Market cap
$443 Mln
Revenue (TTM)
$734 Mln
P/E Ratio
2.8
P/B Ratio
0.8
Div. Yield
3.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
734.10
|
727.98
|
729.08
|
762.22
|
725.75
|
602.71
|
|||||
|
Cost of Revenue
|
347.84
|
456.28
|
316.12
|
330.07
|
328.66
|
285.38
|
|||||
|
Gross Profit
|
386.27
|
271.70
|
412.95
|
432.15
|
397.09
|
317.33
|
|||||
|
Operating Expenses
|
106.58
|
228.08
|
413.75
|
418.97
|
389.15
|
332.36
|
|||||
|
Operating Profit (EBIT)
|
279.69
|
43.62
|
-0.80
|
13.18
|
7.94
|
-15.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.42
|
1.95
|
|||||
|
Profit before Tax
|
223.59
|
-27.75
|
-50.97
|
-27.54
|
-8.06
|
-22.69
|
|||||
|
Provision for Tax
|
43.41
|
-4.23
|
-19.11
|
-8.79
|
-0.47
|
-1.88
|
|||||
|
Profit after Tax (Net Income)
|
165.54
|
-14.91
|
-26.43
|
-14.54
|
-5.65
|
-22.11
|
|||||
|
Minority Interest
|
-14.64
|
8.62
|
5.42
|
3.89
|
1.94
|
-1.30
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-5.65
|
-22.11
|
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
|
598.78
|
444.29
|
489.49
|
541.07
|
580.81
|
601.25
|
|||||
|
Minority Interest
|
-14.64
|
--
|
--
|
--
|
96.02
|
101.00
|
|||||
|
Non-Current Liabilities
|
730.50
|
771.61
|
788.04
|
766.80
|
705.39
|
612.47
|
|||||
|
Current Liabilities
|
332.82
|
260.85
|
267.31
|
293.19
|
233.18
|
220.94
|
|||||
|
Total Liabilities
|
2,212.84
|
1,673.25
|
1,727.10
|
1,783.71
|
1,707.87
|
1,608.60
|
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
|
1,337.73
|
1,345.38
|
1,417.94
|
1,502.44
|
1,478.18
|
1,375.99
|
|||||
|
Current Assets
|
542.29
|
327.88
|
309.16
|
281.27
|
229.69
|
232.62
|
|||||
|
Total Assets
|
2,212.84
|
1,673.25
|
1,727.10
|
1,783.71
|
1,707.87
|
1,608.60
|
|||||
|
Total Debt*
|
638.84
|
693.95
|
695.25
|
655.02
|
566.02
|
474.46
|
|||||
|
Net Current Assets
|
209.47
|
64.78
|
41.85
|
-11.92
|
-3.49
|
11.67
|
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
|
--
|
133.94
|
127.92
|
111.63
|
102.91
|
80.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-86.83
|
-103.75
|
-165.11
|
-167.25
|
-426.58
|
|||||
|
Cash from Financing Activities
|
--
|
-19.20
|
2.91
|
55.92
|
43.36
|
321.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-20.97
|
-24.30
|
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 ($)
|
10.71
|
-0.98
|
-1.75
|
-0.94
|
-0.36
|
-1.40
|
|||||
|
Cash EPS ($)
|
--
|
8.06
|
7.92
|
9.07
|
9.04
|
5.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
29.12
|
32.36
|
35.05
|
36.85
|
38.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.78
|
8.46
|
7.23
|
6.53
|
5.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.88
|
1.12
|
-3.35
|
-3.70
|
-1.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.28
|
-2.22
|
-1.24
|
-0.51
|
-2.38
|
|||||
|
ROE (%)
|
28.93
|
-3.19
|
-5.13
|
-2.59
|
-0.96
|
-3.55
|
|||||
|
ROA (%)
|
7.90
|
-0.88
|
-1.51
|
-0.83
|
-0.34
|
-1.64
|
|||||
|
EBIT Margin (%)
|
33.60
|
2.76
|
-0.19
|
1.99
|
1.70
|
-2.17
|
|||||
|
Net Margin (%)
|
22.55
|
-2.05
|
-3.63
|
-1.91
|
-0.77
|
-3.66
|
|||||
|
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 (%)
|
2.02
|
0.00
|
-0.04
|
0.05
|
0.20
|
0.32
|
|||||
|
EBIT Growth (%)
|
912.93
|
1,515.23
|
-109.36
|
22.54
|
194.55
|
-340.31
|
|||||
|
Net Profit Growth (%)
|
540.50
|
43.60
|
-81.79
|
-157.54
|
74.47
|
-56.55
|
|||||
|
EPS Growth (%)
|
459.35
|
0.44
|
-0.86
|
-1.63
|
0.74
|
-0.58
|
|||||
|
Book Value Growth (%)
|
28.15
|
--
|
--
|
--
|
--
|
--
|
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
|
2.83
|
-23.34
|
-9.62
|
-41.38
|
-126.52
|
-28.54
|
|||||
|
Price / Book Value
|
0.75
|
0.78
|
0.52
|
1.11
|
1.23
|
1.05
|
|||||
|
Dividend Yield (%)
|
3.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.03
|
5.85
|
6.05
|
7.12
|
7.63
|
10.53
|
|||||
|
Close Price ($)
|
26.49
|
22.80
|
16.81
|
38.97
|
45.31
|
39.95
|
|||||
|
High Price ($)
|
30.45
|
23.76
|
39.58
|
50.27
|
50.45
|
52.65
|
|||||
|
Low Price ($)
|
13.86
|
13.76
|
16.04
|
27.53
|
32.07
|
37.51
|
|||||
|
Market Cap ($ Cr)
|
442.54
|
--
|
--
|
--
|
--
|
--
|
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
|
0.86
|
1.56
|
1.42
|
1.21
|
0.97
|
0.79
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.08
|
0.07
|
0.09
|
0.05
|
0.04
|
|||||
|
Current Ratio
|
1.63
|
1.26
|
1.16
|
0.96
|
0.99
|
1.05
|
|||||
|
Quick Ratio
|
1.59
|
1.20
|
1.10
|
0.89
|
0.91
|
1.01
|
|||||
|
Interest Coverage
|
6.09
|
0.42
|
-0.03
|
0.35
|
0.61
|
-1.36
|
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 (%)
|
17.74
|
1.21
|
19.51
|
19.61
|
13.17
|
12.92
|
|||||
|
Asset Turnover
|
0.35
|
0.43
|
0.42
|
0.44
|
0.44
|
0.45
|
|||||
|
Receivable days
|
--
|
37.88
|
73.07
|
58.71
|
43.63
|
37.34
|
|||||
|
Inventory Days
|
--
|
11.82
|
19.83
|
20.49
|
15.60
|
10.03
|
|||||
|
Payable days
|
--
|
140.68
|
208.11
|
186.62
|
170.42
|
158.49
|
|||||
|
Cash Conversion Cycle
|
--
|
-90.98
|
-115.22
|
-107.42
|
-111.18
|
-111.12
|