Market cap
$2,621 Mln
Revenue (TTM)
$570 Mln
P/E Ratio
245.3
P/B Ratio
5.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
569.62
|
534.53
|
465.31
|
399.25
|
330.38
|
274.33
|
|||||
|
Cost of Revenue
|
135.77
|
136.79
|
117.78
|
98.88
|
84.44
|
68.47
|
|||||
|
Gross Profit
|
433.85
|
397.74
|
347.52
|
300.37
|
245.94
|
205.86
|
|||||
|
Operating Expenses
|
419.96
|
401.19
|
387.54
|
327.05
|
288.61
|
150.66
|
|||||
|
Operating Profit (EBIT)
|
13.89
|
-3.45
|
-40.01
|
-26.68
|
-42.67
|
55.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.46
|
0.10
|
|||||
|
Profit before Tax
|
12.09
|
-10.16
|
-43.67
|
-29.85
|
-46.20
|
50.39
|
|||||
|
Provision for Tax
|
1.54
|
1.29
|
1.02
|
0.59
|
0.27
|
0.19
|
|||||
|
Profit after Tax (Net Income)
|
10.55
|
-11.45
|
-44.70
|
-30.44
|
-46.47
|
50.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-46.47
|
50.20
|
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
|
516.43
|
491.94
|
460.97
|
466.17
|
456.75
|
483.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
78.29
|
80.72
|
74.94
|
73.20
|
70.30
|
75.11
|
|||||
|
Current Liabilities
|
81.92
|
81.52
|
73.42
|
74.57
|
58.39
|
56.45
|
|||||
|
Total Liabilities
|
758.56
|
654.18
|
609.33
|
613.93
|
585.45
|
615.31
|
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
|
331.11
|
331.66
|
341.50
|
347.69
|
370.23
|
419.24
|
|||||
|
Current Assets
|
345.53
|
322.52
|
267.83
|
266.25
|
215.21
|
196.08
|
|||||
|
Total Assets
|
758.56
|
654.18
|
609.33
|
613.93
|
585.45
|
615.31
|
|||||
|
Total Debt*
|
71.05
|
88.02
|
76.53
|
74.49
|
74.55
|
75.65
|
|||||
|
Net Current Assets
|
263.62
|
241.00
|
194.40
|
191.68
|
156.82
|
139.63
|
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
|
--
|
57.33
|
12.20
|
4.48
|
-22.14
|
-13.78
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-14.55
|
30.23
|
21.82
|
44.01
|
23.50
|
|||||
|
Cash from Financing Activities
|
--
|
1.18
|
-3.60
|
-0.03
|
-7.06
|
-7.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
14.81
|
1.71
|
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 ($)
|
0.21
|
-0.23
|
-0.95
|
-0.66
|
-1.01
|
1.11
|
|||||
|
Cash EPS ($)
|
--
|
0.19
|
-0.55
|
-0.34
|
-0.76
|
1.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.07
|
9.79
|
10.04
|
9.95
|
10.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.17
|
0.26
|
0.10
|
-0.48
|
-0.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.99
|
-0.24
|
-0.81
|
-0.85
|
-0.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.05
|
-8.29
|
-5.68
|
-8.52
|
9.60
|
|||||
|
ROE (%)
|
2.09
|
-2.40
|
-9.64
|
-6.60
|
-9.88
|
11.20
|
|||||
|
ROA (%)
|
1.47
|
-1.81
|
-7.31
|
-5.08
|
-7.74
|
7.55
|
|||||
|
EBIT Margin (%)
|
2.96
|
-0.80
|
-8.01
|
-5.74
|
-12.92
|
20.16
|
|||||
|
Net Margin (%)
|
1.85
|
-2.14
|
-9.61
|
-7.62
|
-14.00
|
18.29
|
|||||
|
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 (%)
|
13.94
|
0.15
|
0.17
|
0.21
|
0.20
|
0.33
|
|||||
|
EBIT Growth (%)
|
157.70
|
88.50
|
-62.58
|
46.28
|
-177.15
|
225.03
|
|||||
|
Net Profit Growth (%)
|
129.02
|
74.39
|
-46.85
|
34.49
|
-192.56
|
204.24
|
|||||
|
EPS Growth (%)
|
127.92
|
0.75
|
-0.45
|
0.35
|
-1.91
|
2.01
|
|||||
|
Book Value Growth (%)
|
7.70
|
--
|
--
|
--
|
--
|
--
|
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
|
245.33
|
-168.89
|
-32.21
|
-54.46
|
-43.85
|
62.79
|
|||||
|
Price / Book Value
|
5.17
|
3.93
|
3.12
|
3.56
|
4.46
|
6.52
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
66.66
|
114.12
|
-75.18
|
-196.68
|
-64.31
|
47.28
|
|||||
|
Close Price ($)
|
27.98
|
39.56
|
30.56
|
35.69
|
44.38
|
69.53
|
|||||
|
High Price ($)
|
43.18
|
43.11
|
39.05
|
59.61
|
72.31
|
89.18
|
|||||
|
Low Price ($)
|
25.37
|
28.29
|
18.94
|
32.27
|
32.51
|
52.54
|
|||||
|
Market Cap ($ Cr)
|
2,620.63
|
--
|
--
|
--
|
--
|
--
|
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
|
0.12
|
0.18
|
0.17
|
0.16
|
0.16
|
0.16
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.22
|
3.96
|
3.65
|
3.57
|
3.69
|
3.47
|
|||||
|
Quick Ratio
|
3.19
|
2.99
|
2.62
|
2.66
|
2.90
|
2.78
|
|||||
|
Interest Coverage
|
2.71
|
-0.73
|
-5.82
|
-3.31
|
-8.56
|
11.25
|
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 (%)
|
14.04
|
12.47
|
12.97
|
13.15
|
12.92
|
12.04
|
|||||
|
Asset Turnover
|
0.79
|
0.85
|
0.76
|
0.67
|
0.55
|
0.41
|
|||||
|
Receivable days
|
--
|
43.39
|
44.29
|
43.54
|
41.85
|
37.39
|
|||||
|
Inventory Days
|
--
|
205.37
|
222.08
|
210.24
|
183.61
|
197.35
|
|||||
|
Payable days
|
--
|
138.09
|
81.23
|
87.28
|
83.26
|
83.57
|
|||||
|
Cash Conversion Cycle
|
--
|
110.67
|
185.15
|
166.51
|
142.21
|
151.17
|