Market cap
$842 Mln
Revenue (TTM)
$333 Mln
P/E Ratio
31.3
P/B Ratio
1.4
Div. Yield
2.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
332.73
|
327.86
|
338.29
|
243.26
|
224.58
|
235.79
|
|||||
|
Cost of Revenue
|
93.00
|
107.69
|
132.68
|
79.10
|
15.85
|
2.06
|
|||||
|
Gross Profit
|
239.72
|
220.16
|
205.61
|
164.16
|
208.77
|
233.74
|
|||||
|
Operating Expenses
|
205.24
|
197.57
|
182.45
|
148.31
|
156.55
|
164.66
|
|||||
|
Operating Profit (EBIT)
|
34.49
|
22.59
|
23.16
|
15.85
|
52.18
|
69.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
36.20
|
22.59
|
23.16
|
15.85
|
52.18
|
69.08
|
|||||
|
Provision for Tax
|
8.50
|
5.15
|
5.38
|
4.16
|
12.18
|
16.40
|
|||||
|
Profit after Tax (Net Income)
|
27.71
|
17.44
|
17.78
|
11.70
|
40.01
|
52.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
40.01
|
52.68
|
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
|
583.14
|
564.93
|
495.41
|
369.13
|
356.87
|
359.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,360.58
|
3,441.70
|
148.89
|
128.81
|
64.75
|
63.21
|
|||||
|
Current Liabilities
|
345.00
|
308.80
|
4,617.37
|
3,409.78
|
3,358.02
|
2,970.08
|
|||||
|
Total Liabilities
|
5,633.72
|
5,230.08
|
5,261.67
|
3,907.71
|
3,779.64
|
3,392.69
|
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
|
251.97
|
250.38
|
4,545.02
|
3,228.04
|
2,949.25
|
2,259.14
|
|||||
|
Current Assets
|
129.23
|
88.93
|
716.66
|
679.68
|
830.39
|
1,133.55
|
|||||
|
Total Assets
|
5,417.94
|
5,230.08
|
5,261.67
|
3,907.71
|
3,779.64
|
3,392.69
|
|||||
|
Total Debt*
|
446.99
|
440.55
|
317.02
|
378.88
|
442.83
|
63.21
|
|||||
|
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
|
--
|
67.53
|
28.96
|
28.98
|
102.97
|
149.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
76.55
|
-330.03
|
-51.99
|
-292.62
|
-416.94
|
|||||
|
Cash from Financing Activities
|
--
|
-138.13
|
232.42
|
94.76
|
5.59
|
337.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-184.07
|
69.35
|
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 ($)
|
1.08
|
0.69
|
0.71
|
0.58
|
1.98
|
3.01
|
|||||
|
Cash EPS ($)
|
--
|
1.37
|
1.30
|
1.10
|
2.21
|
3.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.24
|
19.70
|
18.46
|
17.64
|
20.56
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.66
|
1.15
|
1.45
|
5.09
|
8.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.32
|
0.66
|
1.29
|
5.00
|
8.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.92
|
2.28
|
1.51
|
6.55
|
12.86
|
|||||
|
ROE (%)
|
4.83
|
3.29
|
4.11
|
3.22
|
11.17
|
15.28
|
|||||
|
ROA (%)
|
0.49
|
0.33
|
0.39
|
0.30
|
1.12
|
1.64
|
|||||
|
EBIT Margin (%)
|
12.10
|
6.89
|
6.85
|
6.52
|
23.23
|
29.30
|
|||||
|
Net Margin (%)
|
8.33
|
5.32
|
5.26
|
4.81
|
17.81
|
22.34
|
|||||
|
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 (%)
|
-10.82
|
-0.03
|
0.39
|
0.08
|
-0.05
|
-0.02
|
|||||
|
EBIT Growth (%)
|
-20.15
|
-2.45
|
46.08
|
-69.62
|
-24.46
|
18.04
|
|||||
|
Net Profit Growth (%)
|
-28.42
|
-1.92
|
52.02
|
-70.76
|
-24.06
|
17.92
|
|||||
|
EPS Growth (%)
|
-30.83
|
-0.03
|
0.21
|
-0.70
|
-0.34
|
0.18
|
|||||
|
Book Value Growth (%)
|
10.47
|
--
|
--
|
--
|
--
|
--
|
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
|
31.29
|
32.80
|
27.21
|
38.28
|
11.81
|
9.72
|
|||||
|
Price / Book Value
|
1.43
|
1.01
|
0.98
|
1.21
|
1.32
|
1.42
|
|||||
|
Dividend Yield (%)
|
2.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
23.66
|
3.90
|
8.62
|
2.31
|
-6.69
|
|||||
|
Close Price ($)
|
31.10
|
22.52
|
19.24
|
22.39
|
23.35
|
29.28
|
|||||
|
High Price ($)
|
31.13
|
24.33
|
25.85
|
23.78
|
30.49
|
38.31
|
|||||
|
Low Price ($)
|
20.26
|
15.78
|
18.09
|
13.11
|
20.20
|
24.06
|
|||||
|
Market Cap ($ Cr)
|
842.30
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.78
|
0.64
|
1.03
|
1.24
|
0.18
|
|||||
|
Short term debt to equity ratio
|
0.59
|
0.55
|
0.48
|
0.85
|
1.06
|
0.01
|
|||||
|
Current Ratio
|
0.37
|
0.29
|
0.16
|
0.20
|
0.25
|
0.38
|
|||||
|
Quick Ratio
|
0.37
|
--
|
--
|
0.17
|
0.27
|
0.48
|
|||||
|
Interest Coverage
|
1.37
|
0.21
|
0.20
|
0.21
|
3.29
|
12.43
|
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 (%)
|
6.07
|
6.63
|
16.65
|
23.55
|
21.40
|
13.69
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.07
|
0.06
|
0.06
|
0.07
|
|||||
|
Receivable days
|
--
|
43.48
|
61.32
|
79.08
|
65.31
|
43.43
|
|||||
|
Inventory Days
|
--
|
--
|
293.98
|
66.66
|
-4,133.50
|
-42,805.06
|
|||||
|
Payable days
|
--
|
--
|
--
|
297.63
|
34,397.84
|
263,161.92
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-151.89
|
-38,466.03
|
-305,923.55
|