Market cap
$204 Mln
Revenue (TTM)
$661 Mln
P/E Ratio
6.1
P/B Ratio
1
Div. Yield
1.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
661.06
|
647.93
|
682.95
|
686.68
|
727.66
|
862.92
|
|||||
|
Cost of Revenue
|
374.44
|
407.24
|
422.25
|
432.04
|
467.35
|
559.61
|
|||||
|
Gross Profit
|
286.63
|
240.70
|
260.70
|
254.64
|
260.32
|
303.32
|
|||||
|
Operating Expenses
|
228.51
|
216.57
|
233.62
|
222.70
|
236.05
|
252.48
|
|||||
|
Operating Profit (EBIT)
|
58.12
|
24.13
|
27.08
|
31.94
|
24.26
|
50.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-7.50
|
2.02
|
|||||
|
Profit before Tax
|
37.87
|
-30.22
|
-11.83
|
-2.19
|
-0.44
|
37.34
|
|||||
|
Provision for Tax
|
6.07
|
-3.28
|
3.33
|
6.22
|
5.73
|
16.54
|
|||||
|
Profit after Tax (Net Income)
|
31.80
|
-26.94
|
-15.17
|
-8.41
|
-6.17
|
20.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-6.17
|
20.80
|
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
|
217.48
|
202.28
|
229.92
|
230.88
|
240.09
|
255.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
223.02
|
238.98
|
252.64
|
284.30
|
355.89
|
359.13
|
|||||
|
Current Liabilities
|
176.51
|
131.30
|
151.74
|
151.97
|
129.91
|
214.30
|
|||||
|
Total Liabilities
|
793.50
|
572.56
|
634.31
|
667.14
|
725.89
|
829.07
|
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
|
244.55
|
198.66
|
260.74
|
290.79
|
325.63
|
344.00
|
|||||
|
Current Assets
|
372.45
|
373.89
|
373.57
|
376.36
|
400.26
|
485.07
|
|||||
|
Total Assets
|
793.50
|
572.56
|
634.31
|
667.14
|
725.89
|
829.07
|
|||||
|
Total Debt*
|
259.34
|
243.64
|
250.42
|
285.06
|
343.73
|
351.08
|
|||||
|
Net Current Assets
|
195.94
|
242.59
|
221.83
|
224.39
|
270.35
|
270.77
|
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
|
--
|
7.61
|
18.57
|
56.43
|
24.32
|
36.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.26
|
-2.23
|
-2.80
|
-20.93
|
-1.10
|
|||||
|
Cash from Financing Activities
|
--
|
-2.21
|
-29.49
|
-61.06
|
-7.62
|
-44.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-4.23
|
-8.14
|
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 ($)
|
1.45
|
-1.24
|
-0.70
|
-0.39
|
-0.29
|
0.96
|
|||||
|
Cash EPS ($)
|
--
|
-0.23
|
0.33
|
0.52
|
0.62
|
2.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.32
|
10.64
|
10.75
|
11.11
|
11.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.35
|
0.86
|
2.63
|
1.13
|
1.72
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.15
|
0.76
|
2.50
|
0.99
|
1.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.82
|
-3.04
|
-1.53
|
-1.04
|
3.37
|
|||||
|
ROE (%)
|
15.15
|
-12.47
|
-6.58
|
-3.57
|
-2.49
|
8.56
|
|||||
|
ROA (%)
|
4.32
|
-4.46
|
-2.33
|
-1.21
|
-0.79
|
2.54
|
|||||
|
EBIT Margin (%)
|
8.56
|
-1.57
|
1.83
|
4.69
|
3.61
|
5.86
|
|||||
|
Net Margin (%)
|
4.81
|
-4.16
|
-2.22
|
-1.23
|
-0.86
|
2.40
|
|||||
|
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 (%)
|
-1.48
|
-0.05
|
-0.01
|
-0.06
|
-0.16
|
0.12
|
|||||
|
EBIT Growth (%)
|
546.12
|
-181.74
|
-61.29
|
22.75
|
-48.10
|
121.44
|
|||||
|
Net Profit Growth (%)
|
191.81
|
-77.63
|
-80.28
|
-36.43
|
-129.64
|
791.75
|
|||||
|
EPS Growth (%)
|
190.58
|
-0.77
|
-0.79
|
-0.37
|
-1.30
|
7.96
|
|||||
|
Book Value Growth (%)
|
14.86
|
--
|
--
|
--
|
--
|
--
|
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
|
6.08
|
-3.18
|
-8.42
|
-17.12
|
-26.60
|
16.55
|
|||||
|
Price / Book Value
|
0.99
|
0.42
|
0.56
|
0.62
|
0.68
|
1.35
|
|||||
|
Dividend Yield (%)
|
1.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.01
|
27.89
|
10.79
|
7.98
|
10.57
|
9.30
|
|||||
|
Close Price ($)
|
8.53
|
3.95
|
5.91
|
6.71
|
7.59
|
15.97
|
|||||
|
High Price ($)
|
9.80
|
6.82
|
11.68
|
8.63
|
16.75
|
19.93
|
|||||
|
Low Price ($)
|
2.90
|
2.89
|
5.25
|
4.31
|
6.38
|
12.35
|
|||||
|
Market Cap ($ Cr)
|
203.91
|
--
|
--
|
--
|
--
|
--
|
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
|
0.51
|
1.20
|
1.09
|
1.23
|
1.43
|
1.37
|
|||||
|
Short term debt to equity ratio
|
0.24
|
0.10
|
0.09
|
0.08
|
0.06
|
0.07
|
|||||
|
Current Ratio
|
2.11
|
2.85
|
2.46
|
2.48
|
3.08
|
2.26
|
|||||
|
Quick Ratio
|
0.99
|
1.37
|
1.13
|
1.24
|
1.37
|
1.00
|
|||||
|
Interest Coverage
|
3.03
|
-0.51
|
0.56
|
1.48
|
1.52
|
3.57
|
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 (%)
|
18.29
|
24.98
|
22.95
|
22.60
|
19.40
|
20.29
|
|||||
|
Asset Turnover
|
0.90
|
1.07
|
1.05
|
0.99
|
0.94
|
1.05
|
|||||
|
Receivable days
|
--
|
89.80
|
83.41
|
78.82
|
79.38
|
73.04
|
|||||
|
Inventory Days
|
--
|
177.79
|
169.13
|
173.67
|
192.54
|
154.58
|
|||||
|
Payable days
|
--
|
49.92
|
49.38
|
41.90
|
49.84
|
48.52
|
|||||
|
Cash Conversion Cycle
|
--
|
217.67
|
203.16
|
210.59
|
222.07
|
179.10
|