Market cap
$715 Mln
Revenue (TTM)
$701 Mln
P/E Ratio
6.6
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
701.29
|
714.45
|
482.78
|
131.72
|
248.38
|
181.31
|
|||||
|
Cost of Revenue
|
147.86
|
33.41
|
272.21
|
32.85
|
158.35
|
105.70
|
|||||
|
Gross Profit
|
553.43
|
681.04
|
210.56
|
131.72
|
90.03
|
75.61
|
|||||
|
Operating Expenses
|
57.61
|
169.75
|
114.17
|
54.87
|
45.48
|
35.81
|
|||||
|
Operating Profit (EBIT)
|
495.82
|
511.29
|
96.39
|
76.85
|
44.55
|
39.79
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
151.54
|
146.24
|
96.39
|
71.13
|
44.55
|
39.79
|
|||||
|
Provision for Tax
|
43.34
|
41.26
|
27.93
|
18.83
|
12.03
|
10.57
|
|||||
|
Profit after Tax (Net Income)
|
107.70
|
105.05
|
68.42
|
52.27
|
32.21
|
29.22
|
|||||
|
Minority Interest
|
-0.50
|
0.07
|
-0.05
|
0.03
|
0.31
|
--
|
|||||
|
Consolidated Profit
|
59.34
|
103.71
|
67.59
|
51.52
|
32.21
|
20.64
|
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
|
721.54
|
672.54
|
516.94
|
433.44
|
380.50
|
344.49
|
|||||
|
Minority Interest
|
-0.50
|
--
|
--
|
--
|
3.69
|
3.38
|
|||||
|
Non-Current Liabilities
|
6,751.80
|
6,229.01
|
4,511.30
|
3,510.98
|
3,276.95
|
2,074.72
|
|||||
|
Current Liabilities
|
486.17
|
476.82
|
495.90
|
456.72
|
91.53
|
301.07
|
|||||
|
Total Liabilities
|
8,449.30
|
7,381.51
|
5,527.41
|
4,404.57
|
3,748.98
|
2,812.48
|
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
|
27.92
|
7,079.89
|
5,315.06
|
4,240.92
|
15.16
|
21.50
|
|||||
|
Current Assets
|
456.50
|
301.62
|
212.34
|
163.65
|
3,358.56
|
125.43
|
|||||
|
Total Assets
|
8,419.63
|
7,381.51
|
5,527.41
|
4,404.57
|
3,748.98
|
2,812.48
|
|||||
|
Total Debt*
|
7,051.95
|
6,537.51
|
4,859.38
|
3,842.07
|
3,607.76
|
2,676.86
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
18.16
|
37.76
|
61.05
|
48.67
|
57.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,521.78
|
-1,045.08
|
-596.95
|
-908.24
|
-656.48
|
|||||
|
Cash from Financing Activities
|
--
|
1,682.03
|
1,016.23
|
535.77
|
874.02
|
626.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
14.45
|
27.31
|
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 ($)
|
2.78
|
2.75
|
1.90
|
1.49
|
0.95
|
0.85
|
|||||
|
Cash EPS ($)
|
--
|
2.80
|
1.95
|
1.55
|
1.01
|
0.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.62
|
14.32
|
12.39
|
11.17
|
10.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.48
|
1.05
|
1.74
|
1.43
|
1.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.47
|
1.04
|
1.74
|
1.42
|
1.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.67
|
1.42
|
1.27
|
0.92
|
1.16
|
|||||
|
ROE (%)
|
15.38
|
17.66
|
14.40
|
12.84
|
8.89
|
10.36
|
|||||
|
ROA (%)
|
1.42
|
1.63
|
1.38
|
1.28
|
0.98
|
1.19
|
|||||
|
EBIT Margin (%)
|
67.49
|
71.28
|
19.97
|
163.45
|
17.94
|
21.95
|
|||||
|
Net Margin (%)
|
15.36
|
14.70
|
14.17
|
39.69
|
12.97
|
16.12
|
|||||
|
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 (%)
|
32.46
|
0.48
|
2.67
|
-0.47
|
0.37
|
0.09
|
|||||
|
EBIT Growth (%)
|
79.21
|
428.34
|
-55.23
|
383.23
|
11.96
|
72.05
|
|||||
|
Net Profit Growth (%)
|
24.72
|
53.55
|
30.89
|
62.28
|
10.22
|
64.39
|
|||||
|
EPS Growth (%)
|
26.28
|
0.45
|
0.27
|
0.58
|
0.11
|
0.57
|
|||||
|
Book Value Growth (%)
|
16.03
|
--
|
--
|
--
|
--
|
--
|
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
|
6.57
|
7.54
|
10.32
|
11.53
|
10.20
|
16.06
|
|||||
|
Price / Book Value
|
0.99
|
1.18
|
1.37
|
1.39
|
0.86
|
1.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
14.16
|
56.05
|
15.78
|
13.26
|
13.80
|
|||||
|
Close Price ($)
|
18.46
|
20.76
|
19.56
|
17.22
|
9.65
|
13.70
|
|||||
|
High Price ($)
|
21.40
|
21.04
|
20.85
|
18.05
|
13.88
|
14.00
|
|||||
|
Low Price ($)
|
16.19
|
16.12
|
13.78
|
7.81
|
8.15
|
6.12
|
|||||
|
Market Cap ($ Cr)
|
715.40
|
--
|
--
|
--
|
--
|
--
|
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
|
9.34
|
9.72
|
9.40
|
8.86
|
9.48
|
7.77
|
|||||
|
Short term debt to equity ratio
|
0.43
|
0.46
|
0.67
|
0.77
|
0.87
|
0.87
|
|||||
|
Current Ratio
|
0.94
|
0.63
|
0.43
|
0.36
|
36.70
|
0.42
|
|||||
|
Quick Ratio
|
0.94
|
--
|
--
|
0.26
|
36.55
|
0.36
|
|||||
|
Interest Coverage
|
1.36
|
1.40
|
0.39
|
1.06
|
0.28
|
0.38
|
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 (%)
|
7.57
|
6.95
|
33.16
|
91.76
|
35.10
|
49.25
|
|||||
|
Asset Turnover
|
0.09
|
0.11
|
0.10
|
0.03
|
0.08
|
0.07
|
|||||
|
Receivable days
|
--
|
53.62
|
106.28
|
288.46
|
129.76
|
177.08
|
|||||
|
Inventory Days
|
--
|
--
|
59.40
|
320.17
|
35.62
|
57.57
|
|||||
|
Payable days
|
--
|
1,728.06
|
181.00
|
1,186.85
|
211.89
|
268.76
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-15.32
|
-578.23
|
-46.51
|
-34.10
|