Market cap
$1,129 Mln
Revenue (TTM)
$302 Mln
P/E Ratio
33.5
P/B Ratio
7.3
Div. Yield
7.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
302.20
|
291.57
|
268.85
|
257.21
|
245.86
|
239.23
|
|||||
|
Cost of Revenue
|
77.86
|
202.05
|
72.06
|
67.14
|
64.52
|
61.63
|
|||||
|
Gross Profit
|
224.35
|
89.52
|
196.79
|
190.07
|
181.34
|
177.60
|
|||||
|
Operating Expenses
|
95.42
|
-30.13
|
75.57
|
23.46
|
115.95
|
20.25
|
|||||
|
Operating Profit (EBIT)
|
128.92
|
119.65
|
121.22
|
166.61
|
65.39
|
107.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.65
|
--
|
|||||
|
Profit before Tax
|
42.27
|
49.22
|
67.70
|
69.03
|
65.39
|
61.65
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
16.34
|
-28.74
|
58.68
|
|||||
|
Profit after Tax (Net Income)
|
34.86
|
37.51
|
50.65
|
52.69
|
50.19
|
2.97
|
|||||
|
Minority Interest
|
-10.92
|
-11.71
|
-17.05
|
-15.61
|
15.20
|
13.26
|
|||||
|
Consolidated Profit
|
11.40
|
26.32
|
39.46
|
41.50
|
39.00
|
37.20
|
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
|
295.91
|
307.82
|
335.75
|
348.39
|
521.80
|
405.05
|
|||||
|
Minority Interest
|
-10.92
|
--
|
--
|
--
|
121.32
|
125.44
|
|||||
|
Non-Current Liabilities
|
1,639.15
|
1,479.96
|
1,369.16
|
1,135.03
|
1,084.13
|
1,065.88
|
|||||
|
Current Liabilities
|
50.76
|
205.46
|
256.12
|
354.67
|
227.37
|
150.40
|
|||||
|
Total Liabilities
|
2,210.23
|
2,162.68
|
2,126.40
|
1,994.14
|
1,833.30
|
1,746.76
|
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
|
2,090.80
|
2,093.14
|
2,065.16
|
1,929.70
|
1,763.70
|
1,673.51
|
|||||
|
Current Assets
|
68.67
|
69.54
|
61.25
|
64.44
|
69.60
|
73.25
|
|||||
|
Total Assets
|
2,311.69
|
2,162.68
|
2,126.40
|
1,994.14
|
1,833.30
|
1,746.76
|
|||||
|
Total Debt*
|
1,604.14
|
1,601.80
|
1,532.62
|
1,387.00
|
1,285.46
|
1,143.86
|
|||||
|
Net Current Assets
|
-83.55
|
-135.92
|
-194.87
|
-290.24
|
-157.77
|
-176.38
|
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
|
--
|
99.80
|
121.22
|
117.73
|
121.15
|
118.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-95.81
|
-188.73
|
-203.68
|
-116.89
|
-55.87
|
|||||
|
Cash from Financing Activities
|
--
|
-5.54
|
69.40
|
81.08
|
-5.58
|
-74.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1.32
|
-12.26
|
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 ($)
|
1.44
|
1.55
|
2.08
|
2.19
|
2.09
|
0.12
|
|||||
|
Cash EPS ($)
|
0.97
|
3.98
|
4.16
|
4.19
|
4.13
|
2.24
|
|||||
|
Adjusted Book Value ($)
|
4.48
|
12.71
|
13.82
|
14.47
|
21.73
|
17.03
|
|||||
|
Dividend per Share ($)
|
7.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.12
|
4.99
|
4.89
|
5.05
|
4.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.12
|
4.99
|
4.89
|
5.84
|
4.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.99
|
2.81
|
2.97
|
2.99
|
0.19
|
|||||
|
ROE (%)
|
7.93
|
11.66
|
14.81
|
12.11
|
10.83
|
0.77
|
|||||
|
ROA (%)
|
1.48
|
1.75
|
2.46
|
2.75
|
2.80
|
0.17
|
|||||
|
EBIT Margin (%)
|
39.11
|
41.08
|
45.16
|
45.95
|
43.69
|
44.76
|
|||||
|
Net Margin (%)
|
11.54
|
12.87
|
18.84
|
20.49
|
20.47
|
1.24
|
|||||
|
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 (%)
|
8.74
|
0.08
|
0.05
|
0.05
|
0.03
|
0.06
|
|||||
|
EBIT Growth (%)
|
0.82
|
-1.34
|
2.72
|
10.02
|
0.32
|
12.23
|
|||||
|
Net Profit Growth (%)
|
-17.99
|
-25.94
|
-3.87
|
4.97
|
1,592.88
|
-92.66
|
|||||
|
EPS Growth (%)
|
-19.13
|
-0.26
|
-0.05
|
0.05
|
15.77
|
-0.93
|
|||||
|
Book Value Growth (%)
|
-8.21
|
--
|
--
|
--
|
--
|
--
|
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
|
33.53
|
20.36
|
18.62
|
17.95
|
19.46
|
425.36
|
|||||
|
Price / Book Value
|
7.27
|
2.48
|
2.81
|
2.71
|
1.87
|
3.11
|
|||||
|
Dividend Yield (%)
|
7.26
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.28
|
13.20
|
14.34
|
13.93
|
14.36
|
15.19
|
|||||
|
Close Price ($)
|
37.39
|
31.53
|
38.80
|
39.27
|
40.68
|
53.02
|
|||||
|
High Price ($)
|
38.42
|
38.89
|
42.39
|
43.95
|
56.22
|
54.46
|
|||||
|
Low Price ($)
|
29.27
|
29.27
|
34.87
|
32.13
|
36.21
|
29.65
|
|||||
|
Market Cap ($ Cr)
|
1,129.39
|
--
|
--
|
--
|
--
|
--
|
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
|
5.13
|
5.20
|
4.56
|
3.98
|
2.46
|
2.82
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.47
|
0.56
|
0.79
|
0.31
|
0.25
|
|||||
|
Current Ratio
|
1.35
|
0.34
|
0.24
|
0.18
|
0.31
|
0.49
|
|||||
|
Quick Ratio
|
1.35
|
--
|
--
|
0.19
|
0.32
|
--
|
|||||
|
Interest Coverage
|
1.55
|
1.70
|
2.26
|
2.50
|
2.44
|
2.36
|
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 (%)
|
20.78
|
20.85
|
18.95
|
21.78
|
22.91
|
24.52
|
|||||
|
Asset Turnover
|
0.13
|
0.14
|
0.13
|
0.13
|
0.14
|
0.14
|
|||||
|
Receivable days
|
--
|
69.99
|
72.67
|
79.78
|
85.41
|
94.34
|
|||||
|
Inventory Days
|
--
|
--
|
-13.90
|
-18.24
|
-22.43
|
--
|
|||||
|
Payable days
|
--
|
74.82
|
261.50
|
272.01
|
193.99
|
148.00
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-202.73
|
-210.47
|
-131.01
|
--
|