Market cap
$917 Mln
Revenue (TTM)
$963 Mln
P/E Ratio
12.9
P/B Ratio
1.3
Div. Yield
3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
963.18
|
978.01
|
989.61
|
927.34
|
848.22
|
816.47
|
|||||
|
Cost of Revenue
|
702.41
|
717.12
|
764.43
|
0.00
|
706.51
|
649.44
|
|||||
|
Gross Profit
|
260.77
|
260.90
|
989.61
|
927.34
|
141.71
|
167.02
|
|||||
|
Operating Expenses
|
173.09
|
163.31
|
989.61
|
927.34
|
145.35
|
136.68
|
|||||
|
Operating Profit (EBIT)
|
87.68
|
97.59
|
62.34
|
62.02
|
-3.64
|
30.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
87.68
|
97.59
|
62.34
|
5.06
|
-3.64
|
30.34
|
|||||
|
Provision for Tax
|
16.59
|
18.25
|
11.48
|
0.64
|
-1.68
|
5.08
|
|||||
|
Profit after Tax (Net Income)
|
71.09
|
79.34
|
50.86
|
4.43
|
-1.96
|
25.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.96
|
25.25
|
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
|
666.11
|
640.42
|
545.78
|
479.75
|
483.59
|
531.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.11
|
7.77
|
8.15
|
7.70
|
7.86
|
25.67
|
|||||
|
Current Liabilities
|
1,807.87
|
1,738.44
|
1,782.11
|
1,778.84
|
1,751.89
|
1,698.47
|
|||||
|
Total Liabilities
|
4,289.95
|
2,386.63
|
2,336.03
|
2,266.29
|
2,243.35
|
2,255.18
|
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
|
1,141.16
|
1,096.75
|
843.85
|
809.64
|
828.78
|
817.39
|
|||||
|
Current Assets
|
1,340.93
|
1,289.88
|
1,492.18
|
1,456.65
|
1,414.57
|
1,437.78
|
|||||
|
Total Assets
|
3,823.01
|
2,386.63
|
2,336.03
|
2,266.29
|
2,243.35
|
2,255.18
|
|||||
|
Total Debt*
|
35.00
|
35.00
|
35.00
|
35.00
|
35.00
|
35.00
|
|||||
|
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
|
--
|
70.20
|
67.44
|
28.62
|
67.11
|
76.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-91.13
|
-48.04
|
-16.71
|
-98.50
|
-62.20
|
|||||
|
Cash from Financing Activities
|
--
|
-5.21
|
9.73
|
-13.25
|
-1.20
|
-59.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-32.59
|
-45.38
|
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 ($)
|
2.20
|
2.50
|
1.54
|
0.13
|
-0.06
|
0.80
|
|||||
|
Cash EPS ($)
|
1.92
|
2.59
|
1.65
|
0.26
|
0.09
|
0.99
|
|||||
|
Adjusted Book Value ($)
|
17.94
|
20.16
|
16.50
|
14.41
|
14.82
|
16.92
|
|||||
|
Dividend per Share ($)
|
3.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.21
|
2.04
|
0.86
|
2.06
|
2.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.21
|
2.04
|
0.86
|
2.92
|
41.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.63
|
9.29
|
0.86
|
-0.36
|
4.30
|
|||||
|
ROE (%)
|
10.88
|
13.38
|
9.92
|
0.92
|
-0.39
|
4.82
|
|||||
|
ROA (%)
|
1.89
|
3.36
|
2.21
|
0.20
|
-0.09
|
1.14
|
|||||
|
EBIT Margin (%)
|
9.24
|
10.12
|
6.39
|
0.61
|
-0.36
|
3.83
|
|||||
|
Net Margin (%)
|
7.38
|
8.11
|
5.14
|
0.48
|
-0.23
|
3.09
|
|||||
|
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 (%)
|
-3.10
|
-0.01
|
0.07
|
0.09
|
0.04
|
0.05
|
|||||
|
EBIT Growth (%)
|
-13.54
|
56.35
|
1,013.53
|
288.34
|
-109.66
|
-51.55
|
|||||
|
Net Profit Growth (%)
|
-14.17
|
55.99
|
1,049.30
|
325.86
|
-107.76
|
-52.18
|
|||||
|
EPS Growth (%)
|
-7.94
|
0.62
|
10.57
|
3.21
|
-1.07
|
-0.54
|
|||||
|
Book Value Growth (%)
|
25.30
|
--
|
--
|
--
|
--
|
--
|
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
|
12.89
|
7.08
|
9.18
|
109.34
|
-270.94
|
16.74
|
|||||
|
Price / Book Value
|
1.29
|
0.88
|
0.86
|
1.01
|
1.10
|
0.80
|
|||||
|
Dividend Yield (%)
|
3.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.74
|
-2.88
|
-12.64
|
-22.13
|
-3.92
|
|||||
|
Close Price ($)
|
21.78
|
17.69
|
14.11
|
14.53
|
16.27
|
13.47
|
|||||
|
High Price ($)
|
24.00
|
20.46
|
16.39
|
16.75
|
20.18
|
16.36
|
|||||
|
Low Price ($)
|
13.84
|
13.19
|
10.75
|
12.50
|
13.05
|
11.81
|
|||||
|
Market Cap ($ Cr)
|
916.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.06
|
0.07
|
0.07
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.06
|
0.07
|
0.07
|
0.07
|
|||||
|
Current Ratio
|
0.74
|
0.74
|
0.84
|
0.82
|
0.81
|
0.85
|
|||||
|
Quick Ratio
|
0.74
|
--
|
--
|
280.51
|
0.93
|
1.04
|
|||||
|
Interest Coverage
|
65.92
|
73.26
|
66.90
|
9.17
|
-4.86
|
34.87
|
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 (%)
|
67.52
|
61.11
|
62.72
|
69.28
|
76.36
|
80.57
|
|||||
|
Asset Turnover
|
0.26
|
0.41
|
0.43
|
0.41
|
0.38
|
0.37
|
|||||
|
Receivable days
|
--
|
227.49
|
233.10
|
254.09
|
281.09
|
277.24
|
|||||
|
Inventory Days
|
--
|
--
|
-237,723.24
|
5,681,333,576,166.96
|
-139.88
|
-196.68
|
|||||
|
Payable days
|
--
|
1.99
|
3.13
|
-139,877,053.13
|
1.92
|
2.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-237,493.27
|
5,681,473,453,474.18
|
139.28
|
78.54
|