Market cap
$1,402 Mln
Revenue (TTM)
$1,402 Mln
P/E Ratio
23.4
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,401.80
|
1,135.50
|
1,308.76
|
1,377.74
|
1,389.97
|
1,339.78
|
|||||
|
Cost of Revenue
|
1,051.20
|
830.31
|
948.42
|
1,015.77
|
1,071.27
|
1,049.77
|
|||||
|
Gross Profit
|
350.60
|
305.19
|
360.34
|
361.97
|
318.69
|
290.01
|
|||||
|
Operating Expenses
|
237.51
|
182.44
|
217.32
|
211.24
|
188.59
|
193.02
|
|||||
|
Operating Profit (EBIT)
|
113.10
|
122.75
|
143.02
|
150.73
|
130.10
|
96.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
81.56
|
126.58
|
173.93
|
148.99
|
111.49
|
99.56
|
|||||
|
Provision for Tax
|
19.28
|
29.02
|
36.59
|
38.46
|
29.08
|
25.05
|
|||||
|
Profit after Tax (Net Income)
|
-8.85
|
97.56
|
137.34
|
110.53
|
82.41
|
75.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
82.41
|
75.63
|
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
|
890.75
|
950.40
|
1,048.03
|
915.00
|
822.10
|
825.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,406.56
|
77.18
|
116.51
|
115.88
|
173.19
|
102.65
|
|||||
|
Current Liabilities
|
488.98
|
366.02
|
254.86
|
225.58
|
215.32
|
286.99
|
|||||
|
Total Liabilities
|
3,275.26
|
1,393.60
|
1,419.41
|
1,256.45
|
1,210.61
|
1,214.90
|
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
|
2,073.84
|
764.72
|
768.08
|
794.20
|
786.68
|
767.93
|
|||||
|
Current Assets
|
712.44
|
628.89
|
651.33
|
462.25
|
423.94
|
446.97
|
|||||
|
Total Assets
|
3,275.26
|
1,393.60
|
1,419.41
|
1,256.45
|
1,210.61
|
1,214.90
|
|||||
|
Total Debt*
|
1,369.28
|
103.88
|
46.60
|
46.27
|
116.42
|
42.41
|
|||||
|
Net Current Assets
|
223.47
|
262.86
|
396.47
|
236.67
|
208.62
|
159.98
|
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
|
--
|
167.00
|
174.26
|
218.48
|
102.69
|
23.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-257.40
|
8.54
|
-15.72
|
-71.68
|
24.54
|
|||||
|
Cash from Financing Activities
|
--
|
-63.67
|
-12.19
|
-120.33
|
-25.01
|
-66.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
6.00
|
-19.21
|
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 ($)
|
-0.32
|
3.25
|
4.46
|
3.60
|
2.64
|
2.29
|
|||||
|
Cash EPS ($)
|
--
|
4.25
|
5.35
|
4.49
|
3.47
|
3.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
31.70
|
34.06
|
29.78
|
26.30
|
24.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.57
|
5.66
|
7.11
|
3.29
|
0.70
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.03
|
5.02
|
6.66
|
2.64
|
0.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.08
|
13.36
|
11.64
|
9.12
|
8.78
|
|||||
|
ROE (%)
|
-0.96
|
9.76
|
13.99
|
12.73
|
10.00
|
9.64
|
|||||
|
ROA (%)
|
-0.35
|
6.94
|
10.27
|
8.96
|
6.79
|
6.23
|
|||||
|
EBIT Margin (%)
|
8.40
|
11.15
|
11.79
|
11.03
|
8.31
|
7.55
|
|||||
|
Net Margin (%)
|
-0.63
|
8.59
|
10.49
|
8.02
|
5.93
|
5.64
|
|||||
|
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 (%)
|
11.01
|
-0.13
|
-0.05
|
-0.01
|
0.04
|
0.30
|
|||||
|
EBIT Growth (%)
|
-20.61
|
-17.98
|
1.53
|
31.55
|
14.17
|
-10.49
|
|||||
|
Net Profit Growth (%)
|
-106.95
|
-28.97
|
24.25
|
34.13
|
8.96
|
17.13
|
|||||
|
EPS Growth (%)
|
-107.66
|
-0.27
|
0.24
|
0.36
|
0.15
|
0.16
|
|||||
|
Book Value Growth (%)
|
-14.46
|
--
|
--
|
--
|
--
|
--
|
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
|
23.39
|
15.20
|
13.20
|
21.95
|
17.40
|
29.14
|
|||||
|
Price / Book Value
|
1.48
|
1.56
|
1.73
|
2.65
|
1.74
|
2.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.74
|
9.40
|
8.75
|
13.23
|
10.82
|
16.77
|
|||||
|
Close Price ($)
|
45.10
|
49.44
|
58.90
|
78.98
|
45.88
|
66.68
|
|||||
|
High Price ($)
|
75.08
|
75.08
|
87.40
|
81.15
|
68.72
|
103.02
|
|||||
|
Low Price ($)
|
33.56
|
42.86
|
58.28
|
44.98
|
36.58
|
60.28
|
|||||
|
Market Cap ($ Cr)
|
1,401.53
|
--
|
--
|
--
|
--
|
--
|
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
|
1.37
|
0.11
|
0.04
|
0.05
|
0.14
|
0.05
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.46
|
1.72
|
2.56
|
2.05
|
1.97
|
1.56
|
|||||
|
Quick Ratio
|
0.91
|
1.40
|
2.01
|
1.51
|
1.18
|
0.94
|
|||||
|
Interest Coverage
|
3.37
|
--
|
25.01
|
50.63
|
28.55
|
61.75
|
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 (%)
|
18.55
|
12.96
|
15.58
|
16.30
|
15.62
|
17.65
|
|||||
|
Asset Turnover
|
0.55
|
0.81
|
0.98
|
1.12
|
1.15
|
1.10
|
|||||
|
Receivable days
|
--
|
56.46
|
59.79
|
58.55
|
59.60
|
59.22
|
|||||
|
Inventory Days
|
--
|
56.07
|
49.80
|
52.29
|
59.08
|
47.76
|
|||||
|
Payable days
|
--
|
49.63
|
40.35
|
35.73
|
47.54
|
53.41
|
|||||
|
Cash Conversion Cycle
|
--
|
62.90
|
69.25
|
75.12
|
71.14
|
53.56
|