Market cap
$952 Mln
Revenue (TTM)
$386 Mln
P/E Ratio
10.8
P/B Ratio
1.2
Div. Yield
3.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
385.77
|
444.74
|
429.51
|
397.56
|
308.01
|
256.80
|
|||||
|
Cost of Revenue
|
168.37
|
189.18
|
200.43
|
152.40
|
37.00
|
-2.78
|
|||||
|
Gross Profit
|
217.41
|
255.56
|
229.08
|
245.17
|
271.01
|
259.58
|
|||||
|
Operating Expenses
|
150.83
|
147.64
|
140.48
|
130.58
|
130.28
|
124.09
|
|||||
|
Operating Profit (EBIT)
|
66.58
|
107.93
|
88.61
|
114.58
|
140.73
|
135.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
124.05
|
107.93
|
88.61
|
114.58
|
140.73
|
135.49
|
|||||
|
Provision for Tax
|
34.68
|
31.84
|
26.40
|
34.54
|
39.33
|
36.82
|
|||||
|
Profit after Tax (Net Income)
|
89.36
|
76.09
|
62.20
|
80.04
|
101.39
|
98.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
100.84
|
98.01
|
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
|
812.68
|
796.39
|
732.17
|
701.89
|
637.52
|
643.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
205.81
|
210.37
|
250.15
|
298.57
|
179.74
|
302.51
|
|||||
|
Current Liabilities
|
6,982.87
|
6,862.43
|
6,695.60
|
6,569.88
|
6,561.01
|
5,912.66
|
|||||
|
Total Liabilities
|
14,984.35
|
7,869.19
|
7,677.93
|
7,570.34
|
7,378.26
|
6,858.59
|
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
|
6,568.55
|
6,751.25
|
6,399.49
|
6,343.68
|
5,434.60
|
4,730.83
|
|||||
|
Current Assets
|
1,426.39
|
1,117.93
|
1,278.44
|
1,226.66
|
1,943.66
|
2,127.76
|
|||||
|
Total Assets
|
9,427.86
|
7,869.19
|
7,677.93
|
7,570.34
|
7,378.26
|
6,858.59
|
|||||
|
Total Debt*
|
130.77
|
280.46
|
393.14
|
455.01
|
479.41
|
352.51
|
|||||
|
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
|
--
|
206.01
|
53.95
|
107.80
|
147.31
|
93.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-384.32
|
-107.47
|
-209.99
|
-881.51
|
-447.04
|
|||||
|
Cash from Financing Activities
|
--
|
86.35
|
56.00
|
52.10
|
477.65
|
570.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
217.12
|
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 ($)
|
2.99
|
2.54
|
2.07
|
2.65
|
3.33
|
3.25
|
|||||
|
Cash EPS ($)
|
--
|
2.66
|
2.29
|
2.97
|
3.83
|
3.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.63
|
24.40
|
23.20
|
20.94
|
21.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.89
|
1.80
|
3.56
|
4.84
|
3.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
6.81
|
1.71
|
3.48
|
4.78
|
3.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.91
|
5.45
|
7.04
|
9.60
|
10.71
|
|||||
|
ROE (%)
|
11.11
|
9.96
|
8.67
|
11.95
|
15.83
|
16.17
|
|||||
|
ROA (%)
|
0.96
|
0.98
|
0.82
|
1.07
|
1.42
|
1.51
|
|||||
|
EBIT Margin (%)
|
17.26
|
24.27
|
20.63
|
28.82
|
45.69
|
52.76
|
|||||
|
Net Margin (%)
|
23.16
|
17.11
|
14.48
|
20.13
|
32.92
|
38.43
|
|||||
|
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 (%)
|
-10.67
|
0.04
|
0.08
|
0.29
|
0.20
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-28.26
|
21.81
|
-22.67
|
-18.58
|
3.86
|
127.74
|
|||||
|
Net Profit Growth (%)
|
36.69
|
22.33
|
-22.29
|
-21.06
|
2.75
|
133.85
|
|||||
|
EPS Growth (%)
|
37.52
|
0.23
|
-0.22
|
-0.21
|
0.02
|
1.35
|
|||||
|
Book Value Growth (%)
|
7.55
|
--
|
--
|
--
|
--
|
--
|
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
|
10.81
|
10.62
|
11.40
|
7.33
|
7.43
|
7.28
|
|||||
|
Price / Book Value
|
1.15
|
1.01
|
0.97
|
0.84
|
1.18
|
1.12
|
|||||
|
Dividend Yield (%)
|
3.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-0.04
|
-1.14
|
-1.04
|
0.17
|
-2.96
|
|||||
|
Close Price ($)
|
32.40
|
27.03
|
23.62
|
19.40
|
24.75
|
23.68
|
|||||
|
High Price ($)
|
32.77
|
29.46
|
27.59
|
25.51
|
28.84
|
24.89
|
|||||
|
Low Price ($)
|
22.00
|
19.25
|
14.45
|
13.35
|
21.35
|
11.11
|
|||||
|
Market Cap ($ Cr)
|
951.74
|
--
|
--
|
--
|
--
|
--
|
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
|
0.16
|
0.35
|
0.54
|
0.65
|
0.75
|
0.55
|
|||||
|
Short term debt to equity ratio
|
--
|
0.19
|
0.31
|
0.36
|
0.47
|
0.08
|
|||||
|
Current Ratio
|
0.20
|
0.16
|
0.19
|
0.19
|
0.30
|
0.36
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
1.07
|
0.36
|
0.47
|
|||||
|
Interest Coverage
|
1.75
|
0.62
|
0.45
|
0.77
|
3.89
|
6.27
|
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 (%)
|
6.38
|
5.50
|
15.79
|
14.74
|
212.01
|
207.20
|
|||||
|
Asset Turnover
|
0.04
|
0.06
|
0.06
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
37.90
|
53.76
|
326.89
|
702.66
|
709.22
|
|||||
|
Inventory Days
|
--
|
--
|
-10,631.63
|
-7,498.39
|
-5,374.82
|
73,646.33
|
|||||
|
Payable days
|
--
|
67.20
|
67.55
|
56.44
|
44.19
|
-376.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-10,645.41
|
-7,227.95
|
-4,716.35
|
74,731.90
|