Market cap
$1,137 Mln
Revenue (TTM)
$1,473 Mln
P/E Ratio
9.9
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,473.00
|
1,464.96
|
1,412.06
|
1,337.06
|
1,193.51
|
1,031.84
|
|||||
|
Cost of Revenue
|
168.74
|
142.60
|
123.68
|
114.23
|
105.71
|
78.10
|
|||||
|
Gross Profit
|
1,304.26
|
1,322.36
|
1,288.38
|
1,222.83
|
1,087.80
|
953.74
|
|||||
|
Operating Expenses
|
1,126.15
|
1,137.84
|
1,137.34
|
1,143.79
|
1,029.45
|
922.23
|
|||||
|
Operating Profit (EBIT)
|
178.11
|
185.06
|
151.05
|
79.04
|
58.35
|
31.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
8.43
|
2.20
|
|||||
|
Profit before Tax
|
184.16
|
204.03
|
182.96
|
105.08
|
66.78
|
33.72
|
|||||
|
Provision for Tax
|
57.65
|
58.43
|
50.11
|
5.91
|
30.43
|
-5.95
|
|||||
|
Profit after Tax (Net Income)
|
126.51
|
145.60
|
132.85
|
99.17
|
36.35
|
39.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
36.35
|
39.67
|
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
|
644.53
|
710.85
|
743.97
|
749.53
|
710.32
|
751.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
178.19
|
75.57
|
84.62
|
89.33
|
122.77
|
135.20
|
|||||
|
Current Liabilities
|
167.85
|
172.06
|
154.97
|
175.86
|
182.82
|
164.01
|
|||||
|
Total Liabilities
|
1,158.41
|
958.48
|
983.57
|
1,014.72
|
1,015.92
|
1,050.53
|
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
|
697.06
|
443.54
|
466.69
|
390.51
|
419.93
|
405.85
|
|||||
|
Current Assets
|
293.50
|
514.93
|
516.88
|
624.22
|
595.99
|
644.68
|
|||||
|
Total Assets
|
1,158.41
|
958.48
|
983.57
|
1,014.72
|
1,015.92
|
1,050.53
|
|||||
|
Total Debt*
|
123.30
|
24.88
|
43.15
|
87.30
|
126.34
|
168.22
|
|||||
|
Net Current Assets
|
125.65
|
342.88
|
361.91
|
448.35
|
413.17
|
480.66
|
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
|
--
|
371.37
|
285.82
|
306.28
|
192.31
|
212.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-45.65
|
-77.27
|
-54.68
|
-126.14
|
-27.65
|
|||||
|
Cash from Financing Activities
|
--
|
-329.39
|
-303.80
|
-246.78
|
-237.53
|
-300.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-171.37
|
-115.48
|
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 ($)
|
2.07
|
2.35
|
1.95
|
1.36
|
0.51
|
0.52
|
|||||
|
Cash EPS ($)
|
2.12
|
3.32
|
2.77
|
1.91
|
1.13
|
1.25
|
|||||
|
Adjusted Book Value ($)
|
11.29
|
11.46
|
10.94
|
10.25
|
9.92
|
9.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.99
|
4.20
|
4.19
|
2.69
|
2.80
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.21
|
3.65
|
3.82
|
2.24
|
2.42
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.12
|
16.36
|
11.85
|
4.14
|
4.02
|
|||||
|
ROE (%)
|
18.67
|
20.02
|
17.79
|
13.59
|
4.97
|
4.94
|
|||||
|
ROA (%)
|
11.03
|
14.99
|
13.30
|
9.77
|
3.52
|
3.60
|
|||||
|
EBIT Margin (%)
|
12.50
|
13.93
|
12.96
|
7.86
|
5.60
|
3.06
|
|||||
|
Net Margin (%)
|
8.59
|
9.94
|
9.41
|
7.42
|
3.02
|
3.84
|
|||||
|
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 (%)
|
1.50
|
0.04
|
0.06
|
0.12
|
0.16
|
0.18
|
|||||
|
EBIT Growth (%)
|
-11.53
|
11.52
|
74.11
|
57.36
|
111.68
|
190.30
|
|||||
|
Net Profit Growth (%)
|
-15.18
|
9.60
|
33.96
|
172.85
|
-8.38
|
304.24
|
|||||
|
EPS Growth (%)
|
-6.25
|
0.20
|
0.44
|
1.67
|
-0.03
|
3.07
|
|||||
|
Book Value Growth (%)
|
1.78
|
--
|
--
|
--
|
--
|
--
|
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
|
9.88
|
12.94
|
19.81
|
34.92
|
53.86
|
69.48
|
|||||
|
Price / Book Value
|
1.72
|
2.65
|
3.54
|
4.62
|
2.76
|
3.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.88
|
5.99
|
9.84
|
17.70
|
10.25
|
19.24
|
|||||
|
Close Price ($)
|
24.52
|
30.39
|
38.70
|
47.34
|
27.34
|
36.24
|
|||||
|
High Price ($)
|
35.99
|
41.69
|
46.98
|
48.99
|
39.27
|
43.86
|
|||||
|
Low Price ($)
|
19.60
|
27.29
|
32.56
|
26.53
|
25.30
|
29.22
|
|||||
|
Market Cap ($ Cr)
|
1,136.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.16
|
0.03
|
0.06
|
0.12
|
0.18
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.03
|
0.05
|
0.06
|
0.05
|
|||||
|
Current Ratio
|
1.75
|
2.99
|
3.34
|
3.55
|
3.26
|
3.93
|
|||||
|
Quick Ratio
|
1.75
|
--
|
--
|
--
|
3.26
|
3.79
|
|||||
|
Interest Coverage
|
116.39
|
--
|
--
|
--
|
7.93
|
271.95
|
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 (%)
|
10.71
|
10.46
|
11.00
|
10.93
|
13.68
|
13.20
|
|||||
|
Asset Turnover
|
1.28
|
1.51
|
1.41
|
1.32
|
1.16
|
0.94
|
|||||
|
Receivable days
|
--
|
38.46
|
38.99
|
42.26
|
45.82
|
39.76
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
40.57
|
109.81
|
|||||
|
Payable days
|
--
|
27.79
|
35.10
|
42.20
|
52.96
|
58.41
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
0.06
|
33.43
|
91.16
|