Market cap
$5,003 Mln
Revenue (TTM)
$884 Mln
P/E Ratio
54.3
P/B Ratio
10.5
Div. Yield
1.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
884.17
|
871.66
|
830.68
|
790.72
|
721.03
|
614.50
|
|||||
|
Cost of Revenue
|
261.77
|
197.58
|
433.69
|
507.62
|
504.63
|
455.83
|
|||||
|
Gross Profit
|
622.40
|
674.08
|
396.99
|
283.10
|
216.40
|
158.67
|
|||||
|
Operating Expenses
|
412.34
|
438.10
|
193.50
|
163.98
|
139.72
|
112.36
|
|||||
|
Operating Profit (EBIT)
|
210.06
|
235.98
|
203.48
|
119.13
|
76.68
|
46.31
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.58
|
-1.30
|
|||||
|
Profit before Tax
|
124.72
|
141.99
|
125.04
|
-10.84
|
9.01
|
-28.89
|
|||||
|
Provision for Tax
|
31.45
|
27.62
|
12.26
|
-26.25
|
0.29
|
-19.57
|
|||||
|
Profit after Tax (Net Income)
|
93.27
|
114.37
|
112.78
|
15.42
|
8.72
|
-9.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
8.72
|
-9.32
|
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
|
472.51
|
462.60
|
576.64
|
888.10
|
1,128.56
|
1,287.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,957.05
|
1,956.74
|
1,925.62
|
1,642.12
|
1,683.88
|
1,784.01
|
|||||
|
Current Liabilities
|
135.54
|
111.67
|
169.21
|
131.55
|
141.58
|
108.84
|
|||||
|
Total Liabilities
|
2,700.63
|
2,531.01
|
2,671.47
|
2,661.78
|
2,954.01
|
3,180.80
|
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
|
2,188.03
|
2,254.51
|
2,378.74
|
2,390.69
|
2,647.81
|
2,756.39
|
|||||
|
Current Assets
|
377.07
|
276.50
|
292.73
|
271.08
|
306.20
|
424.41
|
|||||
|
Total Assets
|
2,700.63
|
2,531.01
|
2,671.47
|
2,661.78
|
2,954.01
|
3,180.80
|
|||||
|
Total Debt*
|
1,761.87
|
1,760.53
|
1,806.99
|
1,500.90
|
1,506.77
|
1,621.31
|
|||||
|
Net Current Assets
|
241.53
|
164.83
|
123.52
|
139.53
|
164.63
|
315.57
|
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
|
--
|
400.07
|
375.96
|
314.91
|
344.73
|
302.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-100.28
|
-180.60
|
-83.49
|
-121.27
|
-36.38
|
|||||
|
Cash from Financing Activities
|
--
|
-299.91
|
-170.48
|
-327.05
|
-374.98
|
-182.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-151.52
|
83.74
|
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 ($)
|
0.88
|
1.09
|
0.98
|
0.13
|
0.07
|
-0.06
|
|||||
|
Cash EPS ($)
|
0.87
|
3.10
|
2.74
|
2.73
|
2.48
|
2.01
|
|||||
|
Adjusted Book Value ($)
|
4.46
|
4.41
|
5.00
|
7.23
|
8.96
|
8.76
|
|||||
|
Dividend per Share ($)
|
1.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.82
|
3.26
|
2.56
|
2.74
|
2.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.86
|
2.65
|
1.97
|
2.17
|
1.77
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.97
|
4.73
|
0.61
|
0.31
|
-0.31
|
|||||
|
ROE (%)
|
19.95
|
22.01
|
15.40
|
1.53
|
0.72
|
-0.69
|
|||||
|
ROA (%)
|
3.47
|
4.40
|
4.23
|
0.55
|
0.28
|
-0.28
|
|||||
|
EBIT Margin (%)
|
23.86
|
26.41
|
25.59
|
12.34
|
11.46
|
7.33
|
|||||
|
Net Margin (%)
|
10.55
|
13.12
|
13.58
|
1.95
|
1.21
|
-1.52
|
|||||
|
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 (%)
|
3.10
|
0.05
|
0.05
|
0.10
|
0.17
|
0.05
|
|||||
|
EBIT Growth (%)
|
-7.21
|
8.33
|
117.83
|
18.13
|
83.48
|
367.19
|
|||||
|
Net Profit Growth (%)
|
-17.59
|
1.42
|
631.60
|
76.74
|
193.59
|
83.37
|
|||||
|
EPS Growth (%)
|
-12.20
|
0.12
|
6.78
|
0.81
|
2.09
|
0.85
|
|||||
|
Book Value Growth (%)
|
-0.49
|
--
|
--
|
--
|
--
|
--
|
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
|
54.26
|
15.93
|
29.69
|
327.83
|
741.96
|
-651.76
|
|||||
|
Price / Book Value
|
10.54
|
3.94
|
5.81
|
5.69
|
5.73
|
4.72
|
|||||
|
Dividend Yield (%)
|
1.28
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.52
|
7.91
|
12.18
|
17.06
|
20.23
|
21.04
|
|||||
|
Close Price ($)
|
54.85
|
17.38
|
29.02
|
41.16
|
51.40
|
41.29
|
|||||
|
High Price ($)
|
55.41
|
34.45
|
41.40
|
68.34
|
53.61
|
54.65
|
|||||
|
Low Price ($)
|
15.65
|
15.65
|
24.14
|
34.21
|
31.73
|
32.85
|
|||||
|
Market Cap ($ Cr)
|
5,003.39
|
--
|
--
|
--
|
--
|
--
|
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
|
3.70
|
3.81
|
3.13
|
1.69
|
1.34
|
1.26
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.07
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
2.78
|
2.48
|
1.73
|
2.06
|
2.16
|
3.90
|
|||||
|
Quick Ratio
|
2.31
|
1.82
|
1.25
|
1.37
|
1.88
|
3.63
|
|||||
|
Interest Coverage
|
2.37
|
2.35
|
2.07
|
0.95
|
1.15
|
0.61
|
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 (%)
|
11.82
|
10.76
|
11.89
|
11.60
|
11.41
|
10.32
|
|||||
|
Asset Turnover
|
0.33
|
0.34
|
0.31
|
0.28
|
0.24
|
0.19
|
|||||
|
Receivable days
|
--
|
40.35
|
41.89
|
40.18
|
36.90
|
37.02
|
|||||
|
Inventory Days
|
--
|
143.31
|
72.60
|
47.10
|
24.91
|
24.65
|
|||||
|
Payable days
|
--
|
34.56
|
20.37
|
18.00
|
13.60
|
12.25
|
|||||
|
Cash Conversion Cycle
|
--
|
149.10
|
94.11
|
69.28
|
48.21
|
49.41
|