Market cap
$1,794 Mln
Revenue (TTM)
$310 Mln
P/E Ratio
42.6
P/B Ratio
7.6
Div. Yield
1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
310.17
|
290.56
|
261.70
|
251.70
|
280.34
|
250.04
|
|||||
|
Cost of Revenue
|
63.46
|
60.04
|
51.42
|
47.96
|
56.83
|
53.51
|
|||||
|
Gross Profit
|
246.71
|
230.52
|
210.28
|
203.74
|
223.51
|
196.54
|
|||||
|
Operating Expenses
|
196.14
|
183.37
|
166.31
|
165.09
|
170.43
|
163.15
|
|||||
|
Operating Profit (EBIT)
|
50.57
|
47.14
|
43.97
|
38.65
|
53.08
|
33.39
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.75
|
|||||
|
Profit before Tax
|
54.16
|
52.42
|
58.10
|
43.80
|
52.72
|
31.64
|
|||||
|
Provision for Tax
|
11.19
|
10.29
|
7.96
|
3.83
|
5.81
|
-63.25
|
|||||
|
Profit after Tax (Net Income)
|
42.97
|
42.14
|
50.14
|
39.97
|
46.91
|
94.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
46.91
|
94.89
|
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
|
237.97
|
211.55
|
231.83
|
207.88
|
181.01
|
208.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
65.19
|
284.62
|
77.41
|
70.86
|
69.85
|
68.11
|
|||||
|
Current Liabilities
|
374.52
|
133.65
|
123.57
|
111.07
|
118.25
|
116.09
|
|||||
|
Total Liabilities
|
1,052.20
|
629.81
|
432.82
|
389.81
|
369.11
|
393.09
|
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
|
194.48
|
153.86
|
125.53
|
117.99
|
112.11
|
109.07
|
|||||
|
Current Assets
|
483.20
|
475.95
|
307.29
|
271.82
|
256.99
|
284.02
|
|||||
|
Total Assets
|
1,052.20
|
629.81
|
432.82
|
389.81
|
369.11
|
393.09
|
|||||
|
Total Debt*
|
219.52
|
222.64
|
11.94
|
16.82
|
21.64
|
23.30
|
|||||
|
Net Current Assets
|
108.68
|
342.30
|
183.72
|
160.76
|
138.74
|
167.93
|
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
|
--
|
84.89
|
90.49
|
44.51
|
66.10
|
50.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-243.64
|
-48.35
|
13.61
|
11.09
|
-38.07
|
|||||
|
Cash from Financing Activities
|
--
|
134.75
|
-44.26
|
-28.85
|
-88.14
|
-16.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-4.36
|
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 ($)
|
0.59
|
0.58
|
0.67
|
0.53
|
0.62
|
1.18
|
|||||
|
Cash EPS ($)
|
0.58
|
0.78
|
0.82
|
0.65
|
0.72
|
1.29
|
|||||
|
Adjusted Book Value ($)
|
3.28
|
2.91
|
3.09
|
2.77
|
2.40
|
2.60
|
|||||
|
Dividend per Share ($)
|
0.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.17
|
1.21
|
0.59
|
0.88
|
0.62
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.89
|
1.04
|
0.45
|
0.73
|
0.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.43
|
21.41
|
18.71
|
21.57
|
50.35
|
|||||
|
ROE (%)
|
19.12
|
19.01
|
22.81
|
20.56
|
24.06
|
58.42
|
|||||
|
ROA (%)
|
4.86
|
7.93
|
12.19
|
10.53
|
12.31
|
27.75
|
|||||
|
EBIT Margin (%)
|
17.95
|
18.04
|
25.02
|
15.35
|
19.40
|
13.52
|
|||||
|
Net Margin (%)
|
13.85
|
14.50
|
19.16
|
15.88
|
16.73
|
38.22
|
|||||
|
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 (%)
|
12.20
|
0.11
|
0.04
|
-0.10
|
0.12
|
0.11
|
|||||
|
EBIT Growth (%)
|
-9.03
|
-19.95
|
69.43
|
-28.93
|
60.91
|
76.58
|
|||||
|
Net Profit Growth (%)
|
-15.78
|
-15.96
|
25.44
|
-14.79
|
-50.56
|
432.59
|
|||||
|
EPS Growth (%)
|
-14.51
|
-0.13
|
0.25
|
-0.14
|
-0.47
|
4.22
|
|||||
|
Book Value Growth (%)
|
12.75
|
--
|
--
|
--
|
--
|
--
|
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
|
42.60
|
30.51
|
27.51
|
24.70
|
26.73
|
14.03
|
|||||
|
Price / Book Value
|
7.61
|
6.08
|
5.95
|
4.75
|
6.93
|
6.37
|
|||||
|
Dividend Yield (%)
|
0.97
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.05
|
16.80
|
15.58
|
21.86
|
18.21
|
27.40
|
|||||
|
Close Price ($)
|
37.36
|
17.69
|
18.40
|
13.17
|
16.63
|
16.58
|
|||||
|
High Price ($)
|
37.67
|
21.90
|
19.37
|
17.00
|
19.79
|
19.05
|
|||||
|
Low Price ($)
|
16.52
|
13.81
|
12.27
|
10.04
|
12.27
|
8.42
|
|||||
|
Market Cap ($ Cr)
|
1,794.17
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.05
|
0.05
|
0.08
|
0.12
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.92
|
--
|
0.02
|
0.02
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
1.29
|
3.56
|
2.49
|
2.45
|
2.17
|
2.45
|
|||||
|
Quick Ratio
|
1.21
|
3.43
|
2.31
|
2.24
|
2.01
|
2.25
|
|||||
|
Interest Coverage
|
6.94
|
8.26
|
8.87
|
560.12
|
32.62
|
15.68
|
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 (%)
|
23.29
|
21.36
|
29.30
|
29.52
|
26.01
|
24.71
|
|||||
|
Asset Turnover
|
0.35
|
0.55
|
0.64
|
0.66
|
0.74
|
0.73
|
|||||
|
Receivable days
|
--
|
87.21
|
105.37
|
106.83
|
87.76
|
82.42
|
|||||
|
Inventory Days
|
--
|
121.78
|
161.70
|
164.55
|
135.46
|
147.42
|
|||||
|
Payable days
|
--
|
73.72
|
69.49
|
52.35
|
43.63
|
39.95
|
|||||
|
Cash Conversion Cycle
|
--
|
135.27
|
197.58
|
219.03
|
179.60
|
189.90
|