Market cap
$3,586 Mln
Revenue (TTM)
$348 Mln
P/E Ratio
61.4
P/B Ratio
1.9
Div. Yield
4.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
347.70
|
350.23
|
358.46
|
340.50
|
321.25
|
344.00
|
|||||
|
Cost of Revenue
|
405.71
|
457.63
|
253.38
|
241.92
|
235.44
|
224.46
|
|||||
|
Gross Profit
|
-58.01
|
-107.40
|
105.08
|
98.59
|
85.81
|
119.54
|
|||||
|
Operating Expenses
|
-109.63
|
-156.56
|
39.98
|
36.30
|
38.81
|
35.46
|
|||||
|
Operating Profit (EBIT)
|
51.62
|
49.17
|
65.10
|
62.28
|
47.00
|
84.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
75.92
|
354.55
|
|||||
|
Profit before Tax
|
74.93
|
118.31
|
42.71
|
36.63
|
117.35
|
386.38
|
|||||
|
Provision for Tax
|
1.74
|
0.70
|
-0.13
|
0.70
|
1.10
|
1.29
|
|||||
|
Profit after Tax (Net Income)
|
64.78
|
113.16
|
44.53
|
30.38
|
113.78
|
382.65
|
|||||
|
Minority Interest
|
-5.89
|
-4.45
|
1.70
|
-2.39
|
2.46
|
2.44
|
|||||
|
Consolidated Profit
|
61.74
|
106.47
|
37.92
|
23.86
|
107.31
|
375.85
|
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
|
1,947.91
|
2,036.68
|
2,098.29
|
2,232.09
|
2,391.00
|
2,323.23
|
|||||
|
Minority Interest
|
-5.89
|
--
|
--
|
--
|
38.27
|
32.37
|
|||||
|
Non-Current Liabilities
|
1,500.95
|
1,485.61
|
1,587.12
|
1,791.06
|
1,513.17
|
1,526.16
|
|||||
|
Current Liabilities
|
2.46
|
3.03
|
135.41
|
136.26
|
149.68
|
156.17
|
|||||
|
Total Liabilities
|
3,466.40
|
3,537.02
|
3,843.31
|
4,192.78
|
4,053.85
|
4,005.56
|
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
|
343.60
|
314.56
|
3,653.43
|
3,768.26
|
3,858.49
|
3,665.14
|
|||||
|
Current Assets
|
104.88
|
258.48
|
189.88
|
424.52
|
195.36
|
340.42
|
|||||
|
Total Assets
|
3,596.59
|
3,537.02
|
3,843.31
|
4,192.78
|
4,053.85
|
4,005.56
|
|||||
|
Total Debt*
|
1,377.20
|
1,369.67
|
1,459.23
|
1,663.27
|
2,574.57
|
1,542.97
|
|||||
|
Net Current Assets
|
-27.77
|
130.63
|
54.48
|
288.26
|
45.69
|
184.25
|
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
|
--
|
188.72
|
211.19
|
209.45
|
194.27
|
220.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
298.21
|
86.40
|
-183.45
|
-236.92
|
-337.76
|
|||||
|
Cash from Financing Activities
|
--
|
-418.34
|
-394.98
|
118.96
|
-93.87
|
129.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-136.52
|
11.69
|
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 ($)
|
1.10
|
1.92
|
0.76
|
0.10
|
0.41
|
1.31
|
|||||
|
Cash EPS ($)
|
0.99
|
5.40
|
4.20
|
0.76
|
1.09
|
1.93
|
|||||
|
Adjusted Book Value ($)
|
31.45
|
34.64
|
35.96
|
7.67
|
8.66
|
7.93
|
|||||
|
Dividend per Share ($)
|
4.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.21
|
3.62
|
0.72
|
0.70
|
0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.79
|
3.31
|
0.66
|
0.59
|
0.70
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.25
|
1.20
|
0.69
|
2.58
|
10.57
|
|||||
|
ROE (%)
|
2.96
|
5.47
|
2.06
|
1.31
|
4.83
|
17.74
|
|||||
|
ROA (%)
|
1.74
|
3.07
|
1.11
|
0.74
|
2.82
|
10.21
|
|||||
|
EBIT Margin (%)
|
37.69
|
50.64
|
30.46
|
23.98
|
50.67
|
125.90
|
|||||
|
Net Margin (%)
|
18.63
|
32.31
|
12.42
|
8.92
|
28.65
|
54.78
|
|||||
|
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 (%)
|
-4.21
|
-0.02
|
0.05
|
0.06
|
-0.07
|
0.04
|
|||||
|
EBIT Growth (%)
|
-12.56
|
62.44
|
33.72
|
-49.84
|
-62.42
|
348.47
|
|||||
|
Net Profit Growth (%)
|
-34.44
|
154.10
|
46.58
|
-73.30
|
-70.26
|
108.75
|
|||||
|
EPS Growth (%)
|
-26.27
|
1.52
|
6.32
|
-0.75
|
-0.68
|
1.03
|
|||||
|
Book Value Growth (%)
|
-5.08
|
--
|
--
|
--
|
--
|
--
|
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
|
61.43
|
25.76
|
10.64
|
95.07
|
24.32
|
11.95
|
|||||
|
Price / Book Value
|
1.93
|
1.43
|
0.23
|
1.29
|
1.16
|
1.97
|
|||||
|
Dividend Yield (%)
|
4.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
36.78
|
11.00
|
6.06
|
15.51
|
15.23
|
9.59
|
|||||
|
Close Price ($)
|
53.88
|
49.58
|
40.60
|
49.60
|
50.10
|
78.10
|
|||||
|
High Price ($)
|
240.75
|
240.75
|
52.83
|
59.60
|
80.53
|
78.73
|
|||||
|
Low Price ($)
|
38.20
|
34.25
|
40.20
|
38.75
|
44.05
|
49.90
|
|||||
|
Market Cap ($ Cr)
|
3,585.78
|
--
|
--
|
--
|
--
|
--
|
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
|
0.64
|
0.67
|
0.70
|
0.75
|
1.08
|
0.66
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
0.00
|
0.02
|
0.45
|
0.02
|
|||||
|
Current Ratio
|
42.58
|
85.31
|
1.40
|
3.12
|
1.31
|
2.18
|
|||||
|
Quick Ratio
|
42.58
|
--
|
--
|
0.00
|
1.41
|
0.00
|
|||||
|
Interest Coverage
|
2.34
|
3.00
|
1.64
|
1.76
|
3.58
|
9.27
|
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 (%)
|
24.99
|
25.15
|
24.50
|
25.18
|
23.17
|
19.42
|
|||||
|
Asset Turnover
|
0.09
|
0.09
|
0.09
|
0.08
|
0.08
|
0.09
|
|||||
|
Receivable days
|
--
|
91.72
|
88.42
|
85.91
|
80.29
|
72.56
|
|||||
|
Inventory Days
|
--
|
--
|
612.27
|
308.32
|
251.48
|
493.83
|
|||||
|
Payable days
|
--
|
44.54
|
82.91
|
99.83
|
117.80
|
108.06
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
617.78
|
294.39
|
213.97
|
458.33
|