Market cap
$624 Mln
Revenue (TTM)
$544 Mln
P/E Ratio
2.4
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
544.27
|
597.05
|
525.96
|
508.95
|
452.86
|
350.57
|
|||||
|
Cost of Revenue
|
-7.73
|
29.34
|
105.18
|
107.43
|
95.14
|
89.17
|
|||||
|
Gross Profit
|
619.12
|
567.71
|
420.78
|
401.52
|
357.72
|
261.40
|
|||||
|
Operating Expenses
|
415.33
|
374.46
|
326.24
|
355.16
|
364.06
|
204.14
|
|||||
|
Operating Profit (EBIT)
|
203.80
|
193.25
|
94.54
|
46.36
|
-6.34
|
57.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
32.85
|
32.85
|
|||||
|
Profit before Tax
|
204.85
|
156.13
|
88.05
|
41.81
|
3.06
|
90.11
|
|||||
|
Provision for Tax
|
20.83
|
9.89
|
4.22
|
2.33
|
-0.28
|
0.31
|
|||||
|
Profit after Tax (Net Income)
|
101.72
|
26.33
|
7.26
|
-1.01
|
7.10
|
25.55
|
|||||
|
Minority Interest
|
-81.53
|
-119.92
|
-76.58
|
-24.64
|
64.24
|
64.24
|
|||||
|
Consolidated Profit
|
58.48
|
26.33
|
7.26
|
-1.01
|
25.55
|
25.55
|
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
|
414.26
|
58.48
|
32.77
|
10.44
|
-0.49
|
157.88
|
|||||
|
Minority Interest
|
-81.53
|
--
|
--
|
--
|
166.92
|
166.92
|
|||||
|
Non-Current Liabilities
|
355.35
|
359.23
|
347.16
|
356.04
|
365.51
|
286.09
|
|||||
|
Current Liabilities
|
1.13
|
85.98
|
59.80
|
51.47
|
55.18
|
58.14
|
|||||
|
Total Liabilities
|
771.86
|
754.09
|
641.17
|
601.54
|
579.84
|
502.11
|
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
|
145.72
|
114.59
|
77.15
|
62.27
|
69.68
|
51.63
|
|||||
|
Current Assets
|
64.35
|
639.50
|
564.02
|
539.28
|
510.16
|
450.47
|
|||||
|
Total Assets
|
835.08
|
754.09
|
641.17
|
601.54
|
579.84
|
502.11
|
|||||
|
Total Debt*
|
293.59
|
332.78
|
332.05
|
349.18
|
363.62
|
296.46
|
|||||
|
Net Current Assets
|
--
|
553.52
|
504.22
|
487.80
|
480.60
|
392.33
|
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
|
--
|
401.31
|
323.81
|
296.15
|
243.30
|
167.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-307.80
|
-243.44
|
-244.29
|
-199.47
|
-199.47
|
|||||
|
Cash from Financing Activities
|
--
|
-88.53
|
-66.02
|
-27.58
|
61.26
|
48.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
16.71
|
16.71
|
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 ($)
|
3.44
|
0.99
|
0.34
|
-0.06
|
0.42
|
1.91
|
|||||
|
Cash EPS ($)
|
3.04
|
1.19
|
0.79
|
0.68
|
1.23
|
2.68
|
|||||
|
Adjusted Book Value ($)
|
4.86
|
2.21
|
1.53
|
0.58
|
--
|
11.81
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
15.14
|
15.10
|
16.37
|
14.44
|
12.52
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
14.42
|
14.49
|
15.88
|
13.65
|
11.45
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.96
|
2.00
|
-0.28
|
1.74
|
7.02
|
|||||
|
ROE (%)
|
8.54
|
57.70
|
33.59
|
-20.21
|
9.02
|
19.87
|
|||||
|
ROA (%)
|
12.91
|
3.77
|
1.17
|
-0.17
|
1.31
|
6.49
|
|||||
|
EBIT Margin (%)
|
21.43
|
32.74
|
56.84
|
54.58
|
51.05
|
25.74
|
|||||
|
Net Margin (%)
|
18.69
|
4.41
|
1.38
|
-0.20
|
1.46
|
6.66
|
|||||
|
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 (%)
|
-1.94
|
0.14
|
0.03
|
0.12
|
0.29
|
0.20
|
|||||
|
EBIT Growth (%)
|
-65.60
|
-34.61
|
7.63
|
20.15
|
156.18
|
-6.77
|
|||||
|
Net Profit Growth (%)
|
113.94
|
262.76
|
822.19
|
-114.16
|
-72.22
|
-67.03
|
|||||
|
EPS Growth (%)
|
362.53
|
1.93
|
7.09
|
-1.13
|
-0.78
|
-0.68
|
|||||
|
Book Value Growth (%)
|
859.65
|
--
|
--
|
--
|
--
|
--
|
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
|
2.41
|
10.53
|
22.63
|
-92.15
|
4.87
|
2.37
|
|||||
|
Price / Book Value
|
1.41
|
4.74
|
5.01
|
8.87
|
-69.93
|
0.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.06
|
2.79
|
1.41
|
1.27
|
1.56
|
3.30
|
|||||
|
Close Price ($)
|
9.93
|
10.46
|
7.66
|
5.12
|
2.05
|
4.54
|
|||||
|
High Price ($)
|
14.97
|
17.73
|
8.54
|
5.34
|
6.68
|
11.60
|
|||||
|
Low Price ($)
|
7.36
|
6.81
|
2.35
|
1.70
|
1.87
|
4.11
|
|||||
|
Market Cap ($ Cr)
|
623.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
5.69
|
10.13
|
33.45
|
-736.07
|
1.88
|
|||||
|
Short term debt to equity ratio
|
0.00
|
1.13
|
--
|
0.14
|
-38.32
|
0.14
|
|||||
|
Current Ratio
|
57.15
|
7.44
|
9.43
|
10.48
|
9.24
|
7.75
|
|||||
|
Quick Ratio
|
57.15
|
--
|
--
|
11.30
|
--
|
--
|
|||||
|
Interest Coverage
|
6.67
|
4.97
|
1.64
|
5.94
|
6.57
|
658.71
|
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 (%)
|
91.19
|
91.49
|
90.45
|
91.43
|
101.56
|
110.71
|
|||||
|
Asset Turnover
|
0.69
|
0.86
|
0.85
|
0.86
|
0.84
|
0.89
|
|||||
|
Receivable days
|
--
|
312.60
|
326.76
|
332.01
|
341.99
|
317.96
|
|||||
|
Inventory Days
|
--
|
--
|
-146.37
|
-143.31
|
--
|
--
|
|||||
|
Payable days
|
--
|
22.73
|
9.24
|
18.33
|
23.88
|
15.32
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
171.14
|
170.38
|
--
|
--
|