Market cap
$2,660 Mln
Revenue (TTM)
$428 Mln
P/E Ratio
20
P/B Ratio
1.5
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
428.00
|
543.12
|
530.81
|
541.11
|
407.66
|
324.90
|
|||||
|
Cost of Revenue
|
155.86
|
162.32
|
203.42
|
159.91
|
28.50
|
24.55
|
|||||
|
Gross Profit
|
272.14
|
380.81
|
327.40
|
381.20
|
379.16
|
300.34
|
|||||
|
Operating Expenses
|
224.50
|
236.58
|
229.28
|
249.24
|
193.94
|
180.02
|
|||||
|
Operating Profit (EBIT)
|
47.63
|
144.23
|
98.12
|
131.96
|
185.22
|
120.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
165.27
|
139.50
|
98.12
|
131.96
|
185.22
|
120.32
|
|||||
|
Provision for Tax
|
32.01
|
28.45
|
21.90
|
27.83
|
38.28
|
24.68
|
|||||
|
Profit after Tax (Net Income)
|
133.25
|
111.05
|
76.22
|
104.13
|
146.94
|
95.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
146.16
|
95.64
|
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
|
1,716.46
|
1,654.17
|
1,445.61
|
1,372.38
|
1,031.60
|
1,230.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
161.76
|
74.57
|
166.95
|
705.26
|
363.19
|
153.09
|
|||||
|
Current Liabilities
|
11,159.58
|
9,421.88
|
10,535.13
|
10,037.30
|
9,230.27
|
9,125.24
|
|||||
|
Total Liabilities
|
24,201.20
|
12,668.34
|
12,147.69
|
12,114.94
|
10,625.05
|
10,508.90
|
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
|
631.67
|
635.11
|
9,706.68
|
9,650.36
|
8,010.53
|
7,391.43
|
|||||
|
Current Assets
|
2,105.77
|
2,234.52
|
2,441.01
|
2,464.59
|
2,614.52
|
3,117.47
|
|||||
|
Total Assets
|
15,147.39
|
12,668.34
|
12,147.69
|
12,114.94
|
10,625.05
|
10,508.90
|
|||||
|
Total Debt*
|
74.72
|
74.57
|
14.55
|
321.67
|
237.82
|
19.50
|
|||||
|
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
|
--
|
203.13
|
174.78
|
131.40
|
230.65
|
138.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-562.07
|
169.67
|
-191.37
|
-713.36
|
-1,270.44
|
|||||
|
Cash from Financing Activities
|
--
|
161.03
|
-74.80
|
27.51
|
291.86
|
1,225.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
93.87
|
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 ($)
|
3.22
|
2.69
|
1.84
|
2.53
|
4.13
|
2.68
|
|||||
|
Cash EPS ($)
|
--
|
3.05
|
2.27
|
2.99
|
4.23
|
2.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
40.00
|
34.90
|
33.30
|
28.97
|
34.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.91
|
4.22
|
3.19
|
6.48
|
3.90
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.81
|
4.16
|
3.08
|
6.33
|
3.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.96
|
4.83
|
7.03
|
11.66
|
8.83
|
|||||
|
ROE (%)
|
7.91
|
7.16
|
5.41
|
8.66
|
12.99
|
9.01
|
|||||
|
ROA (%)
|
0.87
|
0.89
|
0.63
|
0.92
|
1.39
|
1.07
|
|||||
|
EBIT Margin (%)
|
11.13
|
26.56
|
18.48
|
24.39
|
45.43
|
37.03
|
|||||
|
Net Margin (%)
|
31.13
|
20.45
|
14.36
|
19.24
|
36.04
|
29.44
|
|||||
|
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 (%)
|
-21.40
|
0.02
|
-0.02
|
0.33
|
0.25
|
0.02
|
|||||
|
EBIT Growth (%)
|
-62.21
|
47.00
|
-25.64
|
-28.76
|
53.94
|
16.67
|
|||||
|
Net Profit Growth (%)
|
37.09
|
45.70
|
-26.81
|
-29.13
|
53.63
|
17.39
|
|||||
|
EPS Growth (%)
|
37.23
|
0.46
|
-0.27
|
-0.39
|
0.54
|
-0.06
|
|||||
|
Book Value Growth (%)
|
10.54
|
--
|
--
|
--
|
--
|
--
|
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
|
19.97
|
18.91
|
23.90
|
14.65
|
10.38
|
17.03
|
|||||
|
Price / Book Value
|
1.55
|
1.27
|
1.26
|
1.11
|
1.48
|
1.32
|
|||||
|
Dividend Yield (%)
|
1.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.13
|
-4.90
|
-3.84
|
-4.09
|
-10.75
|
|||||
|
Close Price ($)
|
63.93
|
50.79
|
43.97
|
37.01
|
42.84
|
45.72
|
|||||
|
High Price ($)
|
64.47
|
56.45
|
50.34
|
43.47
|
49.00
|
50.92
|
|||||
|
Low Price ($)
|
43.84
|
34.50
|
29.53
|
26.00
|
32.90
|
32.47
|
|||||
|
Market Cap ($ Cr)
|
2,660.36
|
--
|
--
|
--
|
--
|
--
|
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
|
0.05
|
0.01
|
0.23
|
0.23
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.04
|
--
|
0.01
|
0.40
|
0.05
|
0.00
|
|||||
|
Current Ratio
|
0.19
|
0.24
|
0.23
|
0.25
|
0.28
|
0.34
|
|||||
|
Quick Ratio
|
0.19
|
--
|
--
|
0.24
|
0.32
|
0.40
|
|||||
|
Interest Coverage
|
2.09
|
0.91
|
0.52
|
0.93
|
11.50
|
12.63
|
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 (%)
|
8.94
|
7.22
|
6.84
|
6.90
|
7.29
|
7.97
|
|||||
|
Asset Turnover
|
0.03
|
0.04
|
0.04
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
25.40
|
25.35
|
22.63
|
24.91
|
25.95
|
|||||
|
Inventory Days
|
--
|
--
|
114.09
|
-270.83
|
-5,066.93
|
-6,546.02
|
|||||
|
Payable days
|
--
|
9.40
|
9.25
|
9.64
|
21.43
|
11.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
130.19
|
-257.83
|
-5,063.45
|
-6,531.31
|