Market cap
$2,904 Mln
Revenue (TTM)
$404 Mln
P/E Ratio
56.9
P/B Ratio
1.2
Div. Yield
4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
404.19
|
410.76
|
359.69
|
338.69
|
326.29
|
292.50
|
|||||
|
Cost of Revenue
|
201.76
|
203.24
|
112.05
|
108.48
|
101.93
|
98.87
|
|||||
|
Gross Profit
|
202.42
|
207.51
|
247.64
|
230.22
|
224.36
|
193.62
|
|||||
|
Operating Expenses
|
134.01
|
158.09
|
181.98
|
181.14
|
156.13
|
162.97
|
|||||
|
Operating Profit (EBIT)
|
68.41
|
49.43
|
65.66
|
49.08
|
68.23
|
30.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-18.27
|
14.40
|
|||||
|
Profit before Tax
|
154.78
|
-39.60
|
8.35
|
-1.45
|
-65.24
|
26.12
|
|||||
|
Provision for Tax
|
0.25
|
0.41
|
0.21
|
0.30
|
0.01
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
54.84
|
13.58
|
21.65
|
19.87
|
-35.45
|
23.55
|
|||||
|
Minority Interest
|
-99.69
|
56.91
|
13.51
|
20.68
|
29.81
|
-1.96
|
|||||
|
Consolidated Profit
|
9.33
|
12.22
|
20.46
|
18.90
|
-36.25
|
22.52
|
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
|
2,336.70
|
2,225.65
|
2,065.67
|
1,636.92
|
2,248.86
|
2,149.57
|
|||||
|
Minority Interest
|
-99.69
|
--
|
--
|
--
|
489.36
|
628.32
|
|||||
|
Non-Current Liabilities
|
1,771.29
|
1,950.62
|
1,676.21
|
1,822.00
|
1,660.04
|
1,738.31
|
|||||
|
Current Liabilities
|
165.32
|
257.11
|
162.72
|
335.60
|
393.68
|
373.72
|
|||||
|
Total Liabilities
|
4,782.83
|
4,837.15
|
4,371.20
|
4,291.15
|
4,302.58
|
4,261.60
|
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
|
346.55
|
4,518.89
|
4,066.11
|
4,000.19
|
4,085.90
|
3,972.58
|
|||||
|
Current Assets
|
242.89
|
318.26
|
305.10
|
290.97
|
216.69
|
289.02
|
|||||
|
Total Assets
|
4,752.59
|
4,837.15
|
4,371.20
|
4,291.15
|
4,302.58
|
4,261.60
|
|||||
|
Total Debt*
|
1,776.55
|
1,920.99
|
1,596.56
|
1,934.46
|
1,961.35
|
1,925.37
|
|||||
|
Net Current Assets
|
107.81
|
61.15
|
142.37
|
-44.63
|
-176.99
|
-84.70
|
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
|
--
|
166.98
|
140.45
|
155.76
|
133.21
|
104.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-450.46
|
-170.66
|
-208.54
|
-124.17
|
-198.54
|
|||||
|
Cash from Financing Activities
|
--
|
300.67
|
44.62
|
45.85
|
-4.38
|
91.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.66
|
-2.24
|
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 ($)
|
0.42
|
0.10
|
0.18
|
0.21
|
-0.37
|
0.26
|
|||||
|
Cash EPS ($)
|
--
|
1.30
|
1.35
|
1.62
|
1.06
|
1.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.98
|
17.40
|
17.17
|
23.66
|
24.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.27
|
1.18
|
1.63
|
1.40
|
1.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.27
|
0.51
|
0.90
|
1.40
|
1.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.35
|
0.60
|
0.51
|
-0.86
|
0.64
|
|||||
|
ROE (%)
|
-1.97
|
0.63
|
1.17
|
1.02
|
-1.61
|
1.31
|
|||||
|
ROA (%)
|
1.11
|
0.29
|
0.50
|
0.46
|
-0.83
|
0.56
|
|||||
|
EBIT Margin (%)
|
60.72
|
13.56
|
28.05
|
27.11
|
4.59
|
32.20
|
|||||
|
Net Margin (%)
|
13.57
|
3.31
|
6.02
|
5.87
|
-11.51
|
7.67
|
|||||
|
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 (%)
|
4.69
|
0.14
|
0.06
|
0.04
|
0.12
|
0.17
|
|||||
|
EBIT Growth (%)
|
234.90
|
-44.79
|
9.92
|
513.26
|
-84.10
|
2,130.48
|
|||||
|
Net Profit Growth (%)
|
-174.50
|
-37.27
|
8.94
|
156.07
|
-250.52
|
362.34
|
|||||
|
EPS Growth (%)
|
134.61
|
-0.43
|
-0.13
|
1.56
|
-2.41
|
3.55
|
|||||
|
Book Value Growth (%)
|
-6.64
|
--
|
--
|
--
|
--
|
--
|
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
|
56.91
|
198.25
|
132.52
|
81.53
|
-38.49
|
82.46
|
|||||
|
Price / Book Value
|
1.18
|
1.21
|
1.39
|
0.99
|
0.61
|
0.90
|
|||||
|
Dividend Yield (%)
|
3.98
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.07
|
21.46
|
18.49
|
15.38
|
21.56
|
17.69
|
|||||
|
Close Price ($)
|
20.91
|
20.54
|
24.16
|
16.99
|
14.35
|
21.83
|
|||||
|
High Price ($)
|
22.90
|
24.95
|
26.29
|
17.37
|
22.64
|
23.33
|
|||||
|
Low Price ($)
|
18.04
|
16.98
|
16.10
|
12.37
|
12.28
|
13.48
|
|||||
|
Market Cap ($ Cr)
|
2,904.25
|
--
|
--
|
--
|
--
|
--
|
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
|
0.68
|
0.86
|
0.77
|
1.18
|
0.87
|
0.90
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.04
|
0.01
|
0.13
|
0.07
|
0.05
|
|||||
|
Current Ratio
|
1.47
|
1.24
|
1.87
|
0.87
|
0.55
|
0.77
|
|||||
|
Quick Ratio
|
1.47
|
0.59
|
1.08
|
0.97
|
0.59
|
0.23
|
|||||
|
Interest Coverage
|
2.71
|
0.58
|
1.09
|
0.98
|
0.19
|
1.38
|
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 (%)
|
55.50
|
58.00
|
62.03
|
60.69
|
53.15
|
67.53
|
|||||
|
Asset Turnover
|
0.08
|
0.09
|
0.08
|
0.08
|
0.08
|
0.07
|
|||||
|
Receivable days
|
--
|
205.12
|
217.64
|
204.34
|
207.60
|
226.98
|
|||||
|
Inventory Days
|
--
|
266.57
|
155.12
|
-87.45
|
333.76
|
832.98
|
|||||
|
Payable days
|
--
|
140.62
|
211.52
|
434.22
|
775.65
|
533.46
|
|||||
|
Cash Conversion Cycle
|
--
|
331.08
|
161.24
|
-317.32
|
-234.29
|
526.50
|