Market cap
$977 Mln
Revenue (TTM)
$1,344 Mln
P/E Ratio
25.7
P/B Ratio
7.8
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,344.36
|
1,329.01
|
1,405.31
|
1,531.76
|
1,710.77
|
1,579.92
|
|||||
|
Cost of Revenue
|
974.99
|
973.18
|
1,019.86
|
1,104.69
|
1,209.66
|
1,123.06
|
|||||
|
Gross Profit
|
369.37
|
355.83
|
385.45
|
427.07
|
501.11
|
456.86
|
|||||
|
Operating Expenses
|
315.05
|
305.75
|
315.72
|
339.95
|
384.24
|
350.22
|
|||||
|
Operating Profit (EBIT)
|
54.32
|
50.08
|
69.72
|
87.12
|
116.87
|
106.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-14.42
|
-7.38
|
|||||
|
Profit before Tax
|
51.14
|
46.95
|
67.62
|
85.25
|
102.44
|
99.27
|
|||||
|
Provision for Tax
|
14.66
|
12.12
|
17.21
|
24.18
|
27.01
|
24.09
|
|||||
|
Profit after Tax (Net Income)
|
36.48
|
34.83
|
50.41
|
61.08
|
75.43
|
75.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
75.43
|
75.18
|
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
|
123.63
|
124.60
|
154.62
|
159.08
|
182.20
|
188.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
166.80
|
127.31
|
90.76
|
95.92
|
78.37
|
154.56
|
|||||
|
Current Liabilities
|
119.76
|
113.73
|
112.46
|
102.98
|
131.43
|
160.43
|
|||||
|
Total Liabilities
|
529.96
|
365.64
|
357.83
|
357.98
|
392.00
|
503.40
|
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
|
178.89
|
163.37
|
132.43
|
113.52
|
114.24
|
131.29
|
|||||
|
Current Assets
|
231.31
|
202.27
|
225.41
|
244.46
|
277.76
|
372.11
|
|||||
|
Total Assets
|
529.96
|
365.64
|
357.83
|
357.98
|
392.00
|
503.40
|
|||||
|
Total Debt*
|
122.07
|
82.95
|
47.60
|
57.46
|
46.56
|
118.26
|
|||||
|
Net Current Assets
|
111.54
|
88.54
|
112.95
|
141.48
|
146.33
|
211.68
|
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
|
--
|
61.65
|
86.87
|
91.47
|
90.81
|
72.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-14.14
|
-7.56
|
-4.86
|
-14.28
|
8.30
|
|||||
|
Cash from Financing Activities
|
--
|
-45.71
|
-79.08
|
-86.61
|
-173.39
|
-87.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-96.87
|
-6.50
|
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 ($)
|
2.11
|
2.00
|
2.62
|
3.13
|
3.68
|
3.50
|
|||||
|
Cash EPS ($)
|
2.12
|
2.32
|
2.93
|
3.38
|
3.90
|
3.71
|
|||||
|
Adjusted Book Value ($)
|
7.37
|
7.16
|
8.05
|
8.15
|
8.89
|
8.76
|
|||||
|
Dividend per Share ($)
|
2.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.54
|
4.52
|
4.69
|
4.43
|
3.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.69
|
4.13
|
4.29
|
4.03
|
3.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
17.00
|
24.08
|
27.43
|
28.18
|
24.78
|
|||||
|
ROE (%)
|
29.39
|
24.94
|
32.14
|
35.79
|
40.71
|
40.82
|
|||||
|
ROA (%)
|
7.20
|
9.63
|
14.09
|
16.29
|
16.85
|
15.30
|
|||||
|
EBIT Margin (%)
|
3.88
|
3.53
|
4.81
|
5.57
|
6.83
|
6.28
|
|||||
|
Net Margin (%)
|
2.71
|
2.62
|
3.59
|
3.99
|
4.45
|
4.78
|
|||||
|
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 (%)
|
-1.26
|
-0.05
|
-0.08
|
-0.10
|
0.08
|
0.13
|
|||||
|
EBIT Growth (%)
|
-11.98
|
-30.58
|
-20.68
|
-27.05
|
17.73
|
23.69
|
|||||
|
Net Profit Growth (%)
|
-16.84
|
-30.92
|
-17.46
|
-19.03
|
0.34
|
34.15
|
|||||
|
EPS Growth (%)
|
-9.14
|
-0.24
|
-0.16
|
-0.15
|
0.05
|
0.38
|
|||||
|
Book Value Growth (%)
|
0.82
|
--
|
--
|
--
|
--
|
--
|
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
|
25.72
|
15.46
|
21.61
|
21.59
|
14.90
|
21.52
|
|||||
|
Price / Book Value
|
7.82
|
4.32
|
7.05
|
8.29
|
6.17
|
8.59
|
|||||
|
Dividend Yield (%)
|
2.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.25
|
11.79
|
15.46
|
15.25
|
9.22
|
16.05
|
|||||
|
Close Price ($)
|
46.92
|
30.92
|
56.70
|
67.56
|
54.83
|
75.22
|
|||||
|
High Price ($)
|
50.70
|
57.60
|
74.79
|
71.16
|
78.15
|
81.47
|
|||||
|
Low Price ($)
|
24.49
|
24.49
|
--
|
50.89
|
49.35
|
42.16
|
|||||
|
Market Cap ($ Cr)
|
976.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.87
|
0.67
|
0.31
|
0.36
|
0.26
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.02
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.93
|
1.78
|
2.00
|
2.37
|
2.11
|
2.32
|
|||||
|
Quick Ratio
|
1.93
|
--
|
--
|
--
|
--
|
2.32
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
8.10
|
13.46
|
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 (%)
|
16.43
|
14.33
|
15.35
|
15.24
|
15.75
|
16.98
|
|||||
|
Asset Turnover
|
2.65
|
3.67
|
3.93
|
4.08
|
3.82
|
3.22
|
|||||
|
Receivable days
|
--
|
55.81
|
58.36
|
59.96
|
57.41
|
57.42
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
14.74
|
14.53
|
15.28
|
13.56
|
9.82
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
43.85
|
47.59
|