Market cap
$2,221 Mln
Revenue (TTM)
$348 Mln
P/E Ratio
14.7
P/B Ratio
1.8
Div. Yield
5.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
347.98
|
262.85
|
209.85
|
197.24
|
175.15
|
155.32
|
|||||
|
Cost of Revenue
|
51.93
|
65.37
|
12.93
|
13.27
|
15.49
|
15.39
|
|||||
|
Gross Profit
|
234.43
|
197.48
|
196.92
|
183.98
|
159.67
|
139.93
|
|||||
|
Operating Expenses
|
97.78
|
70.74
|
104.48
|
94.02
|
60.59
|
85.12
|
|||||
|
Operating Profit (EBIT)
|
136.65
|
126.74
|
92.44
|
89.96
|
99.08
|
54.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
133.76
|
124.06
|
94.88
|
91.46
|
100.58
|
56.22
|
|||||
|
Provision for Tax
|
-7.13
|
0.18
|
-3.84
|
2.31
|
-0.36
|
29.16
|
|||||
|
Profit after Tax (Net Income)
|
135.43
|
117.97
|
91.04
|
89.74
|
100.02
|
55.86
|
|||||
|
Minority Interest
|
-5.45
|
-5.91
|
-3.84
|
-1.73
|
-0.56
|
0.36
|
|||||
|
Consolidated Profit
|
81.82
|
117.28
|
90.36
|
89.15
|
99.44
|
55.40
|
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
|
1,268.56
|
1,074.98
|
960.63
|
881.28
|
828.37
|
745.13
|
|||||
|
Minority Interest
|
-5.45
|
--
|
--
|
--
|
21.94
|
8.41
|
|||||
|
Non-Current Liabilities
|
579.50
|
848.18
|
540.25
|
589.07
|
767.85
|
722.72
|
|||||
|
Current Liabilities
|
255.73
|
51.50
|
192.89
|
349.76
|
37.94
|
36.98
|
|||||
|
Total Liabilities
|
2,432.58
|
2,062.06
|
1,786.14
|
1,855.10
|
1,656.10
|
1,504.83
|
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
|
2,072.70
|
1,978.26
|
957.86
|
1,008.86
|
1,040.88
|
1,059.03
|
|||||
|
Current Assets
|
104.16
|
83.80
|
828.28
|
846.24
|
615.22
|
445.80
|
|||||
|
Total Assets
|
1,747.92
|
2,062.06
|
1,786.14
|
1,855.10
|
1,656.10
|
1,504.83
|
|||||
|
Total Debt*
|
779.50
|
844.76
|
684.60
|
891.32
|
767.85
|
1,235.18
|
|||||
|
Net Current Assets
|
533.10
|
517.09
|
636.07
|
817.11
|
586.20
|
408.82
|
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
|
--
|
135.98
|
125.17
|
104.40
|
105.59
|
91.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-269.94
|
90.68
|
-174.91
|
-119.95
|
-69.79
|
|||||
|
Cash from Financing Activities
|
--
|
138.94
|
-226.72
|
80.42
|
19.58
|
-24.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
5.22
|
-2.61
|
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 ($)
|
2.81
|
2.53
|
2.00
|
2.13
|
2.45
|
1.43
|
|||||
|
Cash EPS ($)
|
2.80
|
3.35
|
2.80
|
3.02
|
3.37
|
2.40
|
|||||
|
Adjusted Book Value ($)
|
19.63
|
23.09
|
21.10
|
20.96
|
20.32
|
19.02
|
|||||
|
Dividend per Share ($)
|
5.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.92
|
2.75
|
2.48
|
2.59
|
2.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.92
|
2.75
|
2.48
|
2.59
|
2.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.62
|
5.33
|
5.33
|
5.59
|
3.28
|
|||||
|
ROE (%)
|
11.09
|
11.59
|
9.89
|
10.50
|
12.71
|
7.35
|
|||||
|
ROA (%)
|
7.01
|
6.13
|
5.00
|
5.11
|
6.33
|
3.77
|
|||||
|
EBIT Margin (%)
|
49.83
|
60.63
|
64.44
|
70.21
|
75.37
|
53.82
|
|||||
|
Net Margin (%)
|
38.92
|
44.88
|
43.38
|
45.49
|
57.11
|
35.96
|
|||||
|
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 (%)
|
59.89
|
0.25
|
0.06
|
0.13
|
0.13
|
-0.03
|
|||||
|
EBIT Growth (%)
|
40.46
|
17.86
|
-2.35
|
4.89
|
57.92
|
-33.32
|
|||||
|
Net Profit Growth (%)
|
68.32
|
29.58
|
1.45
|
-10.29
|
79.06
|
-41.38
|
|||||
|
EPS Growth (%)
|
52.83
|
0.27
|
-0.06
|
-0.13
|
0.72
|
-0.41
|
|||||
|
Book Value Growth (%)
|
16.83
|
--
|
--
|
--
|
--
|
--
|
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
|
14.72
|
13.57
|
17.28
|
15.05
|
14.48
|
23.94
|
|||||
|
Price / Book Value
|
1.77
|
1.49
|
1.64
|
1.53
|
1.75
|
1.80
|
|||||
|
Dividend Yield (%)
|
5.44
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.22
|
6.23
|
7.71
|
7.01
|
12.90
|
12.58
|
|||||
|
Close Price ($)
|
38.45
|
34.38
|
34.55
|
32.12
|
35.53
|
34.14
|
|||||
|
High Price ($)
|
40.80
|
37.25
|
39.89
|
38.94
|
45.49
|
44.73
|
|||||
|
Low Price ($)
|
33.64
|
31.70
|
30.30
|
30.50
|
32.23
|
31.36
|
|||||
|
Market Cap ($ Cr)
|
2,221.45
|
--
|
--
|
--
|
--
|
--
|
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
|
0.45
|
0.79
|
0.71
|
1.01
|
0.93
|
1.66
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.05
|
0.15
|
0.34
|
0.06
|
0.84
|
|||||
|
Current Ratio
|
0.41
|
1.63
|
4.29
|
2.42
|
16.21
|
12.06
|
|||||
|
Quick Ratio
|
0.41
|
--
|
4.29
|
2.37
|
15.93
|
12.06
|
|||||
|
Interest Coverage
|
4.37
|
4.51
|
3.35
|
2.95
|
4.20
|
3.05
|
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 (%)
|
13.47
|
26.41
|
382.65
|
410.65
|
338.99
|
280.99
|
|||||
|
Asset Turnover
|
0.18
|
0.14
|
0.12
|
0.11
|
0.11
|
0.10
|
|||||
|
Receivable days
|
--
|
606.12
|
1,403.72
|
1,299.69
|
1,074.14
|
899.90
|
|||||
|
Inventory Days
|
--
|
3.74
|
269.22
|
400.53
|
126.30
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,044.41
|
883.54
|
845.70
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
655.80
|
316.91
|
54.20
|