Market cap
$1,176 Mln
Revenue (TTM)
$858 Mln
P/E Ratio
96
P/B Ratio
1.5
Div. Yield
1.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
857.65
|
883.65
|
963.71
|
1,131.46
|
1,263.88
|
973.64
|
|||||
|
Cost of Revenue
|
847.31
|
833.16
|
833.01
|
942.72
|
1,025.38
|
790.49
|
|||||
|
Gross Profit
|
10.34
|
50.49
|
130.70
|
188.73
|
238.50
|
183.15
|
|||||
|
Operating Expenses
|
9.67
|
39.64
|
97.48
|
98.62
|
95.15
|
71.46
|
|||||
|
Operating Profit (EBIT)
|
0.67
|
10.85
|
33.22
|
90.11
|
143.34
|
111.69
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.04
|
|||||
|
Profit before Tax
|
17.69
|
24.38
|
36.35
|
93.92
|
144.17
|
111.73
|
|||||
|
Provision for Tax
|
5.04
|
6.93
|
9.42
|
23.54
|
33.82
|
26.30
|
|||||
|
Profit after Tax (Net Income)
|
12.64
|
17.44
|
26.92
|
70.37
|
110.35
|
85.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
110.35
|
85.43
|
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
|
765.96
|
767.63
|
767.92
|
757.39
|
703.92
|
651.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
94.48
|
89.91
|
107.32
|
122.71
|
152.29
|
139.03
|
|||||
|
Current Liabilities
|
95.05
|
92.23
|
93.52
|
110.24
|
124.31
|
93.56
|
|||||
|
Total Liabilities
|
1,050.53
|
949.77
|
968.76
|
990.34
|
980.52
|
884.26
|
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
|
717.55
|
778.07
|
830.25
|
793.76
|
744.68
|
697.31
|
|||||
|
Current Assets
|
237.93
|
171.70
|
138.51
|
196.58
|
235.84
|
186.95
|
|||||
|
Total Assets
|
1,050.53
|
949.77
|
968.76
|
990.34
|
980.52
|
884.26
|
|||||
|
Total Debt*
|
0.36
|
0.39
|
0.28
|
0.25
|
0.71
|
0.54
|
|||||
|
Net Current Assets
|
142.88
|
79.47
|
44.99
|
86.34
|
111.53
|
93.39
|
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
|
--
|
93.49
|
134.81
|
164.38
|
219.49
|
171.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-42.88
|
-152.14
|
-172.54
|
-134.96
|
-123.73
|
|||||
|
Cash from Financing Activities
|
--
|
-19.60
|
-18.62
|
-19.23
|
-60.93
|
-56.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-9.13
|
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 ($)
|
0.16
|
0.21
|
0.33
|
0.86
|
1.36
|
1.02
|
|||||
|
Cash EPS ($)
|
0.15
|
1.51
|
1.70
|
2.30
|
2.72
|
2.25
|
|||||
|
Adjusted Book Value ($)
|
9.38
|
9.42
|
9.42
|
9.30
|
8.65
|
7.81
|
|||||
|
Dividend per Share ($)
|
1.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.15
|
1.65
|
2.02
|
2.70
|
2.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.63
|
-1.21
|
-0.94
|
0.53
|
-0.34
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.27
|
3.53
|
9.63
|
16.27
|
13.42
|
|||||
|
ROE (%)
|
1.65
|
2.27
|
3.53
|
9.63
|
16.28
|
13.43
|
|||||
|
ROA (%)
|
1.17
|
1.82
|
2.75
|
7.14
|
11.84
|
9.88
|
|||||
|
EBIT Margin (%)
|
1.54
|
2.76
|
2.93
|
6.76
|
10.28
|
9.80
|
|||||
|
Net Margin (%)
|
1.47
|
1.97
|
2.79
|
6.22
|
8.73
|
8.77
|
|||||
|
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 (%)
|
-6.87
|
-0.08
|
-0.15
|
-0.10
|
0.30
|
0.11
|
|||||
|
EBIT Growth (%)
|
-28.68
|
-13.71
|
-63.07
|
-41.14
|
36.24
|
15.22
|
|||||
|
Net Profit Growth (%)
|
-39.53
|
-35.21
|
-61.74
|
-36.23
|
29.18
|
22.92
|
|||||
|
EPS Growth (%)
|
-39.53
|
-0.35
|
-0.62
|
-0.36
|
0.32
|
0.23
|
|||||
|
Book Value Growth (%)
|
-0.62
|
--
|
--
|
--
|
--
|
--
|
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
|
96.00
|
53.18
|
47.26
|
24.27
|
14.59
|
16.76
|
|||||
|
Price / Book Value
|
1.51
|
1.21
|
1.66
|
2.26
|
2.29
|
2.20
|
|||||
|
Dividend Yield (%)
|
1.69
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.75
|
6.82
|
8.97
|
8.57
|
6.35
|
6.95
|
|||||
|
Close Price ($)
|
17.35
|
11.38
|
15.61
|
20.98
|
19.78
|
17.16
|
|||||
|
High Price ($)
|
18.48
|
16.95
|
21.08
|
23.38
|
23.43
|
18.32
|
|||||
|
Low Price ($)
|
9.35
|
9.35
|
15.33
|
17.34
|
15.76
|
14.72
|
|||||
|
Market Cap ($ Cr)
|
1,175.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.50
|
1.86
|
1.48
|
1.78
|
1.90
|
2.00
|
|||||
|
Quick Ratio
|
2.50
|
--
|
1.42
|
1.73
|
1.85
|
1.95
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
157.15
|
0.71
|
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 (%)
|
12.18
|
11.19
|
10.06
|
10.43
|
10.34
|
11.11
|
|||||
|
Asset Turnover
|
0.79
|
0.92
|
0.98
|
1.15
|
1.36
|
1.13
|
|||||
|
Receivable days
|
--
|
40.47
|
40.72
|
40.13
|
34.52
|
37.02
|
|||||
|
Inventory Days
|
--
|
2.50
|
2.63
|
2.27
|
1.75
|
1.79
|
|||||
|
Payable days
|
--
|
11.96
|
13.66
|
14.30
|
10.23
|
10.59
|
|||||
|
Cash Conversion Cycle
|
--
|
31.01
|
29.69
|
28.10
|
26.03
|
28.22
|