Market cap
$941 Mln
Revenue (TTM)
$257 Mln
P/E Ratio
11.1
P/B Ratio
0.8
Div. Yield
11.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
256.66
|
248.84
|
209.10
|
289.20
|
16.00
|
86.79
|
|||||
|
Cost of Revenue
|
61.15
|
64.70
|
85.52
|
64.69
|
36.08
|
34.26
|
|||||
|
Gross Profit
|
195.51
|
184.14
|
123.59
|
289.20
|
16.00
|
86.79
|
|||||
|
Operating Expenses
|
45.14
|
-27.82
|
9.83
|
74.68
|
9.92
|
9.10
|
|||||
|
Operating Profit (EBIT)
|
150.37
|
211.96
|
113.76
|
214.52
|
62.95
|
77.69
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
25.03
|
--
|
|||||
|
Profit before Tax
|
91.69
|
105.81
|
113.76
|
129.69
|
6.09
|
77.69
|
|||||
|
Provision for Tax
|
4.58
|
3.88
|
3.47
|
1.69
|
1.41
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
87.11
|
101.92
|
110.29
|
128.00
|
4.68
|
77.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
141.30
|
77.69
|
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
|
1,145.89
|
1,160.68
|
1,190.35
|
1,196.56
|
1,192.33
|
741.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,117.49
|
1,433.73
|
1,476.11
|
1,468.38
|
44.17
|
1,384.14
|
|||||
|
Current Liabilities
|
317.48
|
41.98
|
29.19
|
12.51
|
44.17
|
34.83
|
|||||
|
Total Liabilities
|
2,901.69
|
2,636.38
|
2,695.66
|
2,677.45
|
2,709.96
|
2,160.91
|
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
|
2,466.39
|
2,472.20
|
2,561.47
|
2,550.46
|
2,503.53
|
1,819.92
|
|||||
|
Current Assets
|
114.53
|
164.18
|
134.19
|
126.99
|
202.13
|
340.99
|
|||||
|
Total Assets
|
2,698.74
|
2,636.38
|
2,695.66
|
2,677.45
|
2,709.96
|
2,160.91
|
|||||
|
Total Debt*
|
1,394.72
|
1,430.11
|
1,450.42
|
1,440.50
|
2,183.78
|
1,372.75
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
160.54
|
117.85
|
76.94
|
86.27
|
-396.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
36.83
|
4.31
|
-21.14
|
-120.88
|
-451,632.19
|
|||||
|
Cash from Financing Activities
|
--
|
-185.10
|
-101.35
|
-145.83
|
-31.11
|
388.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
499.42
|
--
|
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 ($)
|
0.83
|
0.97
|
1.05
|
1.20
|
0.04
|
1.19
|
|||||
|
Cash EPS ($)
|
--
|
0.97
|
1.05
|
1.20
|
0.04
|
1.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.04
|
11.28
|
11.25
|
10.98
|
11.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.53
|
1.12
|
0.72
|
0.79
|
-6.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.53
|
1.12
|
0.72
|
0.79
|
-6.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.90
|
4.18
|
4.26
|
0.17
|
4.11
|
|||||
|
ROE (%)
|
7.55
|
8.67
|
9.24
|
10.72
|
0.48
|
10.64
|
|||||
|
ROA (%)
|
3.11
|
3.82
|
4.11
|
4.75
|
0.19
|
4.05
|
|||||
|
EBIT Margin (%)
|
28.43
|
--
|
--
|
77.33
|
393.35
|
89.52
|
|||||
|
Net Margin (%)
|
33.94
|
40.96
|
52.74
|
44.26
|
11.41
|
89.51
|
|||||
|
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 (%)
|
29.02
|
0.19
|
-0.28
|
17.07
|
-0.82
|
4.06
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
255.23
|
-18.97
|
844.07
|
|||||
|
Net Profit Growth (%)
|
55.09
|
-7.58
|
-13.84
|
2,634.44
|
-93.97
|
850.07
|
|||||
|
EPS Growth (%)
|
-12.46
|
-0.07
|
-0.13
|
26.92
|
-0.96
|
6.20
|
|||||
|
Book Value Growth (%)
|
-2.06
|
--
|
--
|
--
|
--
|
--
|
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
|
11.10
|
9.47
|
9.16
|
7.13
|
189.09
|
9.27
|
|||||
|
Price / Book Value
|
0.85
|
0.83
|
0.85
|
0.76
|
0.74
|
0.97
|
|||||
|
Dividend Yield (%)
|
11.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
12.20
|
21.72
|
-11,578.70
|
15.84
|
8.58
|
|||||
|
Close Price ($)
|
8.52
|
9.18
|
9.57
|
8.58
|
8.15
|
11.02
|
|||||
|
High Price ($)
|
9.92
|
10.85
|
10.38
|
9.47
|
11.28
|
11.55
|
|||||
|
Low Price ($)
|
7.96
|
7.66
|
8.55
|
6.96
|
7.89
|
8.82
|
|||||
|
Market Cap ($ Cr)
|
941.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.23
|
1.22
|
1.20
|
1.83
|
1.85
|
|||||
|
Short term debt to equity ratio
|
0.24
|
--
|
--
|
1.20
|
1.21
|
1.85
|
|||||
|
Current Ratio
|
0.36
|
3.91
|
4.60
|
10.15
|
4.58
|
9.79
|
|||||
|
Quick Ratio
|
0.36
|
--
|
--
|
0.39
|
--
|
--
|
|||||
|
Interest Coverage
|
2.12
|
--
|
--
|
2.64
|
1.11
|
2.35
|
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 (%)
|
14.89
|
16.64
|
26.94
|
18.29
|
391.84
|
291.95
|
|||||
|
Asset Turnover
|
0.09
|
0.09
|
0.08
|
0.11
|
0.01
|
0.05
|
|||||
|
Receivable days
|
--
|
71.74
|
95.41
|
73.00
|
3,606.94
|
678.42
|
|||||
|
Inventory Days
|
--
|
--
|
521.62
|
689.49
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
103.23
|
89.06
|
160.01
|
399.88
|
237.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
527.96
|
602.48
|
--
|
440.43
|