Market cap
$554 Mln
Revenue (TTM)
$210 Mln
P/E Ratio
11.7
P/B Ratio
1.2
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
210.35
|
209.23
|
199.39
|
178.30
|
139.82
|
123.17
|
|||||
|
Cost of Revenue
|
58.40
|
61.65
|
67.03
|
45.81
|
15.68
|
-3.86
|
|||||
|
Gross Profit
|
151.95
|
147.58
|
132.37
|
132.49
|
124.13
|
127.03
|
|||||
|
Operating Expenses
|
92.97
|
89.56
|
87.18
|
82.34
|
81.63
|
66.59
|
|||||
|
Operating Profit (EBIT)
|
58.98
|
58.02
|
45.18
|
50.15
|
42.50
|
60.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
58.83
|
58.02
|
45.18
|
50.15
|
42.50
|
60.44
|
|||||
|
Provision for Tax
|
12.09
|
11.96
|
8.76
|
9.91
|
8.43
|
11.82
|
|||||
|
Profit after Tax (Net Income)
|
46.74
|
46.06
|
36.43
|
40.24
|
34.07
|
48.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
34.07
|
48.62
|
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
|
453.46
|
435.09
|
396.09
|
367.44
|
329.95
|
351.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
80.85
|
1,091.61
|
129.66
|
132.05
|
80.77
|
31.59
|
|||||
|
Current Liabilities
|
3,068.88
|
1,965.92
|
2,917.92
|
2,820.62
|
2,817.56
|
2,554.76
|
|||||
|
Total Liabilities
|
6,672.08
|
3,492.63
|
3,443.67
|
3,320.12
|
3,228.28
|
2,938.24
|
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
|
3,004.29
|
3,311.91
|
3,329.20
|
3,234.34
|
2,580.43
|
1,968.06
|
|||||
|
Current Assets
|
598.90
|
180.72
|
114.46
|
91.95
|
647.85
|
970.18
|
|||||
|
Total Assets
|
4,202.10
|
3,492.63
|
3,443.67
|
3,320.12
|
3,228.28
|
2,938.24
|
|||||
|
Total Debt*
|
54.78
|
57.70
|
235.54
|
252.49
|
235.77
|
31.59
|
|||||
|
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
|
--
|
54.51
|
48.73
|
41.36
|
51.20
|
55.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.88
|
-107.11
|
-94.26
|
-495.35
|
54.93
|
|||||
|
Cash from Financing Activities
|
--
|
-8.57
|
81.09
|
41.33
|
-69.89
|
302.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-514.04
|
413.49
|
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 ($)
|
5.97
|
5.91
|
4.56
|
5.02
|
4.20
|
5.84
|
|||||
|
Cash EPS ($)
|
--
|
6.33
|
4.99
|
5.47
|
4.39
|
5.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
55.81
|
49.55
|
45.88
|
40.64
|
42.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.99
|
6.10
|
5.16
|
6.31
|
6.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.69
|
5.59
|
4.91
|
5.97
|
6.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.19
|
5.82
|
6.79
|
7.18
|
13.15
|
|||||
|
ROE (%)
|
10.52
|
11.08
|
9.54
|
11.54
|
9.99
|
14.43
|
|||||
|
ROA (%)
|
1.19
|
1.33
|
1.08
|
1.23
|
1.11
|
1.76
|
|||||
|
EBIT Margin (%)
|
34.34
|
27.73
|
22.66
|
28.12
|
30.40
|
49.07
|
|||||
|
Net Margin (%)
|
22.22
|
22.01
|
18.27
|
22.57
|
24.37
|
39.47
|
|||||
|
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 (%)
|
2.08
|
0.05
|
0.12
|
0.28
|
0.14
|
0.04
|
|||||
|
EBIT Growth (%)
|
40.06
|
28.41
|
-9.90
|
17.99
|
-29.68
|
96.19
|
|||||
|
Net Profit Growth (%)
|
12.89
|
26.45
|
-9.48
|
18.10
|
-29.92
|
96.33
|
|||||
|
EPS Growth (%)
|
14.88
|
0.30
|
-0.09
|
0.20
|
-0.28
|
1.01
|
|||||
|
Book Value Growth (%)
|
11.81
|
--
|
--
|
--
|
--
|
--
|
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
|
11.69
|
9.78
|
10.14
|
8.36
|
9.54
|
7.11
|
|||||
|
Price / Book Value
|
1.21
|
1.04
|
0.93
|
0.92
|
0.99
|
0.98
|
|||||
|
Dividend Yield (%)
|
1.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
5.34
|
10.08
|
9.25
|
-0.29
|
-8.69
|
|||||
|
Close Price ($)
|
68.52
|
57.80
|
46.21
|
42.01
|
40.03
|
41.51
|
|||||
|
High Price ($)
|
69.40
|
62.15
|
52.39
|
44.00
|
45.73
|
43.84
|
|||||
|
Low Price ($)
|
49.49
|
39.59
|
33.30
|
27.75
|
33.16
|
27.60
|
|||||
|
Market Cap ($ Cr)
|
553.79
|
--
|
--
|
--
|
--
|
--
|
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
|
0.12
|
0.13
|
0.59
|
0.69
|
0.71
|
0.09
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.35
|
0.41
|
0.47
|
0.01
|
|||||
|
Current Ratio
|
0.20
|
0.09
|
0.04
|
0.03
|
0.23
|
0.38
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
--
|
0.27
|
0.62
|
|||||
|
Interest Coverage
|
2.04
|
0.96
|
0.70
|
1.17
|
5.37
|
10.22
|
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 (%)
|
--
|
6.84
|
--
|
--
|
52.63
|
33.09
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.05
|
0.05
|
0.04
|
|||||
|
Receivable days
|
--
|
24.97
|
--
|
150.73
|
149.35
|
120.29
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-793.51
|
-8,267.71
|
38,314.37
|
|||||
|
Payable days
|
--
|
--
|
--
|
234.24
|
562.33
|
-1,928.07
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-877.02
|
-8,680.69
|
40,362.73
|