Market cap
$719 Mln
Revenue (TTM)
$288 Mln
P/E Ratio
12.7
P/B Ratio
1.3
Div. Yield
3.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
287.66
|
280.95
|
229.80
|
164.00
|
123.66
|
107.75
|
|||||
|
Cost of Revenue
|
96.33
|
93.83
|
114.60
|
63.66
|
15.14
|
11.17
|
|||||
|
Gross Profit
|
191.33
|
187.12
|
115.19
|
100.34
|
108.52
|
96.58
|
|||||
|
Operating Expenses
|
120.83
|
114.89
|
106.73
|
67.84
|
63.16
|
43.06
|
|||||
|
Operating Profit (EBIT)
|
70.50
|
72.23
|
8.47
|
32.50
|
45.37
|
53.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-66.44
|
-11.49
|
|||||
|
Profit before Tax
|
70.50
|
72.23
|
8.47
|
32.50
|
45.37
|
53.52
|
|||||
|
Provision for Tax
|
13.73
|
13.05
|
-0.03
|
5.12
|
7.28
|
10.00
|
|||||
|
Profit after Tax (Net Income)
|
56.77
|
59.19
|
8.50
|
27.38
|
38.09
|
43.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
38.09
|
43.52
|
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
|
536.19
|
519.85
|
468.95
|
340.42
|
315.35
|
340.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,819.03
|
4,718.01
|
193.75
|
99.48
|
75.73
|
35.71
|
|||||
|
Current Liabilities
|
85.33
|
32.72
|
4,428.96
|
3,302.39
|
3,162.43
|
0.41
|
|||||
|
Total Liabilities
|
5,525.88
|
5,270.58
|
5,091.66
|
3,742.29
|
3,553.52
|
3,369.99
|
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
|
206.04
|
4,993.28
|
4,738.72
|
3,278.41
|
3,020.83
|
704.02
|
|||||
|
Current Assets
|
92.70
|
286.62
|
352.94
|
463.88
|
532.69
|
563.36
|
|||||
|
Total Assets
|
5,533.25
|
5,270.58
|
5,091.66
|
3,742.29
|
3,553.52
|
3,369.99
|
|||||
|
Total Debt*
|
239.80
|
258.40
|
155.58
|
75.59
|
148.49
|
35.95
|
|||||
|
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
|
--
|
54.28
|
33.92
|
33.25
|
42.36
|
40.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-24.44
|
387.15
|
-25.75
|
-467.82
|
-440.10
|
|||||
|
Cash from Financing Activities
|
--
|
103.30
|
-472.58
|
142.00
|
183.40
|
451.07
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-242.07
|
51.74
|
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 ($)
|
5.64
|
5.87
|
0.85
|
3.86
|
5.29
|
6.04
|
|||||
|
Cash EPS ($)
|
5.65
|
6.92
|
1.57
|
4.40
|
5.34
|
6.11
|
|||||
|
Adjusted Book Value ($)
|
53.56
|
51.56
|
46.66
|
48.01
|
43.79
|
47.19
|
|||||
|
Dividend per Share ($)
|
3.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.38
|
3.37
|
4.69
|
5.88
|
5.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.30
|
3.12
|
3.85
|
4.79
|
4.98
|
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
|
1.63
|
6.22
|
9.07
|
11.01
|
|||||
|
ROE (%)
|
10.75
|
11.97
|
2.10
|
8.35
|
11.62
|
13.25
|
|||||
|
ROA (%)
|
1.03
|
1.14
|
0.19
|
0.75
|
1.10
|
1.39
|
|||||
|
EBIT Margin (%)
|
18.10
|
25.71
|
3.69
|
19.82
|
36.69
|
49.67
|
|||||
|
Net Margin (%)
|
19.74
|
21.07
|
3.70
|
16.69
|
66.57
|
45.21
|
|||||
|
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 (%)
|
0.91
|
0.22
|
0.40
|
0.33
|
0.15
|
-0.03
|
|||||
|
EBIT Growth (%)
|
31.86
|
753.02
|
-73.95
|
-28.36
|
-15.23
|
56.60
|
|||||
|
Net Profit Growth (%)
|
68.39
|
596.48
|
-68.96
|
-28.12
|
-12.48
|
48.26
|
|||||
|
EPS Growth (%)
|
68.50
|
5.94
|
-0.78
|
-0.27
|
-0.12
|
0.49
|
|||||
|
Book Value Growth (%)
|
9.02
|
--
|
--
|
--
|
--
|
--
|
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
|
12.71
|
8.30
|
60.53
|
12.61
|
9.80
|
8.73
|
|||||
|
Price / Book Value
|
1.32
|
0.94
|
1.10
|
1.01
|
1.18
|
1.12
|
|||||
|
Dividend Yield (%)
|
3.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.91
|
22.08
|
-0.57
|
0.13
|
-2.43
|
|||||
|
Close Price ($)
|
66.37
|
48.71
|
51.18
|
48.70
|
51.84
|
52.69
|
|||||
|
High Price ($)
|
67.75
|
54.20
|
59.70
|
54.39
|
59.99
|
55.00
|
|||||
|
Low Price ($)
|
43.64
|
38.90
|
36.26
|
30.60
|
46.02
|
36.02
|
|||||
|
Market Cap ($ Cr)
|
719.04
|
--
|
--
|
--
|
--
|
--
|
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
|
0.46
|
0.50
|
0.33
|
0.22
|
0.47
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.06
|
0.03
|
0.05
|
0.36
|
0.01
|
|||||
|
Current Ratio
|
1.09
|
8.76
|
0.08
|
0.14
|
0.17
|
1,380.78
|
|||||
|
Quick Ratio
|
1.09
|
--
|
--
|
0.13
|
0.18
|
2,089.28
|
|||||
|
Interest Coverage
|
1.77
|
0.77
|
0.09
|
0.52
|
2.91
|
5.68
|
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 (%)
|
6.18
|
6.28
|
6.80
|
7.76
|
9.47
|
7.92
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.05
|
0.04
|
0.04
|
0.03
|
|||||
|
Receivable days
|
--
|
21.62
|
22.54
|
27.23
|
29.90
|
28.45
|
|||||
|
Inventory Days
|
--
|
--
|
66.26
|
-82.94
|
-4,087.51
|
-8,604.58
|
|||||
|
Payable days
|
--
|
23.93
|
17.96
|
19.13
|
15.82
|
18.70
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
70.85
|
-74.85
|
-4,073.43
|
-8,594.83
|