Market cap
$1,878 Mln
Revenue (TTM)
$707 Mln
P/E Ratio
23.7
P/B Ratio
0.8
Div. Yield
4.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
707.29
|
655.60
|
687.95
|
636.96
|
485.30
|
388.84
|
|||||
|
Cost of Revenue
|
319.24
|
298.40
|
315.83
|
255.92
|
61.47
|
24.92
|
|||||
|
Gross Profit
|
388.06
|
357.20
|
372.12
|
381.04
|
423.83
|
363.92
|
|||||
|
Operating Expenses
|
324.15
|
264.68
|
241.47
|
244.27
|
229.91
|
221.68
|
|||||
|
Operating Profit (EBIT)
|
63.91
|
92.52
|
130.66
|
136.77
|
193.92
|
142.24
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
63.91
|
92.52
|
130.66
|
136.77
|
193.92
|
142.24
|
|||||
|
Provision for Tax
|
15.95
|
21.49
|
30.27
|
32.70
|
46.57
|
32.17
|
|||||
|
Profit after Tax (Net Income)
|
47.90
|
70.98
|
100.07
|
104.03
|
146.60
|
110.08
|
|||||
|
Minority Interest
|
-0.06
|
-0.05
|
-0.33
|
-0.01
|
-0.75
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
142.59
|
106.06
|
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
|
2,411.08
|
1,662.55
|
1,701.65
|
1,661.16
|
1,585.46
|
11,510.48
|
|||||
|
Minority Interest
|
-0.06
|
--
|
--
|
--
|
0.80
|
--
|
|||||
|
Non-Current Liabilities
|
20,858.93
|
1,882.93
|
1,591.58
|
1,368.21
|
11,518.43
|
229.14
|
|||||
|
Current Liabilities
|
61.33
|
11,018.84
|
10,126.91
|
10,508.10
|
4,118.54
|
3,824.29
|
|||||
|
Total Liabilities
|
23,331.34
|
14,564.32
|
13,421.25
|
13,538.25
|
13,103.90
|
11,739.62
|
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
|
22,904.46
|
13,148.35
|
12,424.22
|
12,578.77
|
2,427.17
|
2,452.97
|
|||||
|
Current Assets
|
365.55
|
1,415.97
|
997.03
|
959.48
|
670.30
|
805.81
|
|||||
|
Total Assets
|
23,635.56
|
14,564.32
|
13,421.25
|
13,538.25
|
13,103.90
|
11,739.62
|
|||||
|
Total Debt*
|
2,286.92
|
1,634.74
|
1,259.60
|
1,047.97
|
1,478.68
|
352.62
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
87.21
|
92.24
|
124.26
|
250.45
|
159.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,175.61
|
106.40
|
-488.00
|
-1,321.01
|
-1,477.84
|
|||||
|
Cash from Financing Activities
|
--
|
1,099.91
|
-228.75
|
349.47
|
1,013.76
|
223.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-56.80
|
-1,093.88
|
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 ($)
|
0.85
|
1.25
|
1.72
|
1.76
|
2.50
|
1.87
|
|||||
|
Cash EPS ($)
|
0.82
|
1.50
|
1.97
|
2.04
|
2.58
|
1.96
|
|||||
|
Adjusted Book Value ($)
|
24.50
|
29.19
|
29.31
|
28.10
|
26.99
|
195.06
|
|||||
|
Dividend per Share ($)
|
4.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.53
|
1.59
|
2.10
|
4.26
|
2.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.40
|
1.46
|
1.97
|
3.91
|
2.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.27
|
3.53
|
3.60
|
1.96
|
0.94
|
|||||
|
ROE (%)
|
2.35
|
4.22
|
5.95
|
6.41
|
2.24
|
0.97
|
|||||
|
ROA (%)
|
0.25
|
0.51
|
0.74
|
0.78
|
1.18
|
0.95
|
|||||
|
EBIT Margin (%)
|
9.04
|
14.11
|
18.99
|
21.47
|
39.97
|
36.59
|
|||||
|
Net Margin (%)
|
6.77
|
10.83
|
14.55
|
16.33
|
30.21
|
28.31
|
|||||
|
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 (%)
|
4.79
|
-0.05
|
0.08
|
0.31
|
0.25
|
-0.10
|
|||||
|
EBIT Growth (%)
|
-43.45
|
-29.19
|
-4.47
|
-29.49
|
36.34
|
75.45
|
|||||
|
Net Profit Growth (%)
|
-45.17
|
-29.07
|
-3.81
|
-29.04
|
33.18
|
73.87
|
|||||
|
EPS Growth (%)
|
-43.67
|
-0.28
|
-0.02
|
-0.29
|
0.34
|
0.77
|
|||||
|
Book Value Growth (%)
|
20.96
|
--
|
--
|
--
|
--
|
--
|
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
|
23.70
|
14.40
|
10.50
|
9.87
|
8.52
|
11.90
|
|||||
|
Price / Book Value
|
0.77
|
0.61
|
0.62
|
0.62
|
0.79
|
0.11
|
|||||
|
Dividend Yield (%)
|
4.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
13.83
|
9.36
|
7.62
|
9.99
|
5.66
|
|||||
|
Close Price ($)
|
19.53
|
17.95
|
18.10
|
17.36
|
21.25
|
22.20
|
|||||
|
High Price ($)
|
20.61
|
20.61
|
21.87
|
24.93
|
24.25
|
25.76
|
|||||
|
Low Price ($)
|
16.09
|
14.29
|
14.03
|
12.01
|
18.24
|
18.06
|
|||||
|
Market Cap ($ Cr)
|
1,877.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.92
|
0.98
|
0.74
|
0.63
|
0.93
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.04
|
0.04
|
0.81
|
0.01
|
|||||
|
Current Ratio
|
5.96
|
0.13
|
0.10
|
0.09
|
0.16
|
0.21
|
|||||
|
Quick Ratio
|
5.96
|
--
|
--
|
0.11
|
0.22
|
0.27
|
|||||
|
Interest Coverage
|
1.21
|
0.33
|
0.42
|
0.57
|
3.61
|
3.87
|
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 (%)
|
12.94
|
7.48
|
6.67
|
8.14
|
9.21
|
8.39
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.05
|
0.05
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
26.44
|
25.96
|
27.69
|
29.09
|
31.88
|
|||||
|
Inventory Days
|
--
|
--
|
-237.76
|
-300.40
|
-1,364.53
|
-11,410.81
|
|||||
|
Payable days
|
--
|
--
|
--
|
13,808.44
|
57,664.24
|
140,405.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-14,081.14
|
-58,999.67
|
-151,783.95
|