Market cap
$1,636 Mln
Revenue (TTM)
$978 Mln
P/E Ratio
15.5
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
978.38
|
883.37
|
614.38
|
486.82
|
316.39
|
216.14
|
|||||
|
Cost of Revenue
|
340.18
|
432.73
|
250.21
|
181.51
|
138.79
|
100.61
|
|||||
|
Gross Profit
|
638.20
|
450.64
|
364.17
|
305.30
|
177.60
|
115.53
|
|||||
|
Operating Expenses
|
488.03
|
369.41
|
363.58
|
258.33
|
212.88
|
155.32
|
|||||
|
Operating Profit (EBIT)
|
150.17
|
81.23
|
0.58
|
46.97
|
-35.28
|
-39.79
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.67
|
-4.34
|
|||||
|
Profit before Tax
|
142.60
|
95.79
|
-22.21
|
19.87
|
-62.67
|
-56.06
|
|||||
|
Provision for Tax
|
34.29
|
17.45
|
-3.69
|
1.09
|
-14.77
|
-13.46
|
|||||
|
Profit after Tax (Net Income)
|
105.83
|
78.34
|
-18.52
|
18.78
|
-47.90
|
-42.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-49.52
|
-42.79
|
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
|
597.21
|
540.72
|
428.53
|
457.60
|
338.54
|
358.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
613.25
|
621.54
|
661.49
|
301.35
|
322.11
|
325.32
|
|||||
|
Current Liabilities
|
283.66
|
278.11
|
193.68
|
145.48
|
99.44
|
87.54
|
|||||
|
Total Liabilities
|
1,777.77
|
1,440.38
|
1,283.70
|
904.42
|
760.09
|
771.60
|
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
|
668.68
|
687.26
|
756.01
|
384.61
|
415.83
|
449.82
|
|||||
|
Current Assets
|
825.43
|
753.12
|
527.68
|
519.82
|
344.26
|
321.78
|
|||||
|
Total Assets
|
1,777.77
|
1,440.38
|
1,283.70
|
904.42
|
760.09
|
771.60
|
|||||
|
Total Debt*
|
330.34
|
325.20
|
624.09
|
285.67
|
286.52
|
287.37
|
|||||
|
Net Current Assets
|
541.78
|
475.01
|
334.00
|
374.34
|
244.82
|
234.24
|
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
|
--
|
185.23
|
64.02
|
118.96
|
-31.20
|
3.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-34.32
|
-404.72
|
-18.51
|
-15.74
|
-105.48
|
|||||
|
Cash from Financing Activities
|
--
|
-9.94
|
264.95
|
67.44
|
-5.13
|
194.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-52.07
|
92.43
|
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 ($)
|
4.94
|
3.69
|
-0.95
|
0.98
|
-2.93
|
-3.00
|
|||||
|
Cash EPS ($)
|
--
|
8.00
|
2.53
|
4.11
|
0.56
|
0.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
25.47
|
22.04
|
23.81
|
20.74
|
25.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.73
|
3.29
|
6.19
|
-1.91
|
0.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.11
|
2.42
|
5.23
|
-2.92
|
-1.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.17
|
-2.06
|
2.74
|
-7.54
|
-8.29
|
|||||
|
ROE (%)
|
18.60
|
16.16
|
-4.18
|
4.72
|
-13.74
|
-15.37
|
|||||
|
ROA (%)
|
6.30
|
5.75
|
-1.69
|
2.26
|
-6.25
|
-6.91
|
|||||
|
EBIT Margin (%)
|
17.38
|
13.11
|
-0.75
|
9.62
|
-10.94
|
-20.42
|
|||||
|
Net Margin (%)
|
10.82
|
8.87
|
-3.01
|
3.86
|
-15.11
|
-20.12
|
|||||
|
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 (%)
|
30.90
|
0.44
|
0.26
|
0.54
|
0.46
|
0.04
|
|||||
|
EBIT Growth (%)
|
3,661.75
|
2,613.04
|
-109.85
|
235.24
|
21.58
|
-167.33
|
|||||
|
Net Profit Growth (%)
|
1,136.30
|
522.94
|
-198.63
|
139.21
|
-12.42
|
-88.94
|
|||||
|
EPS Growth (%)
|
964.90
|
4.87
|
-1.97
|
1.33
|
0.02
|
-0.60
|
|||||
|
Book Value Growth (%)
|
19.89
|
--
|
--
|
--
|
--
|
--
|
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
|
15.52
|
21.39
|
-58.03
|
56.43
|
-13.71
|
-15.34
|
|||||
|
Price / Book Value
|
2.77
|
3.10
|
2.51
|
2.32
|
1.94
|
1.82
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.71
|
8.23
|
24.52
|
10.55
|
35.74
|
269.82
|
|||||
|
Close Price ($)
|
82.78
|
78.94
|
55.28
|
55.14
|
40.23
|
46.08
|
|||||
|
High Price ($)
|
99.50
|
99.50
|
70.81
|
65.89
|
48.26
|
60.23
|
|||||
|
Low Price ($)
|
62.61
|
52.74
|
52.50
|
36.54
|
22.31
|
26.10
|
|||||
|
Market Cap ($ Cr)
|
1,636.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.99
|
0.60
|
1.46
|
0.62
|
0.85
|
0.80
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.02
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
2.91
|
2.71
|
2.72
|
3.57
|
3.46
|
3.68
|
|||||
|
Quick Ratio
|
2.41
|
2.19
|
2.02
|
2.81
|
2.40
|
2.74
|
|||||
|
Interest Coverage
|
5.08
|
5.78
|
-0.26
|
1.74
|
-1.23
|
-3.70
|
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 (%)
|
28.05
|
31.82
|
36.09
|
33.29
|
52.29
|
59.47
|
|||||
|
Asset Turnover
|
0.58
|
0.65
|
0.56
|
0.58
|
0.41
|
0.35
|
|||||
|
Receivable days
|
--
|
103.95
|
114.09
|
122.87
|
169.68
|
189.54
|
|||||
|
Inventory Days
|
--
|
118.11
|
181.00
|
217.88
|
246.13
|
258.66
|
|||||
|
Payable days
|
--
|
45.68
|
60.10
|
66.39
|
68.78
|
62.13
|
|||||
|
Cash Conversion Cycle
|
--
|
176.37
|
234.98
|
274.35
|
347.03
|
386.06
|