Market cap
$3,996 Mln
Revenue (TTM)
$846 Mln
P/E Ratio
45.1
P/B Ratio
6.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
846.20
|
794.81
|
696.46
|
624.62
|
565.67
|
498.72
|
|||||
|
Cost of Revenue
|
363.95
|
365.22
|
341.98
|
321.97
|
309.33
|
273.69
|
|||||
|
Gross Profit
|
482.24
|
429.59
|
354.48
|
302.65
|
256.35
|
225.04
|
|||||
|
Operating Expenses
|
395.46
|
383.95
|
396.74
|
388.71
|
361.11
|
303.03
|
|||||
|
Operating Profit (EBIT)
|
86.78
|
45.64
|
-42.26
|
-86.06
|
-104.76
|
-78.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.36
|
-0.04
|
|||||
|
Profit before Tax
|
97.46
|
54.73
|
-30.86
|
-61.82
|
-106.08
|
-111.10
|
|||||
|
Provision for Tax
|
5.47
|
2.72
|
7.68
|
3.56
|
2.91
|
1.64
|
|||||
|
Profit after Tax (Net Income)
|
91.99
|
52.01
|
-38.54
|
-65.38
|
-108.98
|
-112.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-108.98
|
-112.75
|
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
|
643.45
|
661.81
|
517.80
|
448.48
|
419.02
|
570.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
66.15
|
70.38
|
378.10
|
561.38
|
738.66
|
646.39
|
|||||
|
Current Liabilities
|
258.81
|
544.09
|
398.90
|
191.56
|
192.04
|
168.36
|
|||||
|
Total Liabilities
|
1,227.23
|
1,276.28
|
1,294.80
|
1,201.43
|
1,349.73
|
1,385.05
|
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
|
690.99
|
720.23
|
736.14
|
773.46
|
818.65
|
862.60
|
|||||
|
Current Assets
|
244.47
|
556.05
|
558.66
|
427.96
|
531.08
|
522.45
|
|||||
|
Total Assets
|
1,227.23
|
1,276.28
|
1,294.80
|
1,201.43
|
1,349.73
|
1,385.05
|
|||||
|
Total Debt*
|
40.93
|
346.82
|
542.99
|
548.92
|
733.34
|
621.97
|
|||||
|
Net Current Assets
|
-14.34
|
11.97
|
159.76
|
236.40
|
339.03
|
354.09
|
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
|
--
|
201.46
|
135.75
|
70.29
|
36.56
|
31.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.03
|
-21.08
|
113.27
|
-165.56
|
-65.13
|
|||||
|
Cash from Financing Activities
|
--
|
-188.97
|
13.32
|
-152.01
|
5.88
|
-51.16
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-123.12
|
-85.36
|
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 ($)
|
1.36
|
0.76
|
-0.60
|
-1.11
|
-1.89
|
-1.98
|
|||||
|
Cash EPS ($)
|
--
|
1.54
|
0.47
|
0.11
|
-0.82
|
-1.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.68
|
8.01
|
7.63
|
7.28
|
10.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.95
|
2.10
|
1.20
|
0.63
|
0.55
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.85
|
2.00
|
0.67
|
0.11
|
0.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.03
|
-3.74
|
-6.08
|
-9.30
|
-9.25
|
|||||
|
ROE (%)
|
14.09
|
8.82
|
-7.98
|
-15.07
|
-22.03
|
-18.58
|
|||||
|
ROA (%)
|
5.50
|
4.05
|
-3.09
|
-5.13
|
-7.97
|
-8.05
|
|||||
|
EBIT Margin (%)
|
11.68
|
7.57
|
-3.72
|
-8.98
|
-17.57
|
-15.65
|
|||||
|
Net Margin (%)
|
10.87
|
6.54
|
-5.53
|
-10.47
|
-19.09
|
-22.61
|
|||||
|
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 (%)
|
13.90
|
0.14
|
0.12
|
0.10
|
0.13
|
0.24
|
|||||
|
EBIT Growth (%)
|
497.29
|
331.99
|
53.79
|
43.57
|
-27.38
|
27.45
|
|||||
|
Net Profit Growth (%)
|
1,783.46
|
234.96
|
41.06
|
40.01
|
3.34
|
18.07
|
|||||
|
EPS Growth (%)
|
2,657.28
|
2.28
|
0.46
|
0.41
|
0.05
|
0.21
|
|||||
|
Book Value Growth (%)
|
15.03
|
--
|
--
|
--
|
--
|
--
|
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
|
45.13
|
94.90
|
-168.87
|
-39.00
|
-14.20
|
-40.05
|
|||||
|
Price / Book Value
|
6.19
|
7.46
|
12.57
|
5.69
|
3.69
|
7.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.76
|
37.43
|
153.98
|
95.63
|
-48.95
|
-203.03
|
|||||
|
Close Price ($)
|
48.10
|
72.16
|
100.65
|
43.41
|
26.87
|
79.44
|
|||||
|
High Price ($)
|
95.06
|
103.71
|
112.24
|
44.77
|
81.56
|
148.56
|
|||||
|
Low Price ($)
|
40.79
|
58.57
|
39.66
|
18.91
|
20.93
|
69.91
|
|||||
|
Market Cap ($ Cr)
|
3,995.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.52
|
1.05
|
1.22
|
1.75
|
1.09
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.47
|
0.39
|
0.03
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
0.94
|
1.02
|
1.40
|
2.23
|
2.77
|
3.10
|
|||||
|
Quick Ratio
|
0.94
|
--
|
--
|
2.02
|
2.60
|
2.89
|
|||||
|
Interest Coverage
|
21.47
|
11.12
|
-5.25
|
-9.79
|
-14.89
|
-2.36
|
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 (%)
|
8.33
|
9.36
|
7.18
|
8.34
|
9.84
|
9.79
|
|||||
|
Asset Turnover
|
0.51
|
0.62
|
0.56
|
0.49
|
0.41
|
0.36
|
|||||
|
Receivable days
|
--
|
28.58
|
26.76
|
31.50
|
33.73
|
31.62
|
|||||
|
Inventory Days
|
--
|
--
|
42.98
|
40.55
|
39.33
|
44.14
|
|||||
|
Payable days
|
--
|
14.91
|
15.33
|
16.68
|
12.19
|
12.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
54.41
|
55.37
|
60.86
|
63.42
|