Market cap
$775 Mln
Revenue (TTM)
$307 Mln
P/E Ratio
9.4
P/B Ratio
2.4
Div. Yield
2.2 %
Income Statement ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
307.21
|
304.32
|
253.70
|
268.40
|
274.12
|
237.40
|
|||||
|
Cost of Revenue
|
96.24
|
88.16
|
74.68
|
80.76
|
74.52
|
81.49
|
|||||
|
Gross Profit
|
210.97
|
216.16
|
179.02
|
187.64
|
199.60
|
155.91
|
|||||
|
Operating Expenses
|
122.77
|
110.00
|
106.72
|
119.98
|
118.36
|
97.71
|
|||||
|
Operating Profit (EBIT)
|
70.93
|
89.06
|
55.08
|
53.53
|
61.28
|
58.19
|
|||||
|
Other Income
|
-32.60
|
-5.92
|
-1.06
|
-0.17
|
2.89
|
--
|
|||||
|
Profit before Tax
|
83.53
|
56.67
|
-35.22
|
0.12
|
51.04
|
58.19
|
|||||
|
Provision for Tax
|
-6.63
|
6.87
|
0.43
|
10.55
|
14.41
|
30.99
|
|||||
|
Profit after Tax (Net Income)
|
90.16
|
49.80
|
-35.66
|
-10.43
|
36.63
|
27.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
90.16
|
49.80
|
-35.66
|
-10.43
|
36.63
|
27.20
|
Liabilities ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
332.39
|
269.42
|
266.27
|
337.41
|
358.34
|
192.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
430.74
|
684.77
|
556.43
|
518.75
|
516.38
|
4.69
|
|||||
|
Current Liabilities
|
253.25
|
83.67
|
74.00
|
79.04
|
62.80
|
57.35
|
|||||
|
Total Liabilities
|
1,269.62
|
1,037.86
|
896.69
|
935.21
|
937.52
|
254.99
|
Assets ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
726.89
|
733.89
|
754.83
|
812.15
|
819.24
|
100.65
|
|||||
|
Current Assets
|
289.48
|
303.97
|
141.86
|
123.06
|
118.28
|
154.33
|
|||||
|
Total Assets
|
1,269.62
|
1,037.86
|
896.69
|
935.21
|
937.52
|
254.99
|
|||||
|
Total Debt*
|
322.31
|
319.16
|
187.22
|
198.70
|
194.59
|
--
|
|||||
|
Net Current Assets
|
36.24
|
220.30
|
67.86
|
44.02
|
55.48
|
96.98
|
Cashflow ($ Mln) |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
75.32
|
29.40
|
46.83
|
37.47
|
48.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-99.63
|
28.38
|
-7.01
|
-181.78
|
-37.02
|
|||||
|
Cash from Financing Activities
|
--
|
92.55
|
-60.18
|
-43.57
|
169.20
|
-51.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
67.28
|
-1.55
|
-2.81
|
23.59
|
-38.53
|
Financials Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.56
|
-7.21
|
-1.91
|
9.82
|
13.80
|
|||||
|
ROE (%)
|
30.78
|
18.59
|
-11.81
|
-3.00
|
13.29
|
13.80
|
|||||
|
ROA (%)
|
7.63
|
5.15
|
-3.89
|
-1.11
|
6.14
|
10.78
|
|||||
|
EBIT Margin (%)
|
32.05
|
22.67
|
-10.07
|
4.23
|
21.52
|
24.51
|
|||||
|
Net Margin (%)
|
32.83
|
16.69
|
-14.11
|
-3.89
|
13.22
|
11.46
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
3.93
|
0.20
|
-0.05
|
-0.02
|
0.15
|
0.08
|
|||||
|
EBIT Growth (%)
|
137.91
|
370.03
|
-324.93
|
-80.74
|
1.39
|
4.73
|
|||||
|
Net Profit Growth (%)
|
787.11
|
239.66
|
-242.01
|
-128.46
|
34.69
|
3.99
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
9.39
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.37
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
2.23
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.58
|
0.72
|
-3.70
|
6.83
|
1.79
|
-2.04
|
|||||
|
Close Price ($)
|
4.68
|
12.24
|
10.70
|
9.68
|
13.30
|
25.10
|
|||||
|
High Price ($)
|
13.84
|
14.76
|
11.20
|
16.08
|
26.82
|
25.36
|
|||||
|
Low Price ($)
|
4.68
|
10.16
|
3.74
|
9.10
|
12.30
|
15.74
|
|||||
|
Market Cap ($ Cr)
|
775.11
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.44
|
1.18
|
0.70
|
0.59
|
0.54
|
--
|
|||||
|
Short term debt to equity ratio
|
0.53
|
0.00
|
0.01
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
1.14
|
3.63
|
1.92
|
1.56
|
1.88
|
2.69
|
|||||
|
Quick Ratio
|
1.14
|
--
|
--
|
--
|
1.74
|
1.54
|
|||||
|
Interest Coverage
|
6.59
|
5.60
|
-2.64
|
1.01
|
7.41
|
--
|
Operating Efficiency Ratios |
TTM | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.24
|
10.47
|
11.61
|
10.00
|
9.86
|
11.92
|
|||||
|
Asset Turnover
|
0.26
|
0.31
|
0.28
|
0.29
|
0.46
|
0.94
|
|||||
|
Receivable days
|
--
|
36.80
|
40.52
|
36.64
|
36.84
|
35.35
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
40.13
|
184.22
|
280.57
|
|||||
|
Payable days
|
--
|
123.73
|
148.50
|
139.83
|
145.16
|
106.97
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-63.06
|
75.90
|
208.95
|