Market cap
$4,828 Mln
Revenue (TTM)
$1,139 Mln
P/E Ratio
12.6
P/B Ratio
3.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,138.64
|
1,071.51
|
957.80
|
726.44
|
517.24
|
484.15
|
|||||
|
Cost of Revenue
|
100.98
|
89.00
|
81.84
|
45.73
|
10.17
|
19.14
|
|||||
|
Gross Profit
|
1,037.66
|
982.51
|
875.96
|
680.71
|
507.07
|
465.00
|
|||||
|
Operating Expenses
|
951.30
|
877.70
|
645.16
|
754.09
|
730.67
|
635.44
|
|||||
|
Operating Profit (EBIT)
|
86.37
|
104.81
|
230.79
|
-73.38
|
-223.60
|
-170.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-2.33
|
|||||
|
Profit before Tax
|
121.37
|
138.90
|
258.08
|
-51.04
|
-213.44
|
-167.52
|
|||||
|
Provision for Tax
|
-259.12
|
-252.10
|
31.62
|
10.25
|
2.53
|
0.35
|
|||||
|
Profit after Tax (Net Income)
|
380.48
|
391.00
|
226.45
|
-61.29
|
-215.98
|
-167.87
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-215.98
|
-167.87
|
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
|
1,306.61
|
1,227.39
|
732.79
|
431.76
|
400.41
|
540.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
74.86
|
59.69
|
60.09
|
62.95
|
61.77
|
63.16
|
|||||
|
Current Liabilities
|
361.44
|
277.11
|
394.87
|
254.25
|
125.63
|
96.07
|
|||||
|
Total Liabilities
|
2,104.34
|
1,564.20
|
1,187.76
|
748.96
|
587.81
|
700.12
|
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
|
518.36
|
502.08
|
249.44
|
132.83
|
79.88
|
82.30
|
|||||
|
Current Assets
|
1,224.55
|
1,062.11
|
938.32
|
616.13
|
507.94
|
617.82
|
|||||
|
Total Assets
|
2,104.34
|
1,564.20
|
1,187.76
|
748.96
|
587.81
|
700.12
|
|||||
|
Total Debt*
|
73.85
|
52.19
|
52.00
|
57.21
|
62.00
|
64.43
|
|||||
|
Net Current Assets
|
863.11
|
785.00
|
543.45
|
361.87
|
382.31
|
521.76
|
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
|
--
|
109.84
|
157.72
|
16.70
|
-114.04
|
-125.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-302.56
|
-30.54
|
32.00
|
73.24
|
-71.10
|
|||||
|
Cash from Financing Activities
|
--
|
49.88
|
6.85
|
25.13
|
8.20
|
18.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-178.60
|
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 ($)
|
2.22
|
2.28
|
1.36
|
-0.37
|
-1.33
|
-1.04
|
|||||
|
Cash EPS ($)
|
--
|
2.35
|
1.46
|
-0.33
|
-1.32
|
-1.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.16
|
4.40
|
2.59
|
2.47
|
3.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.64
|
0.95
|
0.10
|
-0.70
|
-0.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.61
|
0.94
|
-0.14
|
-0.70
|
-0.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
37.88
|
35.56
|
-12.88
|
-40.45
|
-26.19
|
|||||
|
ROE (%)
|
30.03
|
39.89
|
38.89
|
-14.73
|
-45.89
|
-28.75
|
|||||
|
ROA (%)
|
20.79
|
28.42
|
23.39
|
-9.17
|
-33.54
|
-22.64
|
|||||
|
EBIT Margin (%)
|
9.14
|
12.96
|
8.80
|
-7.03
|
-43.23
|
-35.20
|
|||||
|
Net Margin (%)
|
33.42
|
36.49
|
23.64
|
-8.44
|
-41.76
|
-34.84
|
|||||
|
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 (%)
|
11.75
|
0.12
|
0.32
|
0.40
|
0.07
|
0.10
|
|||||
|
EBIT Growth (%)
|
-8.52
|
64.81
|
265.14
|
77.17
|
-31.19
|
40.53
|
|||||
|
Net Profit Growth (%)
|
71.27
|
72.66
|
469.50
|
71.62
|
-28.66
|
40.38
|
|||||
|
EPS Growth (%)
|
66.63
|
0.68
|
4.70
|
0.72
|
-0.28
|
0.41
|
|||||
|
Book Value Growth (%)
|
55.05
|
--
|
--
|
--
|
--
|
--
|
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
|
12.57
|
11.71
|
13.48
|
-85.07
|
-11.94
|
-22.37
|
|||||
|
Price / Book Value
|
3.82
|
3.73
|
4.17
|
12.07
|
6.44
|
6.94
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
41.71
|
25.28
|
23.45
|
-106.23
|
-10.04
|
-19.74
|
|||||
|
Close Price ($)
|
25.30
|
26.71
|
18.35
|
31.31
|
15.92
|
23.34
|
|||||
|
High Price ($)
|
28.35
|
28.35
|
31.82
|
33.99
|
28.06
|
55.85
|
|||||
|
Low Price ($)
|
19.69
|
13.40
|
14.15
|
15.54
|
12.24
|
15.68
|
|||||
|
Market Cap ($ Cr)
|
4,828.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.07
|
0.13
|
0.15
|
0.12
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
3.39
|
3.83
|
2.38
|
2.42
|
4.04
|
6.43
|
|||||
|
Quick Ratio
|
3.30
|
3.71
|
2.32
|
2.28
|
3.99
|
6.35
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-33.83
|
-27.21
|
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 (%)
|
14.61
|
13.83
|
10.93
|
14.09
|
12.20
|
13.50
|
|||||
|
Asset Turnover
|
0.62
|
0.78
|
0.99
|
1.09
|
0.80
|
0.65
|
|||||
|
Receivable days
|
--
|
43.11
|
39.48
|
41.59
|
45.34
|
43.62
|
|||||
|
Inventory Days
|
--
|
116.18
|
128.91
|
169.54
|
260.79
|
167.57
|
|||||
|
Payable days
|
--
|
55.60
|
75.28
|
120.96
|
352.50
|
146.64
|
|||||
|
Cash Conversion Cycle
|
--
|
103.69
|
93.11
|
90.17
|
-46.36
|
64.55
|