Market cap
$3,419 Mln
Revenue (TTM)
$562 Mln
P/E Ratio
30.4
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
561.90
|
517.15
|
445.76
|
361.05
|
296.54
|
219.51
|
|||||
|
Cost of Revenue
|
156.80
|
157.10
|
147.62
|
112.90
|
101.58
|
74.40
|
|||||
|
Gross Profit
|
405.10
|
360.05
|
298.15
|
248.15
|
194.95
|
145.11
|
|||||
|
Operating Expenses
|
309.38
|
285.90
|
282.00
|
333.94
|
236.04
|
227.02
|
|||||
|
Operating Profit (EBIT)
|
95.72
|
74.15
|
16.14
|
-85.80
|
-41.08
|
-81.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.65
|
0.25
|
|||||
|
Profit before Tax
|
108.94
|
68.20
|
25.74
|
-76.61
|
-36.43
|
-81.65
|
|||||
|
Provision for Tax
|
-5.54
|
1.85
|
1.61
|
-2.21
|
0.13
|
-6.09
|
|||||
|
Profit after Tax (Net Income)
|
114.48
|
66.35
|
24.14
|
-74.40
|
-36.56
|
-75.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-36.56
|
-75.56
|
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
|
1,388.40
|
1,309.58
|
1,175.97
|
1,044.10
|
1,075.20
|
1,096.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35.23
|
36.51
|
45.44
|
9.56
|
18.61
|
27.16
|
|||||
|
Current Liabilities
|
62.74
|
59.94
|
78.63
|
61.24
|
62.61
|
64.15
|
|||||
|
Total Liabilities
|
1,549.10
|
1,406.02
|
1,300.04
|
1,114.91
|
1,156.42
|
1,187.83
|
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
|
911.59
|
917.64
|
927.77
|
829.29
|
907.79
|
944.72
|
|||||
|
Current Assets
|
574.78
|
488.38
|
372.27
|
285.62
|
248.64
|
243.10
|
|||||
|
Total Assets
|
1,549.10
|
1,406.02
|
1,300.04
|
1,114.91
|
1,156.42
|
1,187.83
|
|||||
|
Total Debt*
|
40.11
|
39.65
|
50.74
|
12.63
|
14.72
|
18.85
|
|||||
|
Net Current Assets
|
512.04
|
428.44
|
293.63
|
224.38
|
186.02
|
178.95
|
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
|
--
|
136.31
|
75.10
|
44.22
|
7.54
|
-31.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.21
|
-56.28
|
15.11
|
-29.39
|
-739.21
|
|||||
|
Cash from Financing Activities
|
--
|
-4.22
|
4.90
|
2.84
|
3.49
|
596.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-18.36
|
-174.51
|
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 ($)
|
1.41
|
0.82
|
0.30
|
-1.02
|
-0.51
|
-1.06
|
|||||
|
Cash EPS ($)
|
--
|
1.08
|
0.60
|
-0.64
|
-0.15
|
-0.79
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.09
|
14.72
|
14.28
|
14.97
|
15.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.67
|
0.94
|
0.60
|
0.10
|
-0.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.56
|
0.80
|
0.47
|
-0.01
|
-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 (%)
|
--
|
5.15
|
2.11
|
-6.93
|
-3.32
|
-9.76
|
|||||
|
ROE (%)
|
8.49
|
5.34
|
2.17
|
-7.02
|
-3.37
|
-9.96
|
|||||
|
ROA (%)
|
7.71
|
4.90
|
2.00
|
-6.55
|
-3.12
|
-9.19
|
|||||
|
EBIT Margin (%)
|
19.39
|
13.19
|
5.78
|
-21.22
|
-12.22
|
-37.09
|
|||||
|
Net Margin (%)
|
20.37
|
12.83
|
5.41
|
-20.61
|
-12.14
|
-34.38
|
|||||
|
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 (%)
|
17.28
|
0.16
|
0.23
|
0.22
|
0.35
|
0.87
|
|||||
|
EBIT Growth (%)
|
379.79
|
164.90
|
133.61
|
-111.42
|
55.50
|
-134.74
|
|||||
|
Net Profit Growth (%)
|
334.72
|
174.89
|
132.44
|
-103.51
|
51.62
|
-116.46
|
|||||
|
EPS Growth (%)
|
323.19
|
1.70
|
1.30
|
-1.00
|
0.52
|
-0.77
|
|||||
|
Book Value Growth (%)
|
10.50
|
--
|
--
|
--
|
--
|
--
|
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
|
30.38
|
51.64
|
131.09
|
-27.03
|
-46.62
|
-38.75
|
|||||
|
Price / Book Value
|
2.59
|
2.62
|
2.69
|
1.93
|
1.59
|
2.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.98
|
34.07
|
59.46
|
-36.58
|
-220.64
|
-46.02
|
|||||
|
Close Price ($)
|
58.73
|
42.10
|
39.60
|
27.51
|
23.73
|
41.20
|
|||||
|
High Price ($)
|
60.91
|
50.71
|
46.00
|
30.52
|
42.95
|
86.03
|
|||||
|
Low Price ($)
|
22.61
|
22.61
|
18.61
|
19.52
|
14.85
|
32.87
|
|||||
|
Market Cap ($ Cr)
|
3,419.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.04
|
0.01
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
9.16
|
8.15
|
4.73
|
4.66
|
3.97
|
3.79
|
|||||
|
Quick Ratio
|
8.80
|
7.81
|
4.46
|
4.40
|
3.74
|
3.61
|
|||||
|
Interest Coverage
|
--
|
68,201.00
|
12,873.00
|
-5,106.47
|
-182.97
|
-337.79
|
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 (%)
|
9.64
|
8.64
|
10.44
|
11.18
|
14.85
|
18.89
|
|||||
|
Asset Turnover
|
0.38
|
0.38
|
0.37
|
0.32
|
0.25
|
0.27
|
|||||
|
Receivable days
|
--
|
32.20
|
35.60
|
42.69
|
52.65
|
49.85
|
|||||
|
Inventory Days
|
--
|
49.17
|
46.86
|
49.21
|
45.88
|
38.98
|
|||||
|
Payable days
|
--
|
15.38
|
26.69
|
40.20
|
43.63
|
37.99
|
|||||
|
Cash Conversion Cycle
|
--
|
65.99
|
55.77
|
51.70
|
54.89
|
50.85
|