Market cap
$633 Mln
Revenue (TTM)
$860 Mln
P/E Ratio
11
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
860.00
|
836.60
|
687.60
|
599.40
|
538.90
|
379.60
|
|||||
|
Cost of Revenue
|
55.90
|
63.70
|
63.50
|
54.00
|
39.80
|
28.50
|
|||||
|
Gross Profit
|
804.10
|
772.90
|
624.10
|
545.40
|
499.10
|
351.10
|
|||||
|
Operating Expenses
|
714.80
|
703.30
|
614.70
|
541.80
|
518.10
|
390.10
|
|||||
|
Operating Profit (EBIT)
|
89.30
|
69.60
|
9.40
|
3.60
|
-19.00
|
-39.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.50
|
2.60
|
|||||
|
Profit before Tax
|
90.70
|
68.20
|
5.00
|
6.30
|
-20.00
|
-37.70
|
|||||
|
Provision for Tax
|
25.70
|
19.50
|
-25.40
|
18.10
|
-9.80
|
4.80
|
|||||
|
Profit after Tax (Net Income)
|
65.00
|
48.70
|
30.40
|
-11.80
|
-10.20
|
-42.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-10.20
|
-42.50
|
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
|
325.80
|
374.50
|
364.20
|
366.90
|
341.70
|
257.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.30
|
15.70
|
13.30
|
14.40
|
11.60
|
40.70
|
|||||
|
Current Liabilities
|
76.90
|
70.90
|
60.10
|
37.30
|
72.40
|
65.80
|
|||||
|
Total Liabilities
|
494.90
|
461.10
|
437.60
|
418.60
|
425.70
|
364.10
|
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
|
216.70
|
216.40
|
240.90
|
220.20
|
236.50
|
121.30
|
|||||
|
Current Assets
|
201.30
|
244.70
|
196.70
|
198.40
|
189.20
|
242.80
|
|||||
|
Total Assets
|
494.90
|
461.10
|
437.60
|
418.60
|
425.70
|
364.10
|
|||||
|
Total Debt*
|
5.10
|
--
|
8.90
|
9.60
|
12.70
|
15.10
|
|||||
|
Net Current Assets
|
124.40
|
173.80
|
136.60
|
161.10
|
116.80
|
177.00
|
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
|
--
|
131.60
|
71.80
|
72.10
|
25.00
|
7.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-33.30
|
-29.70
|
-29.50
|
-100.30
|
-23.00
|
|||||
|
Cash from Financing Activities
|
--
|
-66.10
|
-76.50
|
-26.20
|
-8.40
|
100.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-83.70
|
84.40
|
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 ($)
|
0.89
|
0.66
|
0.40
|
-0.15
|
-0.13
|
-0.70
|
|||||
|
Cash EPS ($)
|
--
|
1.28
|
1.04
|
0.48
|
0.35
|
-0.25
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.05
|
4.82
|
4.80
|
4.44
|
4.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.78
|
0.95
|
0.94
|
0.33
|
0.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.76
|
0.94
|
0.56
|
-0.09
|
-0.26
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
13.03
|
8.11
|
-3.23
|
-3.25
|
-21.22
|
|||||
|
ROE (%)
|
18.56
|
13.19
|
8.32
|
-3.33
|
-3.40
|
-24.98
|
|||||
|
ROA (%)
|
12.50
|
10.84
|
7.10
|
-2.80
|
-2.58
|
-13.73
|
|||||
|
EBIT Margin (%)
|
10.65
|
8.32
|
0.83
|
1.18
|
-3.25
|
-9.59
|
|||||
|
Net Margin (%)
|
7.56
|
5.82
|
4.42
|
-1.97
|
-1.89
|
-11.12
|
|||||
|
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 (%)
|
11.51
|
0.22
|
0.15
|
0.11
|
0.42
|
0.55
|
|||||
|
EBIT Growth (%)
|
318.26
|
1,121.05
|
-19.72
|
140.57
|
51.92
|
-1,920.00
|
|||||
|
Net Profit Growth (%)
|
11.52
|
60.20
|
357.63
|
-15.69
|
76.00
|
-901.89
|
|||||
|
EPS Growth (%)
|
43.17
|
0.63
|
3.61
|
-0.16
|
0.81
|
-9.69
|
|||||
|
Book Value Growth (%)
|
-2.75
|
--
|
--
|
--
|
--
|
--
|
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
|
11.00
|
20.62
|
33.08
|
-95.43
|
-72.38
|
-22.23
|
|||||
|
Price / Book Value
|
1.90
|
2.68
|
2.76
|
3.07
|
2.16
|
3.67
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.07
|
7.79
|
17.48
|
18.68
|
34.10
|
-564.47
|
|||||
|
Close Price ($)
|
9.25
|
13.55
|
13.30
|
14.72
|
9.60
|
15.55
|
|||||
|
High Price ($)
|
16.24
|
16.24
|
17.30
|
21.74
|
16.61
|
34.44
|
|||||
|
Low Price ($)
|
7.33
|
7.55
|
10.10
|
6.38
|
7.07
|
13.88
|
|||||
|
Market Cap ($ Cr)
|
632.84
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.02
|
0.03
|
0.04
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.02
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.62
|
3.45
|
3.27
|
5.32
|
2.61
|
3.69
|
|||||
|
Quick Ratio
|
2.62
|
--
|
--
|
--
|
2.61
|
3.69
|
|||||
|
Interest Coverage
|
152.17
|
116.00
|
8.14
|
8.88
|
-7.00
|
-28.00
|
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 (%)
|
13.21
|
13.27
|
15.85
|
13.51
|
17.22
|
15.96
|
|||||
|
Asset Turnover
|
1.65
|
1.86
|
1.61
|
1.42
|
1.36
|
1.23
|
|||||
|
Receivable days
|
--
|
48.02
|
50.46
|
52.95
|
51.98
|
47.77
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
33.32
|
|||||
|
Payable days
|
--
|
41.00
|
30.49
|
17.92
|
31.20
|
55.11
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
35.03
|
20.78
|
25.99
|