Market cap
$1,262 Mln
Revenue (TTM)
$672 Mln
P/E Ratio
63.5
P/B Ratio
0.8
Div. Yield
4.9 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
672.27
|
419.34
|
497.51
|
526.57
|
465.88
|
336.63
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
672.27
|
419.34
|
497.51
|
526.57
|
465.88
|
336.63
|
|||||
|
Operating Expenses
|
26.57
|
419.34
|
14.37
|
-214.91
|
-341.45
|
-183.77
|
|||||
|
Operating Profit (EBIT)
|
645.70
|
164.14
|
291.02
|
311.66
|
124.42
|
152.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
48.96
|
164.14
|
222.36
|
311.66
|
124.42
|
152.86
|
|||||
|
Provision for Tax
|
29.03
|
41.29
|
56.06
|
76.55
|
27.47
|
36.43
|
|||||
|
Profit after Tax (Net Income)
|
19.94
|
122.84
|
166.30
|
235.11
|
96.95
|
116.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
166.30
|
233.60
|
96.95
|
116.43
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,558.01
|
1,588.14
|
1,483.77
|
1,519.68
|
1,469.96
|
1,132.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
621.40
|
12,409.66
|
153.76
|
172.71
|
606.16
|
723.18
|
|||||
|
Current Liabilities
|
--
|
30.37
|
153.76
|
132.52
|
146.09
|
118.92
|
|||||
|
Total Liabilities
|
14,127.48
|
14,028.17
|
13,833.12
|
12,590.73
|
12,798.43
|
8,629.00
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
395.79
|
13,435.69
|
450.36
|
1,962.89
|
1,874.25
|
1,538.74
|
|||||
|
Current Assets
|
126.33
|
592.48
|
1,447.75
|
1,919.95
|
1,691.16
|
1,242.51
|
|||||
|
Total Assets
|
14,127.48
|
14,028.17
|
13,833.12
|
12,590.73
|
12,798.43
|
8,629.00
|
|||||
|
Total Debt*
|
621.40
|
920.80
|
1,925.68
|
466.38
|
1,935.21
|
723.18
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
38.29
|
137.82
|
216.32
|
216.40
|
141.98
|
99.94
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-1,619.20
|
308.26
|
-1,200.20
|
-241.28
|
|||||
|
Cash from Financing Activities
|
79.67
|
36.91
|
1,175.09
|
-401.64
|
1,209.12
|
185.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-227.79
|
123.02
|
150.90
|
44.62
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.44
|
2.73
|
3.71
|
5.13
|
2.04
|
3.25
|
|||||
|
Cash EPS ($)
|
1.02
|
3.22
|
3.84
|
5.27
|
2.45
|
3.63
|
|||||
|
Adjusted Book Value ($)
|
34.44
|
35.28
|
33.10
|
33.14
|
30.87
|
31.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.85
|
3.06
|
4.83
|
4.72
|
2.98
|
2.79
|
|||||
|
Free Cash Flow per Share ($)
|
1.49
|
2.75
|
4.50
|
4.47
|
2.88
|
2.65
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
0.85
|
4.15
|
6.16
|
8.72
|
3.69
|
5.95
|
|||||
|
ROE (%)
|
1.27
|
8.00
|
11.07
|
15.73
|
7.45
|
10.58
|
|||||
|
ROA (%)
|
0.14
|
0.88
|
1.26
|
1.85
|
0.90
|
1.38
|
|||||
|
EBIT Margin (%)
|
--
|
39.14
|
44.69
|
59.19
|
27.81
|
46.67
|
|||||
|
Net Margin (%)
|
2.97
|
29.29
|
33.43
|
44.65
|
20.81
|
34.59
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.60
|
-0.16
|
-0.06
|
0.13
|
0.38
|
0.05
|
|||||
|
EBIT Growth (%)
|
--
|
-26.18
|
-28.66
|
140.54
|
-17.53
|
15.66
|
|||||
|
Net Profit Growth (%)
|
-83.77
|
-26.13
|
-29.27
|
142.50
|
-16.73
|
15.44
|
|||||
|
EPS Growth (%)
|
-0.84
|
-0.26
|
-0.28
|
1.52
|
-0.37
|
0.15
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
76.51
|
9.98
|
9.50
|
9.38
|
15.81
|
11.64
|
|||||
|
Price / Book Value
|
0.98
|
0.77
|
1.06
|
1.45
|
1.04
|
1.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.98
|
8.96
|
2.41
|
12.64
|
5.17
|
|||||
|
Close Price ($)
|
33.71
|
27.24
|
35.23
|
48.08
|
32.19
|
37.88
|
|||||
|
High Price ($)
|
39.55
|
35.90
|
52.04
|
51.31
|
38.45
|
38.33
|
|||||
|
Low Price ($)
|
19.52
|
19.27
|
32.33
|
31.25
|
18.00
|
29.83
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.40
|
0.58
|
1.30
|
0.31
|
1.32
|
0.64
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
0.46
|
0.10
|
0.53
|
0.32
|
|||||
|
Current Ratio
|
--
|
19.51
|
9.42
|
14.49
|
11.58
|
10.45
|
|||||
|
Quick Ratio
|
--
|
23.75
|
10.94
|
17.92
|
13.94
|
11.89
|
|||||
|
Interest Coverage
|
--
|
0.58
|
3.24
|
12.10
|
2.15
|
1.90
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.79
|
11.11
|
8.28
|
6.52
|
9.97
|
6.92
|
|||||
|
Asset Turnover
|
0.05
|
0.03
|
0.04
|
0.04
|
0.04
|
0.04
|
|||||
|
Receivable days
|
25.05
|
38.22
|
27.72
|
28.02
|
27.33
|
25.98
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|