Market cap
$929 Mln
Revenue (TTM)
$371 Mln
P/E Ratio
12.7
P/B Ratio
1
Div. Yield
2.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
371.10
|
326.93
|
306.71
|
236.34
|
187.25
|
143.83
|
|||||
|
Cost of Revenue
|
125.40
|
125.97
|
132.06
|
92.66
|
22.07
|
17.70
|
|||||
|
Gross Profit
|
245.70
|
200.96
|
174.66
|
236.34
|
165.18
|
126.13
|
|||||
|
Operating Expenses
|
156.38
|
128.59
|
114.62
|
2.95
|
97.84
|
90.08
|
|||||
|
Operating Profit (EBIT)
|
89.32
|
72.37
|
60.03
|
44.69
|
67.35
|
36.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
90.16
|
72.37
|
60.03
|
44.69
|
67.35
|
36.05
|
|||||
|
Provision for Tax
|
22.01
|
16.12
|
10.60
|
7.30
|
12.54
|
6.73
|
|||||
|
Profit after Tax (Net Income)
|
68.14
|
56.25
|
49.44
|
37.40
|
54.81
|
29.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
54.81
|
29.32
|
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
|
901.91
|
814.06
|
655.02
|
542.35
|
512.10
|
490.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
58.03
|
73.40
|
110.51
|
146.44
|
205.22
|
195.54
|
|||||
|
Current Liabilities
|
6,102.97
|
5,246.44
|
4,705.41
|
4,602.00
|
3,780.63
|
4,003.81
|
|||||
|
Total Liabilities
|
13,165.88
|
6,133.90
|
5,470.94
|
5,290.79
|
4,497.95
|
4,689.43
|
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
|
5,982.00
|
5,819.15
|
5,132.12
|
4,961.31
|
4,183.47
|
4,427.60
|
|||||
|
Current Assets
|
1,014.59
|
81.78
|
338.82
|
329.48
|
314.49
|
261.82
|
|||||
|
Total Assets
|
8,077.50
|
6,133.90
|
5,470.94
|
5,290.79
|
4,497.95
|
4,689.43
|
|||||
|
Total Debt*
|
156.68
|
59.38
|
79.44
|
356.17
|
71.08
|
166.91
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
80.04
|
51.39
|
52.34
|
59.99
|
65.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
83.17
|
-208.74
|
-408.93
|
-704.71
|
169.37
|
|||||
|
Cash from Financing Activities
|
--
|
-134.85
|
131.16
|
392.47
|
-208.15
|
374.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-852.87
|
610.03
|
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 ($)
|
3.07
|
2.40
|
2.70
|
2.26
|
3.45
|
2.58
|
|||||
|
Cash EPS ($)
|
--
|
2.75
|
3.07
|
2.77
|
3.58
|
3.14
|
|||||
|
Adjusted Book Value ($)
|
--
|
34.74
|
35.72
|
32.72
|
32.24
|
43.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.42
|
2.80
|
3.16
|
3.78
|
5.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.06
|
2.43
|
2.99
|
3.51
|
5.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.00
|
6.05
|
5.05
|
8.84
|
5.42
|
|||||
|
ROE (%)
|
7.94
|
7.66
|
8.26
|
7.09
|
10.94
|
7.86
|
|||||
|
ROA (%)
|
0.91
|
0.97
|
0.92
|
0.76
|
1.19
|
0.76
|
|||||
|
EBIT Margin (%)
|
16.64
|
22.14
|
19.57
|
18.91
|
35.97
|
25.07
|
|||||
|
Net Margin (%)
|
18.36
|
17.21
|
16.12
|
15.82
|
29.27
|
20.38
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
16.32
|
0.07
|
0.30
|
0.26
|
0.30
|
0.17
|
|||||
|
EBIT Growth (%)
|
18.42
|
20.55
|
34.32
|
-33.64
|
86.81
|
15.04
|
|||||
|
Net Profit Growth (%)
|
54.74
|
13.78
|
32.20
|
-31.76
|
86.93
|
11.87
|
|||||
|
EPS Growth (%)
|
27.06
|
-0.11
|
0.19
|
-0.35
|
0.34
|
-0.17
|
|||||
|
Book Value Growth (%)
|
-3.95
|
--
|
--
|
--
|
--
|
--
|
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
|
12.73
|
12.92
|
10.70
|
10.76
|
8.69
|
12.32
|
|||||
|
Price / Book Value
|
1.03
|
0.89
|
0.81
|
0.74
|
0.93
|
0.74
|
|||||
|
Dividend Yield (%)
|
2.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
9.48
|
4.43
|
10.18
|
3.40
|
6.82
|
|||||
|
Close Price ($)
|
34.84
|
31.02
|
28.84
|
24.28
|
29.97
|
31.74
|
|||||
|
High Price ($)
|
35.22
|
33.24
|
33.87
|
32.61
|
34.99
|
33.89
|
|||||
|
Low Price ($)
|
26.50
|
22.50
|
19.20
|
18.25
|
24.81
|
20.74
|
|||||
|
Market Cap ($ Cr)
|
929.04
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.07
|
0.12
|
0.66
|
0.14
|
0.34
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.03
|
0.00
|
0.45
|
0.21
|
0.15
|
|||||
|
Current Ratio
|
0.17
|
0.02
|
0.07
|
0.07
|
0.08
|
0.07
|
|||||
|
Quick Ratio
|
0.17
|
--
|
--
|
0.07
|
0.10
|
0.30
|
|||||
|
Interest Coverage
|
1.73
|
0.58
|
0.46
|
0.50
|
3.79
|
2.44
|
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 (%)
|
9.00
|
9.07
|
8.75
|
10.92
|
9.83
|
7.88
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
31.55
|
31.36
|
34.17
|
29.00
|
30.85
|
|||||
|
Inventory Days
|
--
|
--
|
54.25
|
-120.26
|
-8,355.56
|
-12,854.80
|
|||||
|
Payable days
|
--
|
7,579.39
|
38.36
|
32.64
|
33.88
|
39.19
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
47.25
|
-118.73
|
-8,360.45
|
-12,863.14
|