Market cap
$1,209 Mln
Revenue (TTM)
$2,024 Mln
P/E Ratio
43
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,023.94
|
1,932.13
|
1,769.93
|
1,374.63
|
1,824.42
|
1,215.70
|
|||||
|
Cost of Revenue
|
1,697.43
|
1,628.11
|
1,513.84
|
1,128.20
|
1,533.59
|
985.34
|
|||||
|
Gross Profit
|
326.51
|
304.01
|
256.09
|
246.43
|
290.83
|
230.36
|
|||||
|
Operating Expenses
|
185.10
|
175.46
|
147.35
|
164.21
|
157.84
|
134.92
|
|||||
|
Operating Profit (EBIT)
|
141.41
|
128.56
|
108.75
|
82.22
|
132.99
|
95.43
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-17.29
|
|||||
|
Profit before Tax
|
39.25
|
44.98
|
33.94
|
38.27
|
105.72
|
78.14
|
|||||
|
Provision for Tax
|
-13.04
|
-11.70
|
-20.00
|
-25.64
|
7.17
|
-2.05
|
|||||
|
Profit after Tax (Net Income)
|
28.34
|
44.28
|
56.76
|
62.47
|
94.93
|
70.46
|
|||||
|
Minority Interest
|
-23.95
|
-12.39
|
2.82
|
-2.79
|
-3.62
|
-9.73
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
94.81
|
70.46
|
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
|
1,351.09
|
1,080.15
|
1,013.23
|
901.98
|
824.03
|
704.26
|
|||||
|
Minority Interest
|
-23.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,362.10
|
2,383.95
|
2,221.89
|
1,839.55
|
1,145.10
|
1,000.15
|
|||||
|
Current Liabilities
|
1,004.64
|
1,028.91
|
889.01
|
901.47
|
812.07
|
474.22
|
|||||
|
Total Liabilities
|
5,836.82
|
4,537.09
|
4,158.51
|
3,713.78
|
2,876.82
|
2,224.82
|
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
|
3,151.90
|
2,984.56
|
2,857.37
|
2,585.31
|
1,875.47
|
1,586.24
|
|||||
|
Current Assets
|
1,680.28
|
1,552.53
|
1,301.13
|
1,128.47
|
1,001.35
|
638.59
|
|||||
|
Total Assets
|
5,836.82
|
4,537.09
|
4,158.51
|
3,713.78
|
2,876.82
|
2,224.82
|
|||||
|
Total Debt*
|
2,021.32
|
1,945.73
|
1,703.28
|
1,548.15
|
937.65
|
497.53
|
|||||
|
Net Current Assets
|
675.64
|
523.62
|
412.13
|
227.00
|
189.28
|
164.36
|
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
|
--
|
-80.36
|
117.60
|
-69.99
|
-338.29
|
-172.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-251.32
|
-386.64
|
-566.94
|
-328.36
|
-205.26
|
|||||
|
Cash from Financing Activities
|
--
|
318.38
|
313.94
|
640.80
|
730.23
|
365.46
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-12.09
|
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 ($)
|
0.52
|
0.82
|
1.07
|
1.17
|
1.78
|
1.33
|
|||||
|
Cash EPS ($)
|
0.53
|
2.75
|
2.74
|
2.32
|
2.80
|
2.21
|
|||||
|
Adjusted Book Value ($)
|
23.31
|
20.02
|
19.03
|
16.93
|
15.45
|
13.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.49
|
2.21
|
-1.31
|
-6.34
|
-3.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.09
|
-6.02
|
-11.67
|
-12.49
|
-6.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.54
|
2.20
|
2.97
|
6.41
|
5.49
|
|||||
|
ROE (%)
|
0.36
|
4.23
|
5.93
|
7.24
|
12.42
|
11.77
|
|||||
|
ROA (%)
|
0.52
|
1.02
|
1.44
|
1.90
|
3.72
|
3.54
|
|||||
|
EBIT Margin (%)
|
6.67
|
6.88
|
5.97
|
6.15
|
7.47
|
7.84
|
|||||
|
Net Margin (%)
|
1.40
|
2.29
|
3.21
|
4.54
|
5.20
|
5.88
|
|||||
|
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 (%)
|
8.89
|
0.09
|
0.29
|
-0.25
|
0.50
|
0.18
|
|||||
|
EBIT Growth (%)
|
9.01
|
25.87
|
24.99
|
-38.04
|
43.00
|
27.93
|
|||||
|
Net Profit Growth (%)
|
-92.60
|
-21.98
|
-9.15
|
-34.19
|
34.73
|
30.35
|
|||||
|
EPS Growth (%)
|
-55.19
|
-0.23
|
-0.09
|
-0.34
|
0.34
|
0.22
|
|||||
|
Book Value Growth (%)
|
28.14
|
--
|
--
|
--
|
--
|
--
|
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
|
43.00
|
35.69
|
22.03
|
27.00
|
32.10
|
61.28
|
|||||
|
Price / Book Value
|
0.98
|
1.46
|
1.23
|
1.87
|
3.70
|
6.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.88
|
14.56
|
14.61
|
20.98
|
20.30
|
33.57
|
|||||
|
Close Price ($)
|
27.60
|
29.29
|
23.48
|
31.67
|
57.14
|
81.44
|
|||||
|
High Price ($)
|
44.93
|
44.93
|
39.68
|
65.86
|
86.73
|
101.86
|
|||||
|
Low Price ($)
|
15.01
|
8.49
|
17.55
|
18.40
|
40.73
|
37.70
|
|||||
|
Market Cap ($ Cr)
|
1,209.38
|
--
|
--
|
--
|
--
|
--
|
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
|
1.33
|
1.80
|
1.68
|
1.72
|
1.14
|
0.71
|
|||||
|
Short term debt to equity ratio
|
0.13
|
0.13
|
0.16
|
0.37
|
0.41
|
0.12
|
|||||
|
Current Ratio
|
1.67
|
1.51
|
1.46
|
1.25
|
1.23
|
1.35
|
|||||
|
Quick Ratio
|
1.66
|
1.50
|
1.45
|
1.24
|
1.22
|
1.33
|
|||||
|
Interest Coverage
|
1.40
|
1.51
|
1.47
|
1.83
|
4.45
|
5.54
|
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 (%)
|
15.31
|
61.23
|
53.26
|
60.32
|
43.64
|
42.48
|
|||||
|
Asset Turnover
|
0.37
|
0.44
|
0.45
|
0.42
|
0.72
|
0.61
|
|||||
|
Receivable days
|
--
|
200.92
|
182.81
|
215.93
|
131.40
|
128.84
|
|||||
|
Inventory Days
|
--
|
2.71
|
3.04
|
4.51
|
2.74
|
3.22
|
|||||
|
Payable days
|
--
|
136.91
|
112.44
|
121.71
|
78.37
|
100.06
|
|||||
|
Cash Conversion Cycle
|
--
|
66.73
|
73.40
|
98.73
|
55.77
|
31.99
|