Market cap
$1,462 Mln
Revenue (TTM)
$873 Mln
P/E Ratio
62.4
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
872.88
|
857.20
|
796.39
|
732.36
|
732.36
|
618.19
|
|||||
|
Cost of Revenue
|
300.35
|
279.42
|
221.78
|
179.40
|
179.60
|
163.73
|
|||||
|
Gross Profit
|
572.53
|
577.78
|
574.62
|
552.96
|
552.76
|
454.47
|
|||||
|
Operating Expenses
|
525.87
|
520.76
|
550.65
|
519.01
|
514.51
|
505.69
|
|||||
|
Operating Profit (EBIT)
|
47.58
|
59.10
|
23.97
|
33.95
|
38.25
|
-51.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
66.92
|
66.79
|
48.29
|
60.52
|
60.52
|
-47.47
|
|||||
|
Provision for Tax
|
43.76
|
43.88
|
-73.32
|
9.12
|
9.12
|
8.27
|
|||||
|
Profit after Tax (Net Income)
|
23.16
|
22.91
|
121.61
|
51.40
|
51.40
|
-55.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
11.86
|
22.91
|
121.61
|
51.40
|
--
|
-55.74
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
519.48
|
592.64
|
612.06
|
679.70
|
679.70
|
549.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
56.30
|
58.33
|
54.55
|
35.25
|
35.25
|
16.76
|
|||||
|
Current Liabilities
|
476.00
|
554.09
|
517.58
|
508.16
|
508.16
|
458.90
|
|||||
|
Total Liabilities
|
1,527.78
|
1,205.06
|
1,184.20
|
1,223.11
|
1,223.11
|
1,024.99
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
311.58
|
317.08
|
330.10
|
222.13
|
264.62
|
162.46
|
|||||
|
Current Assets
|
740.20
|
887.98
|
854.10
|
1,000.98
|
958.49
|
862.53
|
|||||
|
Total Assets
|
1,791.98
|
1,205.06
|
1,184.20
|
1,223.11
|
1,223.11
|
1,024.99
|
|||||
|
Total Debt*
|
41.35
|
46.73
|
48.71
|
33.29
|
33.29
|
16.77
|
|||||
|
Net Current Assets
|
--
|
333.89
|
336.51
|
492.82
|
492.82
|
403.63
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
159.19
|
77.59
|
71.47
|
71.47
|
26.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.47
|
154.13
|
-110.57
|
--
|
-193.49
|
|||||
|
Cash from Financing Activities
|
--
|
-131.85
|
-248.16
|
24.09
|
24.09
|
34.97
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
0.18
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
0.23
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
2.36
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
0.25
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
0.18
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.52
|
17.70
|
7.21
|
8.04
|
-9.85
|
|||||
|
ROE (%)
|
4.16
|
3.80
|
18.83
|
7.56
|
8.36
|
-10.15
|
|||||
|
ROA (%)
|
1.37
|
1.92
|
10.10
|
4.20
|
4.57
|
-5.44
|
|||||
|
EBIT Margin (%)
|
4.31
|
6.89
|
3.36
|
5.22
|
5.22
|
-8.29
|
|||||
|
Net Margin (%)
|
2.65
|
2.67
|
15.27
|
7.02
|
7.02
|
-9.02
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
6.35
|
0.08
|
0.09
|
0.18
|
0.18
|
0.26
|
|||||
|
EBIT Growth (%)
|
-21.61
|
120.77
|
-30.00
|
174.66
|
174.66
|
41.44
|
|||||
|
Net Profit Growth (%)
|
-73.81
|
-81.17
|
136.58
|
192.22
|
192.22
|
49.99
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
1.83
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
62.40
|
--
|
--
|
--
|
67.46
|
--
|
|||||
|
Price / Book Value
|
3.64
|
--
|
--
|
--
|
5.10
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.43
|
-5.83
|
-13.22
|
-14.17
|
52.82
|
12.60
|
|||||
|
Close Price ($)
|
6.36
|
6.38
|
8.91
|
12.48
|
12.04
|
9.94
|
|||||
|
High Price ($)
|
9.20
|
9.69
|
14.32
|
17.14
|
17.14
|
15.05
|
|||||
|
Low Price ($)
|
4.72
|
6.28
|
6.91
|
9.79
|
7.60
|
7.25
|
|||||
|
Market Cap ($ Cr)
|
1,461.59
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.08
|
0.08
|
0.05
|
0.05
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.56
|
1.60
|
1.65
|
1.97
|
1.89
|
1.88
|
|||||
|
Quick Ratio
|
1.56
|
--
|
--
|
1.97
|
1.89
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
1.03
|
--
|
--
|
-13.64
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.77
|
33.67
|
36.83
|
37.63
|
37.63
|
34.32
|
|||||
|
Asset Turnover
|
0.52
|
0.72
|
0.66
|
0.60
|
0.65
|
0.60
|
|||||
|
Receivable days
|
--
|
123.99
|
130.47
|
137.46
|
119.86
|
123.25
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
39.96
|
51.09
|
70.63
|
65.88
|
67.15
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
79.38
|
66.83
|
53.98
|
--
|