Market cap
$1,098 Mln
Revenue (TTM)
$787 Mln
P/E Ratio
11.3
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
787.28
|
787.78
|
769.33
|
689.14
|
618.32
|
502.80
|
|||||
|
Cost of Revenue
|
179.44
|
174.75
|
174.09
|
170.45
|
160.40
|
135.51
|
|||||
|
Gross Profit
|
607.84
|
613.03
|
595.23
|
518.69
|
457.92
|
367.29
|
|||||
|
Operating Expenses
|
488.93
|
483.73
|
530.03
|
529.95
|
550.54
|
421.51
|
|||||
|
Operating Profit (EBIT)
|
118.91
|
129.31
|
65.21
|
-11.26
|
-92.62
|
-54.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
7.76
|
0.28
|
|||||
|
Profit before Tax
|
139.54
|
153.18
|
90.43
|
48.88
|
-89.35
|
-56.12
|
|||||
|
Provision for Tax
|
37.71
|
37.75
|
-125.16
|
1.99
|
0.54
|
0.12
|
|||||
|
Profit after Tax (Net Income)
|
101.83
|
115.43
|
215.59
|
46.89
|
-89.89
|
-56.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-89.89
|
-56.24
|
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
|
611.27
|
630.32
|
575.38
|
381.08
|
248.88
|
259.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.89
|
19.10
|
367.80
|
363.46
|
583.67
|
587.91
|
|||||
|
Current Liabilities
|
638.25
|
650.17
|
268.43
|
293.00
|
247.69
|
233.63
|
|||||
|
Total Liabilities
|
1,912.65
|
1,299.58
|
1,211.61
|
1,037.54
|
1,080.25
|
1,081.06
|
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
|
365.41
|
348.75
|
300.56
|
154.17
|
149.34
|
151.41
|
|||||
|
Current Assets
|
908.99
|
950.83
|
911.05
|
883.37
|
930.91
|
929.65
|
|||||
|
Total Assets
|
1,912.65
|
1,299.58
|
1,211.61
|
1,037.54
|
1,080.25
|
1,081.06
|
|||||
|
Total Debt*
|
375.06
|
380.86
|
369.12
|
367.86
|
581.94
|
584.37
|
|||||
|
Net Current Assets
|
270.74
|
300.67
|
642.62
|
590.37
|
683.21
|
696.02
|
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
|
--
|
248.26
|
153.56
|
52.71
|
11.50
|
10.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-136.94
|
137.57
|
88.27
|
-69.47
|
-428.98
|
|||||
|
Cash from Financing Activities
|
--
|
-138.01
|
-81.96
|
-139.79
|
1.14
|
537.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-56.83
|
119.60
|
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 ($)
|
0.75
|
0.83
|
1.51
|
0.33
|
-0.68
|
-0.44
|
|||||
|
Cash EPS ($)
|
--
|
1.02
|
1.63
|
0.41
|
-0.60
|
-0.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.52
|
4.02
|
2.65
|
1.89
|
2.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.78
|
1.07
|
0.37
|
0.09
|
0.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.74
|
0.97
|
0.25
|
0.02
|
0.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.80
|
25.46
|
5.94
|
-10.73
|
-9.55
|
|||||
|
ROE (%)
|
16.40
|
19.15
|
45.08
|
14.89
|
-35.36
|
-20.13
|
|||||
|
ROA (%)
|
5.90
|
9.19
|
19.17
|
4.43
|
-8.32
|
-6.99
|
|||||
|
EBIT Margin (%)
|
17.81
|
17.90
|
12.11
|
7.09
|
-13.73
|
-10.73
|
|||||
|
Net Margin (%)
|
12.93
|
14.65
|
28.02
|
6.80
|
-14.36
|
-11.18
|
|||||
|
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 (%)
|
1.86
|
0.02
|
0.12
|
0.11
|
0.23
|
0.35
|
|||||
|
EBIT Growth (%)
|
6.72
|
51.39
|
90.53
|
157.59
|
-57.34
|
-145.85
|
|||||
|
Net Profit Growth (%)
|
-58.50
|
-46.46
|
359.80
|
152.16
|
-59.82
|
-145.94
|
|||||
|
EPS Growth (%)
|
-56.56
|
-0.45
|
3.62
|
1.48
|
-0.55
|
-1.38
|
|||||
|
Book Value Growth (%)
|
8.34
|
--
|
--
|
--
|
--
|
--
|
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
|
11.27
|
23.94
|
10.85
|
45.61
|
-15.31
|
-77.47
|
|||||
|
Price / Book Value
|
1.88
|
4.38
|
4.07
|
5.61
|
5.53
|
16.79
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.95
|
15.10
|
18.84
|
31.76
|
-17.25
|
-106.06
|
|||||
|
Close Price ($)
|
8.36
|
19.82
|
16.35
|
14.87
|
10.44
|
34.16
|
|||||
|
High Price ($)
|
22.84
|
22.32
|
18.14
|
15.95
|
35.08
|
64.49
|
|||||
|
Low Price ($)
|
7.44
|
11.13
|
8.43
|
6.56
|
9.79
|
31.31
|
|||||
|
Market Cap ($ Cr)
|
1,097.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.60
|
0.64
|
0.97
|
2.34
|
2.25
|
|||||
|
Short term debt to equity ratio
|
0.59
|
0.57
|
0.00
|
0.01
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
1.42
|
1.46
|
3.39
|
3.01
|
3.76
|
3.98
|
|||||
|
Quick Ratio
|
1.42
|
--
|
--
|
--
|
3.11
|
3.98
|
|||||
|
Interest Coverage
|
52.68
|
201.40
|
34.49
|
48.88
|
-18.93
|
-24.74
|
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 (%)
|
9.71
|
9.68
|
9.81
|
14.96
|
10.49
|
13.29
|
|||||
|
Asset Turnover
|
0.46
|
0.63
|
0.68
|
0.65
|
0.57
|
0.62
|
|||||
|
Receivable days
|
--
|
35.17
|
42.39
|
44.51
|
38.90
|
41.35
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
345.98
|
183.83
|
0.00
|
|||||
|
Payable days
|
--
|
203.51
|
11.74
|
13.51
|
14.28
|
15.43
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
376.97
|
208.45
|
25.92
|