Market cap
$1,785 Mln
Revenue (TTM)
$1,016 Mln
P/E Ratio
13.8
P/B Ratio
0.8
Div. Yield
4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,016.28
|
967.80
|
1,000.05
|
1,094.46
|
623.92
|
551.96
|
|||||
|
Cost of Revenue
|
468.37
|
497.44
|
543.41
|
554.61
|
147.54
|
41.56
|
|||||
|
Gross Profit
|
547.91
|
470.36
|
456.64
|
539.85
|
623.92
|
551.96
|
|||||
|
Operating Expenses
|
384.62
|
389.62
|
323.68
|
361.96
|
13.78
|
-276.69
|
|||||
|
Operating Profit (EBIT)
|
163.29
|
80.73
|
132.96
|
177.89
|
433.74
|
275.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
156.09
|
73.53
|
132.96
|
177.89
|
296.05
|
275.27
|
|||||
|
Provision for Tax
|
28.21
|
15.01
|
33.33
|
44.21
|
77.77
|
70.70
|
|||||
|
Profit after Tax (Net Income)
|
127.88
|
58.52
|
99.63
|
133.67
|
218.28
|
204.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
218.28
|
204.57
|
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
|
2,295.85
|
2,283.27
|
2,134.51
|
2,121.24
|
2,019.33
|
2,092.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16,224.06
|
--
|
498.23
|
2,088.35
|
1,379.69
|
621.56
|
|||||
|
Current Liabilities
|
472.00
|
3,734.99
|
14,421.27
|
14,921.93
|
15,765.47
|
4.27
|
|||||
|
Total Liabilities
|
19,463.92
|
18,531.63
|
17,054.01
|
19,131.52
|
19,164.49
|
17,889.06
|
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
|
18,297.88
|
595.53
|
16,544.64
|
14,995.78
|
16,629.39
|
3,184.06
|
|||||
|
Current Assets
|
694.04
|
2,685.13
|
509.37
|
4,135.75
|
2,535.10
|
3,024.38
|
|||||
|
Total Assets
|
19,685.95
|
18,531.63
|
17,054.01
|
19,131.52
|
19,164.49
|
17,889.06
|
|||||
|
Total Debt*
|
583.68
|
395.88
|
392.64
|
1,956.67
|
1,247.80
|
635.45
|
|||||
|
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
|
--
|
164.55
|
116.72
|
473.78
|
485.54
|
324.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
525.31
|
466.52
|
1,289.88
|
-1,473.63
|
-993.04
|
|||||
|
Cash from Financing Activities
|
--
|
-588.00
|
-2,054.01
|
-341.47
|
1,178.60
|
634.52
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-34.31
|
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 ($)
|
0.99
|
0.45
|
0.82
|
1.11
|
1.82
|
1.69
|
|||||
|
Cash EPS ($)
|
--
|
0.45
|
0.82
|
1.11
|
1.82
|
1.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.73
|
17.58
|
17.57
|
16.81
|
17.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.28
|
0.96
|
3.92
|
4.04
|
2.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.18
|
0.88
|
3.81
|
3.97
|
2.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.25
|
3.02
|
3.64
|
7.28
|
7.59
|
|||||
|
ROE (%)
|
5.59
|
2.65
|
4.68
|
6.46
|
10.62
|
9.87
|
|||||
|
ROA (%)
|
0.66
|
0.33
|
0.55
|
0.70
|
1.18
|
1.17
|
|||||
|
EBIT Margin (%)
|
8.46
|
8.34
|
13.30
|
18.06
|
69.52
|
49.87
|
|||||
|
Net Margin (%)
|
12.58
|
6.05
|
9.96
|
12.21
|
34.98
|
37.06
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
8.40
|
-0.03
|
-0.09
|
0.75
|
0.13
|
0.07
|
|||||
|
EBIT Growth (%)
|
34.46
|
-39.28
|
-32.73
|
-54.43
|
57.57
|
93.46
|
|||||
|
Net Profit Growth (%)
|
206.59
|
-41.26
|
-25.47
|
-38.76
|
6.70
|
83.45
|
|||||
|
EPS Growth (%)
|
183.88
|
-0.45
|
-0.26
|
-0.39
|
0.08
|
0.88
|
|||||
|
Book Value Growth (%)
|
0.45
|
--
|
--
|
--
|
--
|
--
|
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
|
13.83
|
24.12
|
14.98
|
10.91
|
7.05
|
8.70
|
|||||
|
Price / Book Value
|
0.78
|
0.62
|
0.70
|
0.69
|
0.76
|
0.85
|
|||||
|
Dividend Yield (%)
|
4.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-9.87
|
14.02
|
-3.70
|
0.68
|
-1.88
|
|||||
|
Close Price ($)
|
13.68
|
10.96
|
12.29
|
12.08
|
12.81
|
14.71
|
|||||
|
High Price ($)
|
13.69
|
12.63
|
14.54
|
13.81
|
17.68
|
16.61
|
|||||
|
Low Price ($)
|
9.44
|
8.83
|
9.80
|
7.42
|
12.40
|
10.65
|
|||||
|
Market Cap ($ Cr)
|
1,784.55
|
--
|
--
|
--
|
--
|
--
|
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
|
0.25
|
0.17
|
0.18
|
0.92
|
0.62
|
0.30
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.12
|
0.12
|
0.85
|
0.44
|
0.15
|
|||||
|
Current Ratio
|
1.47
|
0.72
|
0.04
|
0.28
|
0.16
|
707.95
|
|||||
|
Quick Ratio
|
1.47
|
--
|
--
|
0.15
|
0.20
|
795.75
|
|||||
|
Interest Coverage
|
1.35
|
0.17
|
0.25
|
0.38
|
3.15
|
5.12
|
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 (%)
|
5.27
|
5.39
|
5.12
|
5.64
|
8.89
|
7.58
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.06
|
0.06
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
19.51
|
20.62
|
19.55
|
28.48
|
33.51
|
|||||
|
Inventory Days
|
--
|
--
|
1,255.06
|
428.41
|
-1,165.09
|
-3,669.17
|
|||||
|
Payable days
|
--
|
63.18
|
88.04
|
64.16
|
38.30
|
83.39
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,187.64
|
383.81
|
-1,174.91
|
-3,719.05
|