Market cap
$986 Mln
Revenue (TTM)
$730 Mln
P/E Ratio
13.7
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
730.02
|
719.89
|
731.97
|
644.40
|
498.99
|
437.77
|
|||||
|
Cost of Revenue
|
381.91
|
363.83
|
358.11
|
293.27
|
250.13
|
238.03
|
|||||
|
Gross Profit
|
348.11
|
356.06
|
373.86
|
351.12
|
248.86
|
199.74
|
|||||
|
Operating Expenses
|
233.82
|
215.65
|
168.44
|
154.13
|
141.36
|
129.85
|
|||||
|
Operating Profit (EBIT)
|
114.29
|
140.40
|
205.42
|
196.99
|
107.50
|
69.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
9.21
|
14.93
|
|||||
|
Profit before Tax
|
102.02
|
123.62
|
189.19
|
169.38
|
114.86
|
83.93
|
|||||
|
Provision for Tax
|
23.48
|
25.53
|
29.67
|
31.83
|
23.48
|
20.63
|
|||||
|
Profit after Tax (Net Income)
|
78.55
|
98.09
|
159.52
|
137.55
|
91.39
|
62.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
1.19
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
91.39
|
62.12
|
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
|
768.16
|
788.81
|
732.30
|
639.42
|
528.66
|
445.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
712.40
|
682.34
|
671.41
|
648.08
|
118.47
|
122.20
|
|||||
|
Current Liabilities
|
263.21
|
158.16
|
173.76
|
225.41
|
94.86
|
103.81
|
|||||
|
Total Liabilities
|
2,006.97
|
1,629.30
|
1,577.47
|
1,512.91
|
741.99
|
671.53
|
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
|
1,112.82
|
993.28
|
1,043.40
|
1,023.31
|
363.67
|
353.41
|
|||||
|
Current Assets
|
630.95
|
636.02
|
534.07
|
489.60
|
378.32
|
318.12
|
|||||
|
Total Assets
|
2,006.97
|
1,629.30
|
1,577.47
|
1,512.91
|
741.99
|
671.53
|
|||||
|
Total Debt*
|
688.32
|
656.00
|
650.55
|
623.64
|
102.58
|
104.66
|
|||||
|
Net Current Assets
|
367.75
|
477.86
|
360.31
|
264.19
|
283.46
|
214.31
|
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
|
--
|
156.12
|
213.39
|
183.50
|
89.18
|
97.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-70.33
|
-124.93
|
-649.12
|
-32.78
|
-28.67
|
|||||
|
Cash from Financing Activities
|
--
|
-67.43
|
-80.95
|
454.09
|
-26.44
|
-37.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
29.97
|
32.30
|
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 ($)
|
1.71
|
2.08
|
3.06
|
2.59
|
1.77
|
1.24
|
|||||
|
Cash EPS ($)
|
1.69
|
3.42
|
4.16
|
3.27
|
2.32
|
1.78
|
|||||
|
Adjusted Book Value ($)
|
18.06
|
16.72
|
14.07
|
12.06
|
10.22
|
8.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.31
|
4.10
|
3.46
|
1.72
|
1.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.57
|
3.31
|
2.74
|
1.26
|
1.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.94
|
12.06
|
14.52
|
15.47
|
12.18
|
|||||
|
ROE (%)
|
10.09
|
12.90
|
23.26
|
23.55
|
18.76
|
14.65
|
|||||
|
ROA (%)
|
4.14
|
6.12
|
10.32
|
12.20
|
12.93
|
9.54
|
|||||
|
EBIT Margin (%)
|
11.36
|
20.71
|
30.07
|
30.81
|
23.63
|
19.42
|
|||||
|
Net Margin (%)
|
10.76
|
13.63
|
21.79
|
21.34
|
17.98
|
13.72
|
|||||
|
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 (%)
|
1.35
|
-0.02
|
0.14
|
0.29
|
0.14
|
0.25
|
|||||
|
EBIT Growth (%)
|
-55.77
|
-32.26
|
10.88
|
68.40
|
38.65
|
1,596.75
|
|||||
|
Net Profit Growth (%)
|
-41.69
|
-38.51
|
15.98
|
50.51
|
47.12
|
4,327.37
|
|||||
|
EPS Growth (%)
|
-35.86
|
-0.32
|
0.18
|
0.47
|
0.42
|
41.01
|
|||||
|
Book Value Growth (%)
|
10.36
|
--
|
--
|
--
|
--
|
--
|
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
|
13.72
|
12.88
|
12.12
|
23.84
|
15.86
|
18.77
|
|||||
|
Price / Book Value
|
1.31
|
1.60
|
2.64
|
5.13
|
2.74
|
2.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.30
|
7.71
|
8.52
|
15.17
|
9.41
|
10.16
|
|||||
|
Close Price ($)
|
20.18
|
26.78
|
37.13
|
61.85
|
28.02
|
23.29
|
|||||
|
High Price ($)
|
31.26
|
39.01
|
65.92
|
67.66
|
44.46
|
23.85
|
|||||
|
Low Price ($)
|
16.65
|
20.39
|
36.48
|
27.58
|
22.07
|
16.91
|
|||||
|
Market Cap ($ Cr)
|
986.03
|
--
|
--
|
--
|
--
|
--
|
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
|
0.79
|
0.83
|
0.89
|
0.98
|
0.19
|
0.23
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.40
|
4.02
|
3.07
|
2.17
|
3.99
|
3.06
|
|||||
|
Quick Ratio
|
1.71
|
2.90
|
2.19
|
1.70
|
2.90
|
2.17
|
|||||
|
Interest Coverage
|
4.91
|
5.85
|
7.25
|
7.31
|
63.86
|
96.07
|
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 (%)
|
19.84
|
19.94
|
18.86
|
17.92
|
17.80
|
18.00
|
|||||
|
Asset Turnover
|
0.38
|
0.45
|
0.47
|
0.57
|
0.71
|
0.67
|
|||||
|
Receivable days
|
--
|
71.44
|
63.25
|
57.89
|
61.34
|
60.41
|
|||||
|
Inventory Days
|
--
|
165.96
|
132.37
|
130.41
|
143.39
|
145.50
|
|||||
|
Payable days
|
--
|
31.68
|
28.53
|
28.61
|
31.19
|
35.73
|
|||||
|
Cash Conversion Cycle
|
--
|
205.72
|
167.09
|
159.69
|
173.55
|
170.18
|