
56.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
56.46
|
56.17
|
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
|
764.73
|
615.50
|
544.61
|
489.50
|
373.63
|
4,237.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
204.93
|
1,423.34
|
141.07
|
139.80
|
283.00
|
77.03
|
|||||
|
Current Liabilities
|
5,757.99
|
3,032.56
|
4,347.22
|
4,443.88
|
3,630.11
|
2,847.10
|
|||||
|
Total Liabilities
|
12,485.63
|
5,071.39
|
5,032.90
|
5,073.17
|
4,286.73
|
4,314.25
|
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
|
5,015.60
|
150.19
|
4,818.16
|
4,147.41
|
3,309.55
|
1,376.63
|
|||||
|
Current Assets
|
1,712.04
|
861.30
|
214.75
|
925.76
|
977.19
|
1,366.83
|
|||||
|
Total Assets
|
8,439.69
|
5,071.39
|
5,032.90
|
5,073.17
|
4,286.73
|
4,314.25
|
|||||
|
Total Debt*
|
149.33
|
65.21
|
134.60
|
147.33
|
280.26
|
138.29
|
|||||
|
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
|
--
|
85.07
|
89.37
|
65.83
|
72.59
|
43.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-39.64
|
32.35
|
132.66
|
-335.12
|
-349.61
|
|||||
|
Cash from Financing Activities
|
--
|
-60.85
|
-125.28
|
-171.40
|
-32.57
|
403.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-295.11
|
96.82
|
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 ($)
|
2.33
|
2.45
|
2.27
|
2.07
|
1.96
|
1.94
|
|||||
|
Cash EPS ($)
|
--
|
2.64
|
2.46
|
2.23
|
1.99
|
1.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
19.58
|
17.24
|
15.37
|
12.95
|
145.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.71
|
2.83
|
2.07
|
2.52
|
1.48
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.38
|
2.65
|
1.97
|
2.48
|
1.45
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.33
|
10.91
|
10.20
|
2.25
|
1.39
|
|||||
|
ROE (%)
|
11.27
|
13.28
|
13.88
|
15.26
|
2.45
|
1.44
|
|||||
|
ROA (%)
|
1.09
|
1.52
|
1.42
|
1.41
|
1.31
|
1.41
|
|||||
|
EBIT Margin (%)
|
20.43
|
35.63
|
34.14
|
33.60
|
40.80
|
46.62
|
|||||
|
Net Margin (%)
|
23.46
|
26.25
|
25.17
|
24.97
|
30.24
|
34.26
|
|||||
|
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 (%)
|
13.77
|
0.03
|
0.08
|
0.41
|
0.14
|
0.05
|
|||||
|
EBIT Growth (%)
|
-34.77
|
7.31
|
9.94
|
16.26
|
-0.49
|
54.44
|
|||||
|
Net Profit Growth (%)
|
1.29
|
7.28
|
9.02
|
16.63
|
0.33
|
52.72
|
|||||
|
EPS Growth (%)
|
-3.87
|
0.08
|
0.10
|
0.06
|
0.01
|
0.44
|
|||||
|
Book Value Growth (%)
|
14.05
|
--
|
--
|
--
|
--
|
--
|
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
|
15.50
|
10.55
|
9.64
|
10.21
|
10.00
|
9.66
|
|||||
|
Price / Book Value
|
1.73
|
1.32
|
1.27
|
1.37
|
1.51
|
0.13
|
|||||
|
Dividend Yield (%)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.37
|
6.17
|
-0.86
|
-1.41
|
-8.30
|
|||||
|
Close Price ($)
|
31.99
|
25.85
|
21.90
|
21.11
|
19.57
|
18.73
|
|||||
|
High Price ($)
|
32.13
|
27.85
|
25.35
|
23.49
|
22.48
|
19.44
|
|||||
|
Low Price ($)
|
22.36
|
19.46
|
17.75
|
16.33
|
16.09
|
14.18
|
|||||
|
Market Cap ($ Cr)
|
1,330.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.20
|
0.11
|
0.25
|
0.30
|
0.75
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.05
|
0.09
|
0.12
|
0.01
|
|||||
|
Current Ratio
|
0.30
|
0.28
|
0.05
|
0.21
|
0.27
|
0.48
|
|||||
|
Quick Ratio
|
0.30
|
--
|
--
|
0.21
|
0.31
|
0.63
|
|||||
|
Interest Coverage
|
2.67
|
1.84
|
1.55
|
2.34
|
10.61
|
13.15
|
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 (%)
|
10.59
|
8.11
|
8.68
|
9.31
|
10.45
|
9.07
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
30.23
|
31.57
|
30.51
|
33.65
|
32.42
|
|||||
|
Inventory Days
|
--
|
--
|
9.55
|
-542.69
|
-15,975.29
|
61,526.42
|
|||||
|
Payable days
|
--
|
--
|
--
|
28,794.74
|
206,636.75
|
-555,781.93
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-29,306.92
|
-222,578.38
|
617,340.77
|