Market cap
$62 Mln
Revenue (TTM)
$779 Mln
P/E Ratio
6.1
P/B Ratio
0.4
Div. Yield
4.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
779.08
|
807.02
|
922.20
|
1,018.14
|
985.52
|
944.72
|
|||||
|
Cost of Revenue
|
253.27
|
259.41
|
282.05
|
296.87
|
294.34
|
284.10
|
|||||
|
Gross Profit
|
525.81
|
547.61
|
640.15
|
721.27
|
691.17
|
660.62
|
|||||
|
Operating Expenses
|
490.74
|
480.85
|
568.24
|
561.38
|
579.59
|
714.87
|
|||||
|
Operating Profit (EBIT)
|
35.07
|
66.76
|
71.91
|
159.89
|
111.58
|
-54.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
76.72
|
101.79
|
110.60
|
202.57
|
132.77
|
-37.20
|
|||||
|
Provision for Tax
|
3.32
|
6.39
|
12.01
|
21.67
|
22.95
|
-0.15
|
|||||
|
Profit after Tax (Net Income)
|
73.40
|
95.40
|
98.59
|
180.91
|
109.82
|
-37.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
68.88
|
95.40
|
98.59
|
180.91
|
109.82
|
-37.05
|
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
|
955.42
|
995.80
|
960.85
|
957.80
|
769.45
|
608.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.77
|
9.21
|
11.25
|
1.93
|
2.89
|
9.58
|
|||||
|
Current Liabilities
|
358.22
|
364.21
|
447.54
|
490.76
|
561.05
|
482.93
|
|||||
|
Total Liabilities
|
1,680.62
|
1,369.23
|
1,419.64
|
1,450.50
|
1,333.40
|
1,100.88
|
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
|
68.52
|
70.02
|
83.82
|
68.06
|
79.61
|
85.64
|
|||||
|
Current Assets
|
1,253.89
|
1,299.20
|
1,335.82
|
1,382.44
|
1,253.79
|
1,015.24
|
|||||
|
Total Assets
|
1,677.27
|
1,369.23
|
1,419.64
|
1,450.50
|
1,333.40
|
1,100.88
|
|||||
|
Total Debt*
|
10.92
|
11.38
|
14.91
|
3.86
|
9.02
|
34.25
|
|||||
|
Net Current Assets
|
899.03
|
934.40
|
888.27
|
891.68
|
692.74
|
532.31
|
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
|
--
|
49.92
|
58.55
|
172.12
|
1,291.37
|
38.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
39.45
|
-52.76
|
-6.51
|
-225.03
|
-31.95
|
|||||
|
Cash from Financing Activities
|
--
|
-54.56
|
-102.28
|
-9.45
|
-47.66
|
0.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
6.87
|
8.95
|
0.38
|
3.30
|
2.01
|
-0.69
|
|||||
|
Cash EPS ($)
|
--
|
9.68
|
0.43
|
3.52
|
2.20
|
-0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
93.41
|
3.69
|
17.49
|
14.06
|
11.41
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.68
|
0.23
|
3.14
|
23.60
|
0.72
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.23
|
0.20
|
3.02
|
22.77
|
0.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.62
|
10.18
|
20.79
|
15.46
|
-5.74
|
|||||
|
ROE (%)
|
7.57
|
9.75
|
10.28
|
20.95
|
15.94
|
-5.92
|
|||||
|
ROA (%)
|
4.23
|
6.84
|
6.87
|
13.00
|
9.02
|
-3.45
|
|||||
|
EBIT Margin (%)
|
-1.29
|
12.61
|
11.99
|
19.90
|
11.32
|
-5.74
|
|||||
|
Net Margin (%)
|
9.42
|
11.82
|
10.69
|
17.77
|
11.14
|
-3.92
|
|||||
|
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 (%)
|
-13.21
|
-0.12
|
-0.09
|
0.03
|
0.04
|
0.78
|
|||||
|
EBIT Growth (%)
|
-135.72
|
-7.97
|
-45.40
|
81.55
|
305.69
|
-22.04
|
|||||
|
Net Profit Growth (%)
|
-28.60
|
-3.23
|
-45.50
|
64.73
|
396.40
|
1.13
|
|||||
|
EPS Growth (%)
|
-4.04
|
22.61
|
-0.89
|
0.65
|
3.89
|
0.04
|
|||||
|
Book Value Growth (%)
|
3.10
|
--
|
--
|
--
|
--
|
--
|
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
|
6.05
|
0.23
|
4.46
|
0.93
|
1.30
|
-4.03
|
|||||
|
Price / Book Value
|
0.44
|
0.02
|
0.46
|
0.18
|
0.18
|
0.25
|
|||||
|
Dividend Yield (%)
|
4.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.75
|
-10.21
|
-5.75
|
-4.86
|
-7.34
|
14.05
|
|||||
|
Close Price ($)
|
1.71
|
2.10
|
1.69
|
3.07
|
2.60
|
2.80
|
|||||
|
High Price ($)
|
3.60
|
3.60
|
3.18
|
4.26
|
3.47
|
24.50
|
|||||
|
Low Price ($)
|
1.67
|
1.55
|
1.47
|
2.18
|
1.10
|
2.66
|
|||||
|
Market Cap ($ Cr)
|
61.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.02
|
0.00
|
0.01
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
3.50
|
3.57
|
2.98
|
2.82
|
2.23
|
2.10
|
|||||
|
Quick Ratio
|
3.42
|
3.51
|
2.93
|
2.78
|
2.20
|
2.04
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
5.27
|
-2.31
|
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 (%)
|
7.01
|
6.37
|
5.86
|
6.15
|
8.31
|
6.24
|
|||||
|
Asset Turnover
|
0.45
|
0.58
|
0.64
|
0.73
|
0.81
|
0.88
|
|||||
|
Receivable days
|
--
|
23.87
|
23.11
|
25.93
|
26.11
|
26.53
|
|||||
|
Inventory Days
|
--
|
31.59
|
25.90
|
21.93
|
29.27
|
28.88
|
|||||
|
Payable days
|
--
|
38.95
|
33.91
|
28.51
|
33.96
|
33.48
|
|||||
|
Cash Conversion Cycle
|
--
|
16.51
|
15.10
|
19.34
|
21.41
|
21.93
|