Market cap
$2,184 Mln
Revenue (TTM)
$1,951 Mln
P/E Ratio
12.9
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,950.63
|
1,913.85
|
2,012.92
|
1,994.64
|
1,972.02
|
1,911.19
|
|||||
|
Cost of Revenue
|
1,444.49
|
1,441.97
|
1,558.58
|
1,573.08
|
1,504.99
|
1,397.95
|
|||||
|
Gross Profit
|
506.14
|
471.88
|
454.34
|
421.57
|
467.03
|
513.24
|
|||||
|
Operating Expenses
|
279.91
|
240.79
|
523.06
|
414.24
|
294.35
|
310.32
|
|||||
|
Operating Profit (EBIT)
|
226.23
|
231.09
|
-68.71
|
7.32
|
172.69
|
202.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-56.67
|
15.56
|
|||||
|
Profit before Tax
|
226.22
|
216.43
|
-101.34
|
-48.36
|
81.37
|
135.23
|
|||||
|
Provision for Tax
|
51.41
|
51.04
|
-2.27
|
12.05
|
18.81
|
27.24
|
|||||
|
Profit after Tax (Net Income)
|
174.81
|
165.39
|
-99.07
|
-60.41
|
66.34
|
130.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.00
|
0.03
|
|||||
|
Consolidated Profit
|
105.39
|
165.39
|
-99.07
|
-60.41
|
66.34
|
130.96
|
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
|
880.98
|
865.85
|
764.94
|
849.06
|
891.63
|
896.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.21
|
|||||
|
Non-Current Liabilities
|
747.79
|
921.93
|
953.65
|
981.80
|
1,029.27
|
1,398.49
|
|||||
|
Current Liabilities
|
501.58
|
458.91
|
434.11
|
388.95
|
426.98
|
427.37
|
|||||
|
Total Liabilities
|
2,631.92
|
2,246.70
|
2,152.70
|
2,219.81
|
2,347.89
|
2,722.55
|
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
|
1,470.20
|
1,483.18
|
1,513.09
|
1,736.36
|
1,919.90
|
1,881.98
|
|||||
|
Current Assets
|
660.14
|
763.51
|
639.61
|
483.45
|
427.99
|
840.56
|
|||||
|
Total Assets
|
2,631.92
|
2,246.70
|
2,152.70
|
2,219.81
|
2,347.89
|
2,722.55
|
|||||
|
Total Debt*
|
619.96
|
660.30
|
662.31
|
701.65
|
717.08
|
1,065.83
|
|||||
|
Net Current Assets
|
158.56
|
304.60
|
205.50
|
94.51
|
1.01
|
413.20
|
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
|
--
|
271.09
|
206.57
|
137.33
|
166.94
|
76.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-18.30
|
-35.41
|
-48.18
|
-56.95
|
-53.07
|
|||||
|
Cash from Financing Activities
|
--
|
-107.49
|
-14.49
|
-25.72
|
-487.55
|
-760.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-377.57
|
-736.45
|
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 ($)
|
2.08
|
1.96
|
-1.15
|
-0.72
|
0.80
|
1.52
|
|||||
|
Cash EPS ($)
|
--
|
2.22
|
-0.78
|
-0.29
|
1.23
|
1.89
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.26
|
8.91
|
10.11
|
10.75
|
10.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.21
|
2.41
|
1.63
|
2.01
|
0.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.99
|
2.15
|
1.24
|
1.65
|
0.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.20
|
-6.65
|
-3.82
|
3.72
|
5.80
|
|||||
|
ROE (%)
|
20.01
|
20.28
|
-12.28
|
-6.94
|
7.42
|
15.93
|
|||||
|
ROA (%)
|
6.89
|
7.52
|
-4.53
|
-2.65
|
2.62
|
4.31
|
|||||
|
EBIT Margin (%)
|
12.51
|
13.19
|
-3.01
|
-0.32
|
6.14
|
10.67
|
|||||
|
Net Margin (%)
|
8.96
|
8.64
|
-4.92
|
-3.03
|
3.46
|
6.80
|
|||||
|
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 (%)
|
0.51
|
-0.05
|
0.01
|
0.01
|
0.03
|
0.10
|
|||||
|
EBIT Growth (%)
|
35.72
|
516.51
|
-864.32
|
-105.19
|
-40.64
|
73.38
|
|||||
|
Net Profit Growth (%)
|
59.03
|
266.94
|
-64.00
|
-191.07
|
-49.35
|
116.44
|
|||||
|
EPS Growth (%)
|
62.82
|
2.70
|
-0.60
|
-1.90
|
-0.47
|
1.16
|
|||||
|
Book Value Growth (%)
|
12.73
|
--
|
--
|
--
|
--
|
--
|
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
|
12.86
|
10.92
|
-11.37
|
-12.93
|
18.58
|
17.96
|
|||||
|
Price / Book Value
|
2.44
|
2.09
|
1.47
|
0.92
|
1.38
|
2.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.35
|
7.17
|
-50.77
|
43.67
|
11.78
|
12.41
|
|||||
|
Close Price ($)
|
25.33
|
21.39
|
13.12
|
9.30
|
14.86
|
27.21
|
|||||
|
High Price ($)
|
25.40
|
24.99
|
16.41
|
17.30
|
28.02
|
35.67
|
|||||
|
Low Price ($)
|
11.84
|
11.84
|
6.62
|
8.18
|
14.40
|
20.27
|
|||||
|
Market Cap ($ Cr)
|
2,184.09
|
--
|
--
|
--
|
--
|
--
|
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
|
0.76
|
0.87
|
0.83
|
0.80
|
1.19
|
|||||
|
Short term debt to equity ratio
|
0.23
|
0.04
|
0.04
|
0.04
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
1.32
|
1.66
|
1.47
|
1.24
|
1.00
|
1.97
|
|||||
|
Quick Ratio
|
1.32
|
--
|
--
|
1.21
|
1.00
|
1.97
|
|||||
|
Interest Coverage
|
9.01
|
7.02
|
-1.49
|
-0.15
|
3.05
|
2.97
|
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 (%)
|
12.25
|
12.66
|
13.54
|
14.03
|
15.05
|
16.54
|
|||||
|
Asset Turnover
|
0.77
|
0.87
|
0.92
|
0.87
|
0.78
|
0.63
|
|||||
|
Receivable days
|
--
|
49.13
|
50.12
|
52.80
|
56.75
|
53.32
|
|||||
|
Inventory Days
|
--
|
--
|
3.17
|
1.57
|
--
|
--
|
|||||
|
Payable days
|
--
|
10.59
|
9.49
|
7.71
|
8.31
|
12.60
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
43.80
|
46.65
|
48.44
|
40.72
|