Market cap
$863 Mln
Revenue (TTM)
$1,863 Mln
P/E Ratio
9.3
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,863.45
|
1,944.90
|
1,933.29
|
1,949.45
|
2,017.00
|
2,254.24
|
|||||
|
Cost of Revenue
|
864.61
|
895.52
|
950.32
|
1,086.40
|
1,221.80
|
1,472.29
|
|||||
|
Gross Profit
|
998.84
|
1,049.38
|
982.97
|
863.04
|
795.20
|
781.94
|
|||||
|
Operating Expenses
|
849.29
|
846.62
|
831.57
|
379.81
|
770.92
|
630.07
|
|||||
|
Operating Profit (EBIT)
|
149.50
|
202.71
|
151.40
|
77.22
|
24.28
|
151.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
1.94
|
|||||
|
Profit before Tax
|
152.00
|
203.52
|
154.50
|
74.73
|
42.06
|
153.82
|
|||||
|
Provision for Tax
|
45.25
|
54.18
|
39.78
|
-20.08
|
31.19
|
16.17
|
|||||
|
Profit after Tax (Net Income)
|
104.40
|
144.57
|
111.57
|
54.64
|
8.95
|
134.46
|
|||||
|
Minority Interest
|
-2.35
|
-4.78
|
-3.14
|
-1.39
|
-1.92
|
-3.19
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
8.95
|
134.46
|
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
|
1,127.52
|
1,149.21
|
1,049.19
|
1,079.61
|
1,048.04
|
1,163.13
|
|||||
|
Minority Interest
|
-2.35
|
--
|
--
|
--
|
--
|
35.19
|
|||||
|
Non-Current Liabilities
|
168.94
|
170.82
|
138.75
|
140.04
|
187.80
|
112.82
|
|||||
|
Current Liabilities
|
677.72
|
844.65
|
1,046.60
|
1,180.49
|
1,079.99
|
672.45
|
|||||
|
Total Liabilities
|
2,688.50
|
2,201.21
|
2,266.45
|
2,431.92
|
2,348.89
|
1,983.59
|
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
|
1,137.71
|
1,129.33
|
1,042.34
|
1,079.36
|
1,087.90
|
719.42
|
|||||
|
Current Assets
|
873.07
|
1,071.88
|
1,224.11
|
1,352.56
|
1,261.00
|
1,264.17
|
|||||
|
Total Assets
|
2,688.50
|
2,201.21
|
2,266.45
|
2,431.92
|
2,348.89
|
1,983.59
|
|||||
|
Total Debt*
|
148.19
|
149.72
|
107.02
|
118.45
|
108.83
|
128.96
|
|||||
|
Net Current Assets
|
195.36
|
227.22
|
177.51
|
172.08
|
181.00
|
591.62
|
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
|
--
|
311.24
|
258.16
|
224.25
|
255.99
|
220.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-101.13
|
-97.90
|
-108.71
|
-166.12
|
-76.37
|
|||||
|
Cash from Financing Activities
|
--
|
-151.48
|
-270.50
|
-147.25
|
-113.04
|
-80.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
64.43
|
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 ($)
|
1.95
|
2.72
|
1.94
|
0.92
|
0.14
|
2.10
|
|||||
|
Cash EPS ($)
|
--
|
5.16
|
3.46
|
2.13
|
2.57
|
3.52
|
|||||
|
Adjusted Book Value ($)
|
--
|
21.64
|
18.20
|
18.09
|
16.93
|
18.18
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.86
|
4.48
|
3.76
|
4.14
|
3.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.93
|
3.12
|
2.21
|
2.77
|
2.59
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.78
|
9.48
|
4.64
|
0.73
|
10.58
|
|||||
|
ROE (%)
|
8.96
|
13.15
|
10.48
|
5.14
|
0.81
|
11.79
|
|||||
|
ROA (%)
|
3.70
|
6.47
|
4.75
|
2.29
|
0.41
|
7.01
|
|||||
|
EBIT Margin (%)
|
8.20
|
10.55
|
8.18
|
3.96
|
2.42
|
6.92
|
|||||
|
Net Margin (%)
|
5.60
|
7.43
|
5.77
|
2.80
|
0.44
|
5.96
|
|||||
|
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 (%)
|
-4.24
|
0.01
|
-0.01
|
-0.03
|
-0.11
|
0.09
|
|||||
|
EBIT Growth (%)
|
-18.49
|
29.84
|
104.73
|
58.28
|
-68.74
|
42.85
|
|||||
|
Net Profit Growth (%)
|
-22.70
|
29.57
|
104.18
|
510.41
|
-93.34
|
87.58
|
|||||
|
EPS Growth (%)
|
-18.22
|
0.41
|
1.11
|
5.33
|
-0.93
|
0.83
|
|||||
|
Book Value Growth (%)
|
12.94
|
--
|
--
|
--
|
--
|
--
|
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
|
9.27
|
7.57
|
20.44
|
27.66
|
180.19
|
18.50
|
|||||
|
Price / Book Value
|
0.79
|
0.95
|
2.17
|
1.40
|
1.54
|
2.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.72
|
2.64
|
8.42
|
16.67
|
6.65
|
8.30
|
|||||
|
Close Price ($)
|
18.28
|
20.61
|
39.56
|
25.32
|
26.06
|
38.87
|
|||||
|
High Price ($)
|
26.53
|
47.27
|
49.93
|
36.76
|
39.65
|
46.65
|
|||||
|
Low Price ($)
|
15.59
|
19.00
|
23.87
|
22.10
|
20.56
|
17.64
|
|||||
|
Market Cap ($ Cr)
|
863.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.10
|
0.11
|
0.10
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.29
|
1.27
|
1.17
|
1.15
|
1.17
|
1.88
|
|||||
|
Quick Ratio
|
1.29
|
--
|
--
|
1.15
|
1.14
|
1.88
|
|||||
|
Interest Coverage
|
56.47
|
117.68
|
45.97
|
30.96
|
32.08
|
78.64
|
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 (%)
|
28.42
|
33.59
|
44.29
|
45.87
|
40.54
|
29.87
|
|||||
|
Asset Turnover
|
0.66
|
0.87
|
0.82
|
0.82
|
0.93
|
1.17
|
|||||
|
Receivable days
|
--
|
141.76
|
165.36
|
160.37
|
135.00
|
100.02
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
4.20
|
3.74
|
--
|
|||||
|
Payable days
|
--
|
279.09
|
315.36
|
265.84
|
175.35
|
98.89
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-150.00
|
-101.27
|
-36.62
|
1.12
|