Market cap
$464 Mln
Revenue (TTM)
$1,560 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
3.6 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,559.89
|
1,522.23
|
1,517.56
|
1,533.60
|
1,945.64
|
1,684.63
|
|||||
|
Cost of Revenue
|
1,472.23
|
1,348.59
|
1,364.62
|
1,368.51
|
1,631.16
|
1,410.50
|
|||||
|
Gross Profit
|
87.66
|
173.64
|
152.94
|
165.09
|
314.48
|
274.12
|
|||||
|
Operating Expenses
|
109.76
|
106.13
|
94.02
|
95.54
|
87.75
|
82.99
|
|||||
|
Operating Profit (EBIT)
|
-22.10
|
67.52
|
58.91
|
69.55
|
226.73
|
191.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.84
|
-1.00
|
|||||
|
Profit before Tax
|
-20.17
|
54.43
|
45.58
|
69.22
|
225.79
|
185.12
|
|||||
|
Provision for Tax
|
-2.44
|
5.15
|
1.43
|
14.60
|
53.91
|
45.33
|
|||||
|
Profit after Tax (Net Income)
|
-17.73
|
49.29
|
44.15
|
54.62
|
171.89
|
139.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
171.89
|
139.79
|
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
|
796.91
|
815.22
|
774.65
|
739.24
|
738.18
|
601.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
544.37
|
500.98
|
463.17
|
397.87
|
363.66
|
400.99
|
|||||
|
Current Liabilities
|
331.74
|
389.95
|
357.10
|
358.92
|
393.49
|
309.82
|
|||||
|
Total Liabilities
|
2,004.76
|
1,706.15
|
1,594.92
|
1,496.02
|
1,495.33
|
1,312.00
|
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
|
1,248.16
|
1,265.54
|
1,207.80
|
1,076.22
|
1,054.40
|
962.15
|
|||||
|
Current Assets
|
424.86
|
440.61
|
387.12
|
419.80
|
440.93
|
349.85
|
|||||
|
Total Assets
|
2,004.76
|
1,706.15
|
1,594.92
|
1,496.02
|
1,495.33
|
1,312.00
|
|||||
|
Total Debt*
|
423.94
|
382.69
|
348.89
|
266.01
|
230.04
|
271.71
|
|||||
|
Net Current Assets
|
93.12
|
50.66
|
30.01
|
60.89
|
47.44
|
40.03
|
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
|
--
|
122.86
|
135.41
|
117.55
|
273.60
|
218.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-122.61
|
-142.90
|
-110.90
|
-189.27
|
-67.56
|
|||||
|
Cash from Financing Activities
|
--
|
-0.05
|
-2.72
|
-7.87
|
-68.44
|
-146.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
15.89
|
4.49
|
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 ($)
|
-0.66
|
1.83
|
1.62
|
2.03
|
6.01
|
4.75
|
|||||
|
Cash EPS ($)
|
--
|
4.79
|
4.42
|
4.74
|
8.43
|
6.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.26
|
28.44
|
27.47
|
25.80
|
20.44
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.56
|
4.97
|
4.37
|
9.56
|
7.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.24
|
0.06
|
0.38
|
6.44
|
5.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.25
|
4.15
|
5.54
|
18.67
|
16.38
|
|||||
|
ROE (%)
|
-2.20
|
6.20
|
5.83
|
7.39
|
25.67
|
26.75
|
|||||
|
ROA (%)
|
-0.89
|
2.99
|
2.86
|
3.65
|
12.25
|
10.86
|
|||||
|
EBIT Margin (%)
|
-0.67
|
4.13
|
3.75
|
5.00
|
11.75
|
11.29
|
|||||
|
Net Margin (%)
|
-1.14
|
3.24
|
2.91
|
3.56
|
8.83
|
8.30
|
|||||
|
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 (%)
|
2.96
|
0.00
|
-0.01
|
-0.21
|
0.15
|
0.45
|
|||||
|
EBIT Growth (%)
|
-112.09
|
10.59
|
-25.84
|
-66.44
|
20.21
|
202.65
|
|||||
|
Net Profit Growth (%)
|
-122.92
|
11.64
|
-19.18
|
-68.22
|
22.96
|
203.39
|
|||||
|
EPS Growth (%)
|
-123.22
|
0.13
|
-0.20
|
-0.66
|
0.26
|
1.92
|
|||||
|
Book Value Growth (%)
|
-4.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
9.46
|
17.58
|
14.76
|
6.33
|
9.94
|
|||||
|
Price / Book Value
|
0.57
|
0.57
|
1.00
|
1.09
|
1.47
|
2.31
|
|||||
|
Dividend Yield (%)
|
3.63
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.01
|
5.81
|
8.31
|
6.96
|
4.32
|
6.45
|
|||||
|
Close Price ($)
|
19.88
|
17.30
|
28.49
|
29.96
|
38.02
|
47.25
|
|||||
|
High Price ($)
|
26.73
|
32.58
|
33.00
|
44.57
|
57.10
|
50.95
|
|||||
|
Low Price ($)
|
14.10
|
14.10
|
20.86
|
23.93
|
30.69
|
19.59
|
|||||
|
Market Cap ($ Cr)
|
464.42
|
--
|
--
|
--
|
--
|
--
|
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
|
0.35
|
0.47
|
0.45
|
0.36
|
0.31
|
0.45
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.06
|
0.05
|
0.04
|
0.05
|
0.06
|
|||||
|
Current Ratio
|
1.28
|
1.13
|
1.08
|
1.17
|
1.12
|
1.13
|
|||||
|
Quick Ratio
|
0.70
|
0.52
|
0.49
|
0.58
|
0.57
|
0.65
|
|||||
|
Interest Coverage
|
-1.07
|
7.42
|
5.03
|
10.25
|
82.19
|
37.85
|
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 (%)
|
13.33
|
11.54
|
9.63
|
10.88
|
9.52
|
10.63
|
|||||
|
Asset Turnover
|
0.79
|
0.92
|
0.98
|
1.03
|
1.39
|
1.31
|
|||||
|
Receivable days
|
--
|
38.62
|
37.67
|
41.92
|
34.19
|
34.14
|
|||||
|
Inventory Days
|
--
|
60.79
|
56.77
|
57.03
|
40.87
|
42.68
|
|||||
|
Payable days
|
--
|
69.44
|
65.29
|
70.97
|
55.31
|
53.27
|
|||||
|
Cash Conversion Cycle
|
--
|
29.96
|
29.15
|
27.98
|
19.76
|
23.55
|