Market cap
$240 Mln
Revenue (TTM)
$782 Mln
P/E Ratio
7.3
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
781.74
|
722.86
|
598.03
|
573.32
|
761.99
|
826.46
|
|||||
|
Cost of Revenue
|
668.86
|
613.45
|
501.97
|
502.20
|
657.09
|
677.92
|
|||||
|
Gross Profit
|
112.88
|
109.41
|
96.06
|
71.13
|
104.89
|
148.53
|
|||||
|
Operating Expenses
|
79.06
|
81.55
|
75.68
|
80.88
|
91.63
|
88.69
|
|||||
|
Operating Profit (EBIT)
|
33.82
|
27.86
|
20.38
|
-9.76
|
13.27
|
59.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.94
|
-20.38
|
|||||
|
Profit before Tax
|
40.49
|
30.67
|
0.88
|
-150.47
|
9.56
|
67.11
|
|||||
|
Provision for Tax
|
7.79
|
6.58
|
-0.17
|
-51.30
|
-3.02
|
9.28
|
|||||
|
Profit after Tax (Net Income)
|
33.32
|
33.48
|
-64.57
|
-105.91
|
28.46
|
57.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
21.64
|
33.48
|
-64.57
|
-105.91
|
28.46
|
57.83
|
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
|
228.57
|
216.55
|
180.97
|
155.65
|
201.76
|
184.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
63.23
|
50.44
|
83.68
|
41.70
|
220.69
|
170.31
|
|||||
|
Current Liabilities
|
121.13
|
104.38
|
91.71
|
249.10
|
149.71
|
168.55
|
|||||
|
Total Liabilities
|
534.05
|
371.37
|
356.36
|
446.46
|
572.16
|
523.58
|
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
|
202.94
|
202.30
|
216.53
|
269.78
|
329.58
|
287.17
|
|||||
|
Current Assets
|
209.99
|
169.07
|
139.83
|
176.68
|
242.58
|
236.41
|
|||||
|
Total Assets
|
534.05
|
371.37
|
356.36
|
446.46
|
572.16
|
523.58
|
|||||
|
Total Debt*
|
60.69
|
48.27
|
77.37
|
158.62
|
151.77
|
87.99
|
|||||
|
Net Current Assets
|
88.86
|
64.69
|
48.12
|
-72.43
|
92.87
|
67.87
|
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
|
--
|
32.98
|
25.51
|
24.00
|
-20.84
|
70.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.50
|
40.51
|
-26.18
|
-35.46
|
24.45
|
|||||
|
Cash from Financing Activities
|
--
|
-28.16
|
-64.98
|
-4.48
|
45.39
|
-76.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-10.92
|
18.68
|
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 ($)
|
0.96
|
0.96
|
-1.88
|
-3.09
|
0.84
|
1.72
|
|||||
|
Cash EPS ($)
|
--
|
1.59
|
-1.14
|
-2.28
|
1.62
|
2.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.23
|
5.27
|
4.54
|
5.95
|
5.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.95
|
0.74
|
0.70
|
-0.62
|
2.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.45
|
0.32
|
-0.07
|
-1.70
|
1.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.80
|
-22.55
|
-31.72
|
9.09
|
21.71
|
|||||
|
ROE (%)
|
14.97
|
16.84
|
-38.36
|
-59.26
|
14.73
|
39.37
|
|||||
|
ROA (%)
|
6.67
|
9.20
|
-16.08
|
-20.79
|
5.19
|
11.14
|
|||||
|
EBIT Margin (%)
|
5.44
|
4.80
|
0.93
|
-25.14
|
1.80
|
8.53
|
|||||
|
Net Margin (%)
|
4.26
|
4.63
|
-10.80
|
-18.47
|
3.73
|
7.17
|
|||||
|
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 (%)
|
44.79
|
0.21
|
0.04
|
-0.25
|
-0.08
|
0.09
|
|||||
|
EBIT Growth (%)
|
588.70
|
525.40
|
103.85
|
-1,151.80
|
-80.56
|
413.89
|
|||||
|
Net Profit Growth (%)
|
151.41
|
151.85
|
39.03
|
-472.18
|
-50.79
|
176.65
|
|||||
|
EPS Growth (%)
|
150.73
|
1.51
|
0.39
|
-4.68
|
-0.51
|
1.76
|
|||||
|
Book Value Growth (%)
|
17.52
|
--
|
--
|
--
|
--
|
--
|
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
|
7.32
|
7.45
|
-4.09
|
-1.75
|
12.17
|
6.88
|
|||||
|
Price / Book Value
|
1.04
|
1.15
|
1.46
|
1.19
|
1.72
|
2.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.39
|
5.16
|
10.75
|
-2.87
|
11.94
|
4.83
|
|||||
|
Close Price ($)
|
7.96
|
7.18
|
7.68
|
5.41
|
10.22
|
11.82
|
|||||
|
High Price ($)
|
10.53
|
9.43
|
9.22
|
12.51
|
13.15
|
18.39
|
|||||
|
Low Price ($)
|
6.25
|
6.25
|
3.98
|
4.35
|
9.43
|
10.59
|
|||||
|
Market Cap ($ Cr)
|
239.60
|
--
|
--
|
--
|
--
|
--
|
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
|
0.20
|
0.22
|
0.43
|
1.02
|
0.75
|
0.48
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.82
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.73
|
1.62
|
1.52
|
0.71
|
1.62
|
1.40
|
|||||
|
Quick Ratio
|
1.01
|
1.00
|
0.96
|
0.51
|
0.77
|
0.88
|
|||||
|
Interest Coverage
|
20.95
|
8.66
|
1.19
|
-12.42
|
3.31
|
20.82
|
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 (%)
|
12.47
|
11.32
|
10.84
|
9.91
|
11.19
|
12.81
|
|||||
|
Asset Turnover
|
1.57
|
1.99
|
1.49
|
1.13
|
1.39
|
1.59
|
|||||
|
Receivable days
|
--
|
37.04
|
37.14
|
45.26
|
45.81
|
43.09
|
|||||
|
Inventory Days
|
--
|
34.64
|
36.76
|
64.52
|
60.13
|
41.76
|
|||||
|
Payable days
|
--
|
41.81
|
48.76
|
67.01
|
66.34
|
57.50
|
|||||
|
Cash Conversion Cycle
|
--
|
29.87
|
25.13
|
42.77
|
39.60
|
27.34
|