Market cap
$4,584 Mln
Revenue (TTM)
$182 Mln
P/E Ratio
159
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
181.80
|
159.55
|
119.30
|
84.87
|
1,028.50
|
792.60
|
|||||
|
Cost of Revenue
|
45.16
|
56.49
|
40.07
|
30.36
|
865.20
|
639.40
|
|||||
|
Gross Profit
|
92.28
|
103.06
|
79.23
|
54.51
|
163.30
|
153.20
|
|||||
|
Operating Expenses
|
17.88
|
23.19
|
10.78
|
9.08
|
116.20
|
89.60
|
|||||
|
Operating Profit (EBIT)
|
74.39
|
79.87
|
68.45
|
45.43
|
-11.80
|
-6.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
57.83
|
53.64
|
46.38
|
23.86
|
-29.70
|
-18.70
|
|||||
|
Provision for Tax
|
18.83
|
16.22
|
11.79
|
5.97
|
-4.80
|
-2.90
|
|||||
|
Profit after Tax (Net Income)
|
39.00
|
37.41
|
34.59
|
17.89
|
-24.90
|
-15.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5.49
|
--
|
14.72
|
9.75
|
-24.90
|
-15.80
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-222.24
|
-227.49
|
-365.99
|
-387.60
|
316.00
|
367.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
324.46
|
240.00
|
365.57
|
400.16
|
590.70
|
323.00
|
|||||
|
Current Liabilities
|
84.46
|
52.79
|
48.57
|
29.11
|
175.00
|
116.00
|
|||||
|
Total Liabilities
|
186.67
|
65.30
|
48.15
|
41.67
|
1,081.70
|
806.60
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
18.97
|
12.84
|
12.93
|
11.81
|
734.70
|
535.30
|
|||||
|
Current Assets
|
83.24
|
52.46
|
35.23
|
29.86
|
347.00
|
271.30
|
|||||
|
Total Assets
|
180.90
|
65.30
|
48.15
|
41.67
|
1,081.70
|
806.60
|
|||||
|
Total Debt*
|
240.00
|
240.00
|
133.65
|
174.86
|
481.70
|
216.00
|
|||||
|
Net Current Assets
|
4.56
|
-0.33
|
-13.34
|
0.75
|
172.00
|
155.30
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
51.67
|
49.93
|
18.65
|
53.20
|
93.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.98
|
-3.71
|
-4.03
|
-264.30
|
-19.50
|
|||||
|
Cash from Financing Activities
|
--
|
-35.21
|
-42.47
|
-9.87
|
199.20
|
-47.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-11.90
|
26.90
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.28
|
0.27
|
0.26
|
1.05
|
-1.46
|
-0.93
|
|||||
|
Cash EPS ($)
|
--
|
0.30
|
0.28
|
1.18
|
1.05
|
1.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
-22.80
|
18.59
|
21.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.37
|
0.37
|
1.10
|
3.13
|
5.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.35
|
0.34
|
0.86
|
1.47
|
4.38
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-34.04
|
-15.54
|
--
|
-3.61
|
-2.65
|
|||||
|
ROE (%)
|
--
|
-12.61
|
-9.18
|
--
|
-7.28
|
-4.08
|
|||||
|
ROA (%)
|
22.66
|
65.95
|
77.03
|
--
|
-2.64
|
-1.93
|
|||||
|
EBIT Margin (%)
|
29.06
|
45.05
|
53.56
|
53.24
|
-1.15
|
-0.77
|
|||||
|
Net Margin (%)
|
21.45
|
23.45
|
29.00
|
21.07
|
-2.42
|
-1.99
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
32.95
|
0.34
|
0.41
|
--
|
0.30
|
-0.16
|
|||||
|
EBIT Growth (%)
|
41.53
|
12.49
|
41.42
|
--
|
-93.44
|
-107.79
|
|||||
|
Net Profit Growth (%)
|
-13.84
|
8.16
|
93.40
|
--
|
-57.59
|
-128.52
|
|||||
|
EPS Growth (%)
|
-26.43
|
0.06
|
-0.76
|
--
|
-0.58
|
-1.29
|
|||||
|
Book Value Growth (%)
|
60.93
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
159.05
|
107.68
|
--
|
--
|
-31.60
|
-59.52
|
|||||
|
Price / Book Value
|
--
|
-17.71
|
--
|
--
|
2.49
|
2.56
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
59.69
|
56.36
|
--
|
--
|
40.28
|
36.58
|
|||||
|
Close Price ($)
|
31.50
|
29.16
|
--
|
--
|
46.28
|
55.32
|
|||||
|
High Price ($)
|
31.67
|
31.63
|
--
|
--
|
61.49
|
72.54
|
|||||
|
Low Price ($)
|
17.51
|
22.22
|
--
|
--
|
42.82
|
33.44
|
|||||
|
Market Cap ($ Cr)
|
4,583.59
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.08
|
-1.05
|
-0.37
|
-0.45
|
1.52
|
0.59
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
-0.02
|
0.00
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
0.99
|
0.99
|
0.73
|
1.03
|
1.98
|
2.34
|
|||||
|
Quick Ratio
|
0.99
|
--
|
--
|
--
|
1.19
|
1.40
|
|||||
|
Interest Coverage
|
4.38
|
3.94
|
3.65
|
2.12
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.16
|
6.65
|
5.62
|
5.75
|
14.76
|
13.66
|
|||||
|
Asset Turnover
|
1.06
|
2.81
|
2.66
|
--
|
1.09
|
0.97
|
|||||
|
Receivable days
|
--
|
19.82
|
17.73
|
337.14
|
46.18
|
49.05
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
1,666.19
|
52.22
|
66.18
|
|||||
|
Payable days
|
--
|
64.12
|
77.89
|
630.36
|
30.27
|
27.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
1,372.97
|
68.14
|
88.13
|