Market cap
$887 Mln
Revenue (TTM)
$331 Mln
P/E Ratio
15.3
P/B Ratio
1.5
Div. Yield
0.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
331.18
|
316.37
|
285.27
|
240.37
|
186.55
|
149.18
|
|||||
|
Cost of Revenue
|
122.68
|
123.48
|
118.92
|
90.99
|
25.35
|
13.47
|
|||||
|
Gross Profit
|
208.50
|
192.88
|
166.35
|
149.38
|
161.20
|
135.71
|
|||||
|
Operating Expenses
|
137.53
|
131.38
|
120.89
|
113.15
|
106.29
|
91.39
|
|||||
|
Operating Profit (EBIT)
|
70.98
|
61.50
|
45.46
|
36.23
|
54.91
|
44.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
70.98
|
61.50
|
45.46
|
36.23
|
54.91
|
44.32
|
|||||
|
Provision for Tax
|
13.59
|
11.15
|
9.32
|
7.63
|
11.89
|
9.53
|
|||||
|
Profit after Tax (Net Income)
|
57.39
|
50.35
|
36.14
|
28.59
|
43.02
|
34.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
43.02
|
34.79
|
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
|
576.81
|
552.38
|
491.35
|
459.89
|
432.45
|
429.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,538.38
|
152.52
|
89.86
|
88.55
|
12.50
|
129.52
|
|||||
|
Current Liabilities
|
1.46
|
5,155.80
|
4,694.58
|
4,280.95
|
12.50
|
7.11
|
|||||
|
Total Liabilities
|
6,116.76
|
5,860.81
|
5,275.90
|
4,829.39
|
4,612.91
|
4,611.58
|
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
|
5,735.92
|
4,707.08
|
4,527.21
|
4,058.04
|
202.28
|
767.73
|
|||||
|
Current Assets
|
379.39
|
1,153.73
|
748.69
|
771.35
|
735.01
|
1,581.24
|
|||||
|
Total Assets
|
6,494.69
|
5,860.81
|
5,275.90
|
4,829.39
|
4,612.91
|
4,611.58
|
|||||
|
Total Debt*
|
110.41
|
101.67
|
47.78
|
55.20
|
96.38
|
136.63
|
|||||
|
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
|
--
|
61.72
|
52.70
|
39.72
|
56.79
|
46.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-499.05
|
-420.22
|
-135.24
|
-840.82
|
-264.99
|
|||||
|
Cash from Financing Activities
|
--
|
514.17
|
402.82
|
181.37
|
5.37
|
782.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-778.65
|
563.36
|
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 ($)
|
3.39
|
2.98
|
2.14
|
1.69
|
2.55
|
2.07
|
|||||
|
Cash EPS ($)
|
3.39
|
3.55
|
2.82
|
2.49
|
2.70
|
2.20
|
|||||
|
Adjusted Book Value ($)
|
33.74
|
32.64
|
29.12
|
27.18
|
25.61
|
25.49
|
|||||
|
Dividend per Share ($)
|
0.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.65
|
3.12
|
2.35
|
3.36
|
2.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.51
|
2.74
|
1.98
|
2.62
|
2.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.44
|
6.86
|
5.48
|
7.86
|
1.78
|
|||||
|
ROE (%)
|
10.16
|
9.65
|
7.60
|
6.41
|
9.98
|
1.93
|
|||||
|
ROA (%)
|
0.91
|
0.90
|
0.72
|
0.61
|
0.93
|
0.88
|
|||||
|
EBIT Margin (%)
|
15.23
|
19.44
|
15.94
|
15.07
|
29.43
|
29.71
|
|||||
|
Net Margin (%)
|
17.33
|
15.91
|
12.67
|
11.90
|
23.06
|
23.32
|
|||||
|
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 (%)
|
9.83
|
0.11
|
0.19
|
0.29
|
0.25
|
0.12
|
|||||
|
EBIT Growth (%)
|
-1.01
|
35.29
|
25.49
|
-34.02
|
23.89
|
43.47
|
|||||
|
Net Profit Growth (%)
|
37.50
|
39.31
|
26.40
|
-33.54
|
23.66
|
42.98
|
|||||
|
EPS Growth (%)
|
36.96
|
0.39
|
0.27
|
-0.34
|
0.23
|
0.29
|
|||||
|
Book Value Growth (%)
|
10.59
|
--
|
--
|
--
|
--
|
--
|
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
|
15.30
|
12.43
|
14.47
|
14.49
|
10.79
|
13.25
|
|||||
|
Price / Book Value
|
1.54
|
1.13
|
1.06
|
0.90
|
1.07
|
1.07
|
|||||
|
Dividend Yield (%)
|
0.64
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-5.94
|
-2.01
|
-4.70
|
-2.81
|
-17.44
|
|||||
|
Close Price ($)
|
46.92
|
36.99
|
30.98
|
24.49
|
27.50
|
27.36
|
|||||
|
High Price ($)
|
47.97
|
40.08
|
37.67
|
28.38
|
30.50
|
28.03
|
|||||
|
Low Price ($)
|
32.64
|
26.31
|
19.00
|
18.86
|
22.63
|
17.86
|
|||||
|
Market Cap ($ Cr)
|
886.90
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.18
|
0.10
|
0.12
|
0.22
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.02
|
0.03
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
260.57
|
0.22
|
0.16
|
0.18
|
58.80
|
222.37
|
|||||
|
Quick Ratio
|
260.57
|
--
|
--
|
--
|
58.69
|
750.14
|
|||||
|
Interest Coverage
|
1.59
|
0.51
|
0.40
|
0.41
|
2.57
|
3.74
|
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 (%)
|
4.59
|
1,357.74
|
22.42
|
28.34
|
36.14
|
36.00
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
2,516.49
|
84.55
|
102.98
|
118.59
|
2,959.59
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
5.76
|
-27,025.55
|
-50,816.09
|
|||||
|
Payable days
|
--
|
--
|
--
|
16,365.84
|
58,344.32
|
92,555.03
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-16,257.10
|
-85,251.29
|
-140,411.52
|