Market cap
$2,237 Mln
Revenue (TTM)
$632 Mln
P/E Ratio
31
P/B Ratio
4.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
631.64
|
602.80
|
504.42
|
400.07
|
353.79
|
206.32
|
|||||
|
Cost of Revenue
|
451.64
|
432.39
|
357.73
|
287.85
|
263.53
|
155.21
|
|||||
|
Gross Profit
|
180.00
|
170.41
|
146.69
|
112.23
|
90.26
|
51.11
|
|||||
|
Operating Expenses
|
83.68
|
78.07
|
65.80
|
54.56
|
34.86
|
29.90
|
|||||
|
Operating Profit (EBIT)
|
96.32
|
92.34
|
80.90
|
57.66
|
55.40
|
21.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.08
|
0.08
|
|||||
|
Profit before Tax
|
88.64
|
82.51
|
73.03
|
53.90
|
52.72
|
21.21
|
|||||
|
Provision for Tax
|
16.35
|
14.20
|
14.04
|
8.98
|
10.93
|
5.32
|
|||||
|
Profit after Tax (Net Income)
|
72.30
|
68.31
|
58.98
|
44.92
|
41.79
|
15.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
41.79
|
15.89
|
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
|
462.43
|
423.88
|
342.76
|
286.09
|
237.55
|
194.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
141.18
|
167.00
|
209.94
|
59.84
|
84.69
|
100.90
|
|||||
|
Current Liabilities
|
78.30
|
74.86
|
76.30
|
58.21
|
55.96
|
38.78
|
|||||
|
Total Liabilities
|
760.21
|
665.74
|
629.00
|
404.14
|
378.19
|
334.13
|
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
|
447.02
|
464.73
|
434.05
|
259.50
|
261.85
|
246.81
|
|||||
|
Current Assets
|
234.89
|
201.00
|
194.95
|
144.63
|
116.35
|
87.32
|
|||||
|
Total Assets
|
760.21
|
665.74
|
629.00
|
404.14
|
378.19
|
334.13
|
|||||
|
Total Debt*
|
136.34
|
154.48
|
206.03
|
46.04
|
68.37
|
84.36
|
|||||
|
Net Current Assets
|
156.59
|
126.14
|
118.65
|
86.42
|
60.39
|
52.61
|
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
|
--
|
91.91
|
66.59
|
41.33
|
17.74
|
14.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-27.60
|
-210.16
|
-10.49
|
1.29
|
-101.46
|
|||||
|
Cash from Financing Activities
|
--
|
-58.16
|
152.39
|
-30.02
|
-25.89
|
74.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-6.86
|
-13.12
|
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 ($)
|
9.27
|
8.75
|
7.57
|
5.83
|
5.43
|
2.08
|
|||||
|
Cash EPS ($)
|
9.31
|
11.21
|
9.46
|
7.28
|
6.98
|
3.18
|
|||||
|
Adjusted Book Value ($)
|
56.73
|
54.32
|
43.98
|
37.10
|
30.89
|
25.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
11.78
|
8.54
|
5.36
|
2.31
|
1.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
10.12
|
7.31
|
4.00
|
0.52
|
1.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.12
|
13.39
|
14.08
|
14.29
|
6.94
|
|||||
|
ROE (%)
|
16.31
|
17.82
|
18.76
|
17.16
|
19.35
|
8.56
|
|||||
|
ROA (%)
|
9.88
|
10.55
|
11.42
|
11.48
|
11.73
|
5.91
|
|||||
|
EBIT Margin (%)
|
15.26
|
15.31
|
16.08
|
14.38
|
15.68
|
10.30
|
|||||
|
Net Margin (%)
|
11.45
|
11.33
|
11.69
|
11.23
|
11.81
|
7.70
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
7.32
|
0.20
|
0.26
|
0.13
|
0.71
|
0.15
|
|||||
|
EBIT Growth (%)
|
1.96
|
13.85
|
40.90
|
3.72
|
161.16
|
29.81
|
|||||
|
Net Profit Growth (%)
|
7.74
|
15.82
|
31.29
|
7.50
|
163.06
|
18.83
|
|||||
|
EPS Growth (%)
|
7.52
|
0.16
|
0.30
|
0.07
|
1.61
|
0.18
|
|||||
|
Book Value Growth (%)
|
19.60
|
--
|
--
|
--
|
--
|
--
|
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
|
31.02
|
25.36
|
32.31
|
29.53
|
21.69
|
33.78
|
|||||
|
Price / Book Value
|
4.91
|
4.09
|
5.56
|
4.64
|
3.82
|
2.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.67
|
16.13
|
21.90
|
19.83
|
14.40
|
20.56
|
|||||
|
Close Price ($)
|
265.13
|
222.03
|
244.51
|
172.04
|
117.89
|
70.26
|
|||||
|
High Price ($)
|
274.93
|
289.57
|
366.41
|
205.08
|
126.78
|
75.34
|
|||||
|
Low Price ($)
|
174.00
|
178.26
|
152.43
|
103.64
|
56.10
|
44.02
|
|||||
|
Market Cap ($ Cr)
|
2,236.91
|
--
|
--
|
--
|
--
|
--
|
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
|
0.23
|
0.36
|
0.60
|
0.16
|
0.29
|
0.43
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.05
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
3.00
|
2.68
|
2.56
|
2.48
|
2.08
|
2.25
|
|||||
|
Quick Ratio
|
1.72
|
1.52
|
1.41
|
1.28
|
1.12
|
1.39
|
|||||
|
Interest Coverage
|
12.41
|
9.42
|
10.06
|
15.79
|
20.08
|
544.72
|
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 (%)
|
18.58
|
14.64
|
17.77
|
16.43
|
15.58
|
19.09
|
|||||
|
Asset Turnover
|
0.86
|
0.93
|
0.98
|
1.02
|
0.99
|
0.77
|
|||||
|
Receivable days
|
--
|
53.89
|
56.26
|
55.17
|
48.78
|
58.25
|
|||||
|
Inventory Days
|
--
|
73.66
|
80.52
|
78.50
|
60.27
|
61.28
|
|||||
|
Payable days
|
--
|
20.51
|
23.77
|
26.80
|
21.19
|
17.33
|
|||||
|
Cash Conversion Cycle
|
--
|
107.04
|
113.02
|
106.87
|
87.87
|
102.20
|