Market cap
$2,588 Mln
Revenue (TTM)
$317 Mln
P/E Ratio
174.7
P/B Ratio
1.5
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
316.81
|
299.17
|
273.97
|
258.68
|
236.71
|
211.98
|
|||||
|
Cost of Revenue
|
155.88
|
341.34
|
79.85
|
77.64
|
73.16
|
64.10
|
|||||
|
Gross Profit
|
160.94
|
-42.17
|
194.12
|
181.04
|
163.54
|
147.88
|
|||||
|
Operating Expenses
|
109.30
|
-93.57
|
147.12
|
145.23
|
128.29
|
145.10
|
|||||
|
Operating Profit (EBIT)
|
51.64
|
51.40
|
47.00
|
35.81
|
35.25
|
2.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
15.24
|
111.42
|
13.66
|
5.27
|
52.23
|
-5.36
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
35.81
|
26.78
|
23.27
|
|||||
|
Profit after Tax (Net Income)
|
15.24
|
111.42
|
13.66
|
5.27
|
52.23
|
-5.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
8.69
|
111.42
|
13.66
|
5.27
|
52.23
|
-5.36
|
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
|
1,765.68
|
1,794.26
|
1,760.01
|
1,554.04
|
1,603.91
|
1,571.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,203.69
|
927.64
|
812.02
|
874.11
|
812.50
|
590.85
|
|||||
|
Current Liabilities
|
67.00
|
66.74
|
63.93
|
59.18
|
56.63
|
50.01
|
|||||
|
Total Liabilities
|
3,101.46
|
2,788.65
|
2,635.95
|
2,487.33
|
2,473.03
|
2,212.42
|
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
|
2,877.29
|
2,710.66
|
2,508.60
|
2,352.22
|
2,300.74
|
2,137.50
|
|||||
|
Current Assets
|
157.17
|
77.99
|
127.35
|
135.12
|
172.29
|
74.91
|
|||||
|
Total Assets
|
3,143.16
|
2,788.65
|
2,635.95
|
2,487.33
|
2,473.03
|
2,212.42
|
|||||
|
Total Debt*
|
1,096.72
|
825.88
|
740.42
|
814.57
|
768.85
|
555.91
|
|||||
|
Net Current Assets
|
48.46
|
11.25
|
63.42
|
75.94
|
115.66
|
24.90
|
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
|
--
|
155.42
|
136.88
|
129.62
|
125.80
|
89.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-144.91
|
-240.54
|
-79.72
|
-144.46
|
-64.70
|
|||||
|
Cash from Financing Activities
|
--
|
-61.21
|
95.12
|
-87.90
|
111.57
|
-204.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
92.91
|
-178.92
|
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 ($)
|
0.19
|
1.42
|
0.18
|
0.08
|
0.77
|
-0.08
|
|||||
|
Cash EPS ($)
|
--
|
3.00
|
1.60
|
1.63
|
2.18
|
1.18
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.89
|
22.56
|
22.82
|
23.79
|
22.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.98
|
1.75
|
1.90
|
1.87
|
1.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.41
|
1.29
|
1.38
|
1.51
|
1.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.35
|
0.56
|
0.22
|
2.32
|
-0.24
|
|||||
|
ROE (%)
|
0.86
|
6.27
|
0.82
|
0.33
|
3.29
|
-0.32
|
|||||
|
ROA (%)
|
0.52
|
4.11
|
0.53
|
0.21
|
2.23
|
-0.23
|
|||||
|
EBIT Margin (%)
|
27.73
|
48.78
|
18.53
|
16.78
|
33.38
|
5.14
|
|||||
|
Net Margin (%)
|
4.81
|
37.24
|
4.99
|
2.04
|
22.07
|
-2.53
|
|||||
|
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 (%)
|
10.54
|
0.09
|
0.06
|
0.09
|
0.12
|
0.07
|
|||||
|
EBIT Growth (%)
|
-40.04
|
187.52
|
16.94
|
-45.06
|
624.80
|
-40.05
|
|||||
|
Net Profit Growth (%)
|
-86.39
|
715.79
|
159.21
|
-89.91
|
1,074.50
|
47.32
|
|||||
|
EPS Growth (%)
|
-86.42
|
7.12
|
1.26
|
-0.90
|
10.99
|
0.45
|
|||||
|
Book Value Growth (%)
|
-3.75
|
--
|
--
|
--
|
--
|
--
|
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
|
174.68
|
19.85
|
172.10
|
327.47
|
30.56
|
-351.52
|
|||||
|
Price / Book Value
|
1.47
|
1.23
|
1.34
|
1.11
|
1.00
|
1.20
|
|||||
|
Dividend Yield (%)
|
2.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.39
|
10.92
|
18.19
|
15.47
|
12.65
|
4.82
|
|||||
|
Close Price ($)
|
35.40
|
28.21
|
30.13
|
25.34
|
23.67
|
27.26
|
|||||
|
High Price ($)
|
36.27
|
31.04
|
31.65
|
27.25
|
32.93
|
28.90
|
|||||
|
Low Price ($)
|
26.52
|
25.21
|
23.53
|
20.76
|
20.82
|
1.10
|
|||||
|
Market Cap ($ Cr)
|
2,588.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.61
|
0.46
|
0.42
|
0.52
|
0.48
|
0.35
|
|||||
|
Short term debt to equity ratio
|
0.00
|
--
|
0.02
|
0.06
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.35
|
1.17
|
1.99
|
2.28
|
3.04
|
1.50
|
|||||
|
Quick Ratio
|
2.35
|
--
|
--
|
2.59
|
3.04
|
0.00
|
|||||
|
Interest Coverage
|
1.17
|
4.23
|
1.37
|
1.14
|
2.95
|
0.67
|
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 (%)
|
12.51
|
12.53
|
13.19
|
13.67
|
14.59
|
14.18
|
|||||
|
Asset Turnover
|
0.11
|
0.11
|
0.11
|
0.10
|
0.10
|
0.09
|
|||||
|
Receivable days
|
--
|
44.93
|
47.65
|
49.34
|
49.83
|
50.87
|
|||||
|
Inventory Days
|
--
|
--
|
-82.67
|
-42.85
|
187.17
|
937.46
|
|||||
|
Payable days
|
--
|
50.67
|
208.12
|
205.52
|
197.19
|
183.74
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-243.14
|
-199.03
|
39.81
|
804.58
|