Market cap
$1,387 Mln
Revenue (TTM)
$1,373 Mln
P/E Ratio
25
P/B Ratio
1.3
Div. Yield
0.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,372.59
|
1,374.50
|
1,307.02
|
1,244.74
|
1,045.47
|
1,010.64
|
|||||
|
Cost of Revenue
|
620.40
|
649.12
|
573.98
|
568.50
|
474.23
|
442.60
|
|||||
|
Gross Profit
|
752.19
|
725.38
|
733.03
|
676.25
|
571.25
|
568.04
|
|||||
|
Operating Expenses
|
604.10
|
584.24
|
532.71
|
555.64
|
501.19
|
458.32
|
|||||
|
Operating Profit (EBIT)
|
148.09
|
141.13
|
200.33
|
120.60
|
70.05
|
109.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-112.01
|
-1.13
|
|||||
|
Profit before Tax
|
83.23
|
71.12
|
163.03
|
80.83
|
-70.86
|
73.11
|
|||||
|
Provision for Tax
|
26.73
|
24.06
|
30.61
|
16.37
|
9.72
|
10.56
|
|||||
|
Profit after Tax (Net Income)
|
56.50
|
47.06
|
132.42
|
64.46
|
-80.58
|
62.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-80.58
|
62.54
|
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
|
1,041.39
|
1,033.10
|
962.68
|
834.22
|
745.55
|
785.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
803.52
|
977.61
|
1,065.44
|
1,155.07
|
1,255.50
|
783.94
|
|||||
|
Current Liabilities
|
455.40
|
315.04
|
278.13
|
310.73
|
296.55
|
196.65
|
|||||
|
Total Liabilities
|
2,755.71
|
2,325.75
|
2,306.25
|
2,300.02
|
2,297.59
|
1,766.02
|
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
|
1,624.64
|
1,652.89
|
1,666.24
|
1,684.37
|
1,716.37
|
1,305.89
|
|||||
|
Current Assets
|
675.67
|
672.86
|
640.01
|
615.65
|
581.23
|
460.12
|
|||||
|
Total Assets
|
2,755.71
|
2,325.75
|
2,306.25
|
2,300.02
|
2,297.59
|
1,766.02
|
|||||
|
Total Debt*
|
834.25
|
834.94
|
905.78
|
991.25
|
1,054.82
|
684.66
|
|||||
|
Net Current Assets
|
220.27
|
357.82
|
361.88
|
304.92
|
284.67
|
263.48
|
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
|
--
|
170.69
|
166.97
|
125.35
|
33.37
|
111.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.96
|
-13.08
|
-20.03
|
-249.53
|
-14.87
|
|||||
|
Cash from Financing Activities
|
--
|
-135.82
|
-151.00
|
-110.43
|
225.00
|
-101.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
8.84
|
-6.51
|
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 ($)
|
1.85
|
1.52
|
4.26
|
2.05
|
-2.61
|
1.91
|
|||||
|
Cash EPS ($)
|
--
|
3.91
|
6.57
|
4.32
|
-0.36
|
4.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
33.29
|
30.94
|
26.48
|
24.10
|
23.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.50
|
5.37
|
3.98
|
1.08
|
3.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.86
|
4.95
|
3.37
|
0.37
|
2.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.52
|
7.17
|
3.56
|
-4.93
|
4.23
|
|||||
|
ROE (%)
|
5.45
|
4.72
|
14.74
|
8.16
|
-10.53
|
8.37
|
|||||
|
ROA (%)
|
2.10
|
2.03
|
5.75
|
2.80
|
-3.97
|
3.56
|
|||||
|
EBIT Margin (%)
|
8.24
|
7.44
|
15.33
|
9.69
|
-4.01
|
10.74
|
|||||
|
Net Margin (%)
|
4.12
|
3.42
|
10.13
|
5.18
|
-8.63
|
6.20
|
|||||
|
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 (%)
|
3.58
|
0.05
|
0.05
|
0.19
|
0.03
|
0.17
|
|||||
|
EBIT Growth (%)
|
-34.18
|
-48.98
|
66.10
|
387.44
|
-138.64
|
137.85
|
|||||
|
Net Profit Growth (%)
|
-48.73
|
-64.47
|
105.44
|
179.99
|
-228.84
|
557.16
|
|||||
|
EPS Growth (%)
|
-47.81
|
-0.64
|
1.08
|
1.79
|
-2.37
|
5.00
|
|||||
|
Book Value Growth (%)
|
7.07
|
--
|
--
|
--
|
--
|
--
|
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
|
25.03
|
26.77
|
16.08
|
53.52
|
-34.02
|
74.28
|
|||||
|
Price / Book Value
|
1.33
|
1.22
|
2.21
|
4.14
|
3.68
|
5.91
|
|||||
|
Dividend Yield (%)
|
0.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.57
|
13.29
|
11.06
|
22.95
|
483.15
|
29.60
|
|||||
|
Close Price ($)
|
32.73
|
40.60
|
68.44
|
109.51
|
88.64
|
141.76
|
|||||
|
High Price ($)
|
56.64
|
74.70
|
113.68
|
138.47
|
155.51
|
159.11
|
|||||
|
Low Price ($)
|
31.44
|
38.32
|
61.05
|
87.67
|
71.09
|
106.15
|
|||||
|
Market Cap ($ Cr)
|
1,386.74
|
--
|
--
|
--
|
--
|
--
|
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
|
0.63
|
0.81
|
0.94
|
1.19
|
1.41
|
0.87
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.00
|
0.00
|
0.01
|
0.09
|
0.02
|
|||||
|
Current Ratio
|
1.48
|
2.14
|
2.30
|
1.98
|
1.96
|
2.34
|
|||||
|
Quick Ratio
|
0.69
|
1.01
|
1.05
|
0.96
|
0.84
|
1.16
|
|||||
|
Interest Coverage
|
3.78
|
3.29
|
5.37
|
3.03
|
-1.45
|
3.06
|
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 (%)
|
17.47
|
18.03
|
18.19
|
19.46
|
18.30
|
18.19
|
|||||
|
Asset Turnover
|
0.51
|
0.59
|
0.57
|
0.54
|
0.51
|
0.57
|
|||||
|
Receivable days
|
--
|
64.52
|
67.07
|
63.62
|
65.55
|
65.24
|
|||||
|
Inventory Days
|
--
|
197.58
|
211.60
|
209.01
|
217.18
|
175.99
|
|||||
|
Payable days
|
--
|
55.11
|
60.60
|
51.92
|
50.68
|
46.01
|
|||||
|
Cash Conversion Cycle
|
--
|
206.98
|
218.07
|
220.72
|
232.05
|
195.22
|