Market cap
$407 Mln
Revenue (TTM)
$1,268 Mln
P/E Ratio
2.2
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,268.17
|
1,117.32
|
900.22
|
672.50
|
984.99
|
1,098.50
|
|||||
|
Cost of Revenue
|
45.55
|
64.17
|
36.07
|
38.76
|
57.77
|
57.30
|
|||||
|
Gross Profit
|
1,222.62
|
1,053.15
|
864.15
|
633.74
|
927.22
|
1,041.20
|
|||||
|
Operating Expenses
|
1,117.12
|
971.04
|
819.52
|
674.36
|
959.99
|
1,033.17
|
|||||
|
Operating Profit (EBIT)
|
105.50
|
82.11
|
44.63
|
-40.61
|
-32.76
|
8.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
62.93
|
21.02
|
-37.38
|
-124.92
|
-54.93
|
84.44
|
|||||
|
Provision for Tax
|
-118.73
|
-130.28
|
4.32
|
-2.52
|
133.02
|
11.30
|
|||||
|
Profit after Tax (Net Income)
|
181.66
|
151.31
|
-41.70
|
-122.40
|
-187.95
|
69.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-187.95
|
69.12
|
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
|
320.77
|
286.80
|
108.82
|
124.13
|
207.94
|
447.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
428.49
|
431.43
|
418.38
|
603.00
|
908.84
|
576.93
|
|||||
|
Current Liabilities
|
162.37
|
137.46
|
240.48
|
75.63
|
82.53
|
274.43
|
|||||
|
Total Liabilities
|
1,074.00
|
855.69
|
767.67
|
802.76
|
1,199.31
|
1,299.36
|
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
|
611.83
|
614.98
|
529.21
|
606.28
|
785.35
|
924.98
|
|||||
|
Current Assets
|
299.80
|
240.71
|
238.46
|
196.48
|
413.97
|
374.38
|
|||||
|
Total Assets
|
1,074.00
|
855.69
|
767.67
|
802.76
|
1,199.31
|
1,299.36
|
|||||
|
Total Debt*
|
432.28
|
439.61
|
544.09
|
611.15
|
912.76
|
748.92
|
|||||
|
Net Current Assets
|
137.44
|
92.24
|
-2.01
|
120.85
|
331.43
|
99.95
|
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
|
--
|
73.10
|
62.26
|
67.57
|
42.97
|
124.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.93
|
-11.22
|
-12.48
|
-27.88
|
13.38
|
|||||
|
Cash from Financing Activities
|
--
|
-88.70
|
-56.50
|
-242.01
|
32.67
|
-56.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
77.98
|
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 ($)
|
12.93
|
10.75
|
-3.07
|
-9.40
|
-14.69
|
5.10
|
|||||
|
Cash EPS ($)
|
--
|
12.28
|
-1.29
|
-7.17
|
-11.14
|
9.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.37
|
8.01
|
9.53
|
16.26
|
33.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.19
|
4.58
|
5.19
|
3.36
|
9.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.31
|
3.76
|
4.23
|
2.46
|
6.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
21.94
|
-6.01
|
-13.19
|
-16.22
|
6.09
|
|||||
|
ROE (%)
|
59.80
|
76.49
|
-35.80
|
-73.72
|
-57.31
|
17.01
|
|||||
|
ROA (%)
|
16.74
|
18.64
|
-5.31
|
-12.23
|
-15.04
|
5.56
|
|||||
|
EBIT Margin (%)
|
6.88
|
7.35
|
5.44
|
1.26
|
-2.88
|
0.02
|
|||||
|
Net Margin (%)
|
14.32
|
13.54
|
-4.63
|
-18.20
|
-19.08
|
6.29
|
|||||
|
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 (%)
|
25.29
|
0.24
|
0.34
|
-0.32
|
-0.10
|
0.21
|
|||||
|
EBIT Growth (%)
|
40.54
|
67.80
|
476.01
|
129.96
|
-12,589.87
|
103.65
|
|||||
|
Net Profit Growth (%)
|
25.82
|
462.81
|
65.93
|
34.87
|
-371.94
|
243.23
|
|||||
|
EPS Growth (%)
|
419.14
|
4.50
|
0.67
|
0.36
|
-3.88
|
2.38
|
|||||
|
Book Value Growth (%)
|
159.74
|
--
|
--
|
--
|
--
|
--
|
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
|
2.24
|
4.94
|
-12.63
|
-3.23
|
-1.45
|
24.05
|
|||||
|
Price / Book Value
|
1.24
|
2.61
|
4.84
|
3.18
|
1.31
|
3.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.56
|
10.66
|
13.19
|
25.35
|
52.01
|
35.48
|
|||||
|
Close Price ($)
|
44.29
|
53.09
|
38.75
|
30.32
|
21.33
|
122.60
|
|||||
|
High Price ($)
|
77.35
|
77.35
|
62.49
|
47.82
|
143.09
|
372.64
|
|||||
|
Low Price ($)
|
32.65
|
33.50
|
24.55
|
10.12
|
17.60
|
105.00
|
|||||
|
Market Cap ($ Cr)
|
406.59
|
--
|
--
|
--
|
--
|
--
|
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
|
1.20
|
1.53
|
5.00
|
4.92
|
4.39
|
1.67
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.03
|
1.20
|
0.08
|
0.05
|
0.39
|
|||||
|
Current Ratio
|
1.85
|
1.75
|
0.99
|
2.60
|
5.02
|
1.36
|
|||||
|
Quick Ratio
|
1.85
|
--
|
--
|
2.60
|
4.95
|
1.36
|
|||||
|
Interest Coverage
|
2.42
|
1.75
|
1.76
|
0.39
|
-1.09
|
0.00
|
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 (%)
|
11.77
|
9.90
|
13.14
|
8.17
|
9.67
|
8.89
|
|||||
|
Asset Turnover
|
1.17
|
1.38
|
1.15
|
0.67
|
0.79
|
0.88
|
|||||
|
Receivable days
|
--
|
37.41
|
35.15
|
40.79
|
35.77
|
31.17
|
|||||
|
Inventory Days
|
--
|
--
|
0.05
|
27.41
|
18.73
|
28.04
|
|||||
|
Payable days
|
--
|
42.96
|
52.25
|
18.80
|
11.77
|
37.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-17.05
|
49.41
|
42.73
|
21.59
|