Market cap
$875 Mln
Revenue (TTM)
$422 Mln
P/E Ratio
10.4
P/B Ratio
0.6
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
421.81
|
514.58
|
340.71
|
257.20
|
232.47
|
220.45
|
|||||
|
Cost of Revenue
|
63.32
|
--
|
31.59
|
23.82
|
--
|
--
|
|||||
|
Gross Profit
|
358.49
|
514.58
|
309.12
|
233.38
|
232.47
|
220.45
|
|||||
|
Operating Expenses
|
-74.51
|
41.93
|
227.76
|
-129.86
|
-157.69
|
-126.51
|
|||||
|
Operating Profit (EBIT)
|
210.46
|
472.65
|
198.92
|
127.34
|
74.78
|
93.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
110.80
|
110.79
|
143.99
|
127.34
|
74.78
|
93.94
|
|||||
|
Provision for Tax
|
26.07
|
26.05
|
36.62
|
32.29
|
17.26
|
23.27
|
|||||
|
Profit after Tax (Net Income)
|
84.73
|
84.74
|
107.37
|
95.04
|
57.52
|
70.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
22.63
|
--
|
106.13
|
95.04
|
57.52
|
70.08
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,179.43
|
1,169.37
|
1,108.59
|
827.01
|
763.78
|
725.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,417.33
|
6,445.66
|
9,675.25
|
220.57
|
161.44
|
303.85
|
|||||
|
Current Liabilities
|
8,368.12
|
3,533.49
|
21.45
|
16.52
|
18.18
|
1,512.61
|
|||||
|
Total Liabilities
|
19,333.00
|
11,148.52
|
10,783.84
|
8,198.06
|
7,664.30
|
6,711.24
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10,719.30
|
10,790.36
|
2,351.30
|
1,832.12
|
1,186.04
|
1,122.83
|
|||||
|
Current Assets
|
245.59
|
358.16
|
1,323.64
|
1,017.70
|
1,145.18
|
1,055.10
|
|||||
|
Total Assets
|
11,210.47
|
11,148.52
|
10,783.84
|
8,198.06
|
7,664.30
|
6,711.24
|
|||||
|
Total Debt*
|
1,138.59
|
1,250.75
|
240.71
|
220.57
|
161.44
|
506.06
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
114.22
|
124.70
|
95.10
|
84.99
|
87.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-651.86
|
-615.29
|
-928.02
|
-303.98
|
|||||
|
Cash from Financing Activities
|
--
|
259.67
|
534.59
|
478.63
|
830.75
|
290.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-41.56
|
-12.28
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.30
|
1.30
|
1.65
|
1.86
|
1.13
|
1.39
|
|||||
|
Cash EPS ($)
|
--
|
1.55
|
1.91
|
2.03
|
1.28
|
1.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.99
|
17.06
|
16.22
|
14.98
|
14.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.76
|
1.92
|
1.86
|
1.67
|
1.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.68
|
1.82
|
1.77
|
1.52
|
1.59
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.50
|
8.96
|
9.64
|
5.33
|
5.85
|
|||||
|
ROE (%)
|
7.32
|
7.44
|
11.09
|
11.95
|
7.73
|
10.48
|
|||||
|
ROA (%)
|
0.72
|
0.77
|
1.13
|
1.20
|
0.80
|
1.13
|
|||||
|
EBIT Margin (%)
|
11.33
|
-0.17
|
58.38
|
49.51
|
32.17
|
42.61
|
|||||
|
Net Margin (%)
|
20.09
|
16.47
|
31.51
|
36.95
|
24.74
|
32.06
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
22.00
|
0.51
|
0.32
|
0.11
|
0.05
|
0.14
|
|||||
|
EBIT Growth (%)
|
-79.57
|
-100.43
|
56.22
|
70.29
|
-20.40
|
-25.09
|
|||||
|
Net Profit Growth (%)
|
-23.83
|
-21.08
|
12.97
|
65.24
|
-18.61
|
11.47
|
|||||
|
EPS Growth (%)
|
-23.83
|
-0.21
|
-0.11
|
0.65
|
-0.19
|
0.05
|
|||||
|
Book Value Growth (%)
|
4.69
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
10.41
|
11.34
|
10.66
|
10.19
|
11.26
|
12.54
|
|||||
|
Price / Book Value
|
0.65
|
0.82
|
1.03
|
1.17
|
0.85
|
1.22
|
|||||
|
Dividend Yield (%)
|
4.32
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
86.69
|
0.44
|
1.41
|
-4.18
|
3.72
|
|||||
|
Close Price ($)
|
12.10
|
14.79
|
17.61
|
18.99
|
12.70
|
17.38
|
|||||
|
High Price ($)
|
16.14
|
20.02
|
20.69
|
19.43
|
17.42
|
17.63
|
|||||
|
Low Price ($)
|
10.65
|
10.65
|
13.91
|
12.40
|
8.31
|
14.21
|
|||||
|
Market Cap ($ Cr)
|
875.02
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.44
|
1.07
|
0.22
|
0.27
|
0.21
|
0.70
|
|||||
|
Short term debt to equity ratio
|
0.54
|
0.61
|
0.02
|
0.02
|
0.02
|
0.53
|
|||||
|
Current Ratio
|
0.03
|
0.10
|
61.71
|
61.59
|
62.98
|
0.70
|
|||||
|
Quick Ratio
|
0.06
|
0.03
|
74.27
|
76.59
|
78.90
|
0.90
|
|||||
|
Interest Coverage
|
1.62
|
-0.07
|
3.62
|
5.66
|
1.82
|
1.55
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.00
|
7.29
|
9.80
|
7.47
|
8.32
|
7.64
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.04
|
0.03
|
0.03
|
0.04
|
|||||
|
Receivable days
|
--
|
25.16
|
28.18
|
27.37
|
28.42
|
27.29
|
|||||
|
Inventory Days
|
--
|
--
|
-2,989.10
|
-4,118.75
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
89,796.71
|
102,910.44
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-92,757.62
|
-107,001.81
|
--
|
--
|