Market cap
$1,515 Mln
Revenue (TTM)
$443 Mln
P/E Ratio
4.9
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
443.43
|
425.13
|
358.71
|
310.46
|
331.34
|
391.87
|
|||||
|
Cost of Revenue
|
119.35
|
117.61
|
36.60
|
42.64
|
13.79
|
13.83
|
|||||
|
Gross Profit
|
324.09
|
307.52
|
322.11
|
267.82
|
317.55
|
391.87
|
|||||
|
Operating Expenses
|
161.51
|
143.77
|
155.25
|
153.94
|
110.55
|
16.76
|
|||||
|
Operating Profit (EBIT)
|
162.58
|
163.75
|
166.87
|
113.89
|
207.00
|
375.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
87.40
|
|||||
|
Profit before Tax
|
419.40
|
326.86
|
37.39
|
194.10
|
286.95
|
445.28
|
|||||
|
Provision for Tax
|
62.16
|
55.70
|
14.00
|
14.38
|
66.69
|
76.44
|
|||||
|
Profit after Tax (Net Income)
|
357.24
|
271.17
|
23.39
|
179.72
|
213.92
|
265.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
-6.34
|
102.98
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
213.92
|
265.85
|
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
|
1,233.26
|
1,172.84
|
691.16
|
674.96
|
565.79
|
414.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
111.19
|
|||||
|
Non-Current Liabilities
|
422.40
|
412.63
|
373.82
|
530.42
|
530.74
|
394.65
|
|||||
|
Current Liabilities
|
47.06
|
49.70
|
236.08
|
38.13
|
134.97
|
5.81
|
|||||
|
Total Liabilities
|
1,749.79
|
1,635.17
|
1,301.06
|
1,243.51
|
1,231.50
|
926.40
|
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
|
949.36
|
907.65
|
746.75
|
899.29
|
787.99
|
612.72
|
|||||
|
Current Assets
|
753.37
|
727.52
|
554.31
|
344.22
|
443.51
|
313.67
|
|||||
|
Total Assets
|
1,749.79
|
1,635.17
|
1,301.06
|
1,243.51
|
1,231.50
|
926.40
|
|||||
|
Total Debt*
|
269.66
|
269.02
|
451.10
|
449.08
|
544.07
|
394.76
|
|||||
|
Net Current Assets
|
706.30
|
677.82
|
318.22
|
306.09
|
404.74
|
307.87
|
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
|
--
|
196.93
|
188.69
|
141.06
|
201.73
|
363.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
40.50
|
-63.79
|
-66.76
|
-56.63
|
43.72
|
|||||
|
Cash from Financing Activities
|
--
|
8.55
|
-13.45
|
-171.84
|
-55.57
|
-452.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-44.96
|
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 ($)
|
4.05
|
3.18
|
0.28
|
2.11
|
3.07
|
3.25
|
|||||
|
Cash EPS ($)
|
--
|
3.49
|
0.59
|
2.51
|
3.15
|
3.42
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.76
|
8.21
|
7.94
|
8.12
|
5.07
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.31
|
2.24
|
1.66
|
2.90
|
4.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.19
|
2.24
|
1.65
|
2.90
|
4.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
20.99
|
2.06
|
16.09
|
22.29
|
29.09
|
|||||
|
ROE (%)
|
29.69
|
29.09
|
3.42
|
28.97
|
43.63
|
52.00
|
|||||
|
ROA (%)
|
21.46
|
18.47
|
1.84
|
14.52
|
19.83
|
27.61
|
|||||
|
EBIT Margin (%)
|
165.43
|
80.81
|
16.61
|
68.69
|
91.37
|
108.76
|
|||||
|
Net Margin (%)
|
80.56
|
63.78
|
6.52
|
57.89
|
64.56
|
55.47
|
|||||
|
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 (%)
|
19.77
|
0.19
|
0.16
|
-0.06
|
-0.15
|
0.16
|
|||||
|
EBIT Growth (%)
|
758.15
|
476.47
|
-72.05
|
-29.56
|
-28.97
|
40.59
|
|||||
|
Net Profit Growth (%)
|
824.31
|
1,059.22
|
-86.98
|
-15.99
|
-19.53
|
18.47
|
|||||
|
EPS Growth (%)
|
1,387.56
|
10.45
|
-0.87
|
-0.31
|
-0.06
|
0.65
|
|||||
|
Book Value Growth (%)
|
98.45
|
--
|
--
|
--
|
--
|
--
|
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
|
4.87
|
6.29
|
62.45
|
7.59
|
4.31
|
5.31
|
|||||
|
Price / Book Value
|
1.23
|
1.45
|
2.11
|
2.02
|
1.63
|
3.40
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.60
|
3.67
|
17.54
|
6.89
|
2.51
|
3.10
|
|||||
|
Close Price ($)
|
22.71
|
19.99
|
17.35
|
16.04
|
13.25
|
17.25
|
|||||
|
High Price ($)
|
25.15
|
22.76
|
21.28
|
16.43
|
20.71
|
18.97
|
|||||
|
Low Price ($)
|
16.52
|
16.52
|
14.33
|
10.64
|
11.57
|
10.92
|
|||||
|
Market Cap ($ Cr)
|
1,514.99
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
0.23
|
0.65
|
0.67
|
0.96
|
0.95
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.28
|
0.00
|
0.17
|
0.00
|
|||||
|
Current Ratio
|
16.01
|
14.64
|
2.35
|
9.03
|
3.29
|
54.02
|
|||||
|
Quick Ratio
|
15.18
|
13.85
|
2.21
|
7.96
|
2.87
|
73.08
|
|||||
|
Interest Coverage
|
24.00
|
20.57
|
2.68
|
11.13
|
19.17
|
22.35
|
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 (%)
|
24.95
|
8.22
|
24.08
|
27.08
|
19.34
|
28.25
|
|||||
|
Asset Turnover
|
0.27
|
0.29
|
0.28
|
0.25
|
0.31
|
0.41
|
|||||
|
Receivable days
|
--
|
52.12
|
86.77
|
87.15
|
96.34
|
95.37
|
|||||
|
Inventory Days
|
--
|
113.19
|
371.57
|
413.88
|
-725.76
|
-2,701.90
|
|||||
|
Payable days
|
--
|
11.02
|
44.16
|
41.36
|
39.27
|
1.23
|
|||||
|
Cash Conversion Cycle
|
--
|
154.29
|
414.18
|
459.67
|
-668.69
|
-2,607.76
|