Market cap
$2,146 Mln
Revenue (TTM)
$512 Mln
P/E Ratio
13.7
P/B Ratio
5.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
512.28
|
510.17
|
426.45
|
258.22
|
154.08
|
80.94
|
|||||
|
Cost of Revenue
|
180.81
|
217.41
|
206.90
|
169.27
|
118.82
|
79.77
|
|||||
|
Gross Profit
|
331.47
|
292.77
|
219.55
|
88.94
|
35.27
|
1.17
|
|||||
|
Operating Expenses
|
114.91
|
101.32
|
80.57
|
67.31
|
74.63
|
59.55
|
|||||
|
Operating Profit (EBIT)
|
216.50
|
191.44
|
138.98
|
21.63
|
-39.37
|
-58.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-7.26
|
-0.22
|
|||||
|
Profit before Tax
|
216.47
|
182.66
|
125.71
|
-28.24
|
-65.90
|
-71.65
|
|||||
|
Provision for Tax
|
47.52
|
35.73
|
-71.96
|
8.16
|
19.28
|
12.81
|
|||||
|
Profit after Tax (Net Income)
|
168.96
|
146.93
|
197.67
|
-28.24
|
-65.90
|
-71.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-65.90
|
-71.65
|
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
|
408.21
|
477.32
|
349.02
|
135.21
|
151.97
|
141.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
200.25
|
77.38
|
84.12
|
144.17
|
157.22
|
104.70
|
|||||
|
Current Liabilities
|
75.76
|
69.54
|
55.54
|
49.81
|
39.27
|
30.38
|
|||||
|
Total Liabilities
|
759.97
|
624.24
|
488.68
|
329.18
|
348.46
|
276.25
|
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
|
156.01
|
157.73
|
157.27
|
72.17
|
78.06
|
67.52
|
|||||
|
Current Assets
|
528.20
|
466.51
|
331.41
|
257.01
|
270.40
|
208.73
|
|||||
|
Total Assets
|
759.97
|
624.24
|
488.68
|
329.18
|
348.46
|
276.25
|
|||||
|
Total Debt*
|
203.84
|
79.89
|
82.12
|
141.42
|
154.44
|
102.92
|
|||||
|
Net Current Assets
|
452.45
|
396.97
|
275.87
|
207.21
|
231.13
|
178.35
|
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
|
--
|
50.40
|
118.67
|
8.80
|
-59.51
|
-112.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-21.89
|
-8.58
|
-4.98
|
-13.91
|
-13.51
|
|||||
|
Cash from Financing Activities
|
--
|
-44.02
|
-58.30
|
-38.99
|
108.85
|
121.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
35.43
|
-4.83
|
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 ($)
|
0.70
|
0.60
|
0.80
|
-0.12
|
-0.32
|
-0.40
|
|||||
|
Cash EPS ($)
|
--
|
0.64
|
0.84
|
-0.09
|
-0.29
|
-0.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.96
|
1.42
|
0.60
|
0.75
|
0.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.21
|
0.48
|
0.04
|
-0.29
|
-0.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.11
|
0.45
|
0.02
|
-0.36
|
-0.70
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
29.73
|
55.86
|
-9.69
|
-23.94
|
-33.32
|
|||||
|
ROE (%)
|
38.16
|
35.56
|
81.65
|
-19.67
|
-44.96
|
-62.46
|
|||||
|
ROA (%)
|
24.25
|
26.40
|
48.34
|
-8.33
|
-21.10
|
-29.61
|
|||||
|
EBIT Margin (%)
|
43.98
|
37.20
|
32.75
|
-1.24
|
-30.26
|
-72.39
|
|||||
|
Net Margin (%)
|
32.98
|
28.80
|
46.35
|
-10.94
|
-44.89
|
-88.75
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
8.04
|
0.20
|
0.65
|
0.68
|
0.90
|
0.92
|
|||||
|
EBIT Growth (%)
|
45.17
|
35.89
|
4,447.57
|
93.11
|
20.42
|
8.11
|
|||||
|
Net Profit Growth (%)
|
-19.13
|
-25.67
|
800.00
|
57.15
|
8.02
|
5.41
|
|||||
|
EPS Growth (%)
|
-17.05
|
-0.25
|
7.43
|
0.62
|
0.18
|
0.49
|
|||||
|
Book Value Growth (%)
|
10.61
|
--
|
--
|
--
|
--
|
--
|
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
|
13.69
|
30.27
|
21.33
|
-36.17
|
-11.94
|
-3.56
|
|||||
|
Price / Book Value
|
5.26
|
9.32
|
12.08
|
7.55
|
5.18
|
1.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.51
|
22.44
|
28.41
|
217.08
|
-21.64
|
-5.78
|
|||||
|
Close Price ($)
|
8.37
|
18.24
|
17.15
|
4.52
|
3.88
|
1.41
|
|||||
|
High Price ($)
|
20.46
|
25.67
|
23.64
|
4.65
|
3.92
|
3.11
|
|||||
|
Low Price ($)
|
7.21
|
13.50
|
4.37
|
2.95
|
1.26
|
1.01
|
|||||
|
Market Cap ($ Cr)
|
2,145.77
|
--
|
--
|
--
|
--
|
--
|
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
|
0.47
|
0.17
|
0.24
|
1.05
|
1.02
|
0.73
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
6.97
|
6.71
|
5.97
|
5.16
|
6.89
|
6.87
|
|||||
|
Quick Ratio
|
3.81
|
3.74
|
2.90
|
1.69
|
2.73
|
2.77
|
|||||
|
Interest Coverage
|
25.53
|
26.69
|
10.02
|
-0.13
|
-2.42
|
-4.49
|
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 (%)
|
26.98
|
31.05
|
11.72
|
10.62
|
10.06
|
35.30
|
|||||
|
Asset Turnover
|
0.74
|
0.92
|
1.04
|
0.76
|
0.49
|
0.33
|
|||||
|
Receivable days
|
--
|
74.61
|
33.15
|
30.36
|
52.25
|
94.34
|
|||||
|
Inventory Days
|
--
|
316.43
|
302.88
|
362.70
|
442.68
|
472.21
|
|||||
|
Payable days
|
--
|
35.90
|
31.67
|
31.17
|
39.44
|
53.81
|
|||||
|
Cash Conversion Cycle
|
--
|
355.14
|
304.36
|
361.90
|
455.49
|
512.74
|