Market cap
$2,069 Mln
Revenue (TTM)
$769 Mln
P/E Ratio
38.1
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
768.82
|
748.29
|
656.85
|
572.54
|
452.42
|
332.74
|
|||||
|
Cost of Revenue
|
150.39
|
133.50
|
116.52
|
106.63
|
77.87
|
54.38
|
|||||
|
Gross Profit
|
618.43
|
614.79
|
540.33
|
465.91
|
374.55
|
278.36
|
|||||
|
Operating Expenses
|
520.89
|
535.59
|
457.91
|
380.19
|
315.53
|
251.68
|
|||||
|
Operating Profit (EBIT)
|
97.55
|
79.20
|
82.42
|
85.73
|
59.02
|
26.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.25
|
0.31
|
|||||
|
Profit before Tax
|
94.11
|
82.71
|
88.79
|
95.88
|
59.37
|
25.82
|
|||||
|
Provision for Tax
|
35.25
|
32.06
|
32.56
|
24.41
|
16.10
|
-3.49
|
|||||
|
Profit after Tax (Net Income)
|
58.86
|
50.65
|
56.23
|
71.47
|
43.27
|
29.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
39.53
|
50.65
|
56.23
|
71.47
|
43.27
|
29.31
|
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
|
1,094.45
|
1,131.33
|
1,083.46
|
1,073.94
|
876.86
|
799.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
110.83
|
101.19
|
89.27
|
85.24
|
91.26
|
36.10
|
|||||
|
Current Liabilities
|
104.82
|
121.56
|
103.48
|
83.86
|
68.91
|
57.03
|
|||||
|
Total Liabilities
|
1,414.91
|
1,354.08
|
1,276.21
|
1,243.03
|
1,037.03
|
892.19
|
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
|
838.67
|
834.75
|
717.16
|
710.03
|
591.93
|
524.37
|
|||||
|
Current Assets
|
471.43
|
519.33
|
559.05
|
533.00
|
445.10
|
367.82
|
|||||
|
Total Assets
|
1,414.91
|
1,354.08
|
1,276.21
|
1,243.03
|
1,037.03
|
892.19
|
|||||
|
Total Debt*
|
111.83
|
99.55
|
91.67
|
86.39
|
83.75
|
4.55
|
|||||
|
Net Current Assets
|
366.61
|
397.77
|
455.57
|
449.15
|
376.19
|
310.79
|
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
|
--
|
211.18
|
159.66
|
119.74
|
94.86
|
82.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-105.38
|
-44.84
|
-84.25
|
-39.98
|
-158.61
|
|||||
|
Cash from Financing Activities
|
--
|
-143.95
|
-129.45
|
6.49
|
-7.88
|
264.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
47.00
|
188.53
|
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 ($)
|
0.36
|
0.30
|
0.33
|
0.41
|
0.25
|
0.18
|
|||||
|
Cash EPS ($)
|
--
|
0.64
|
0.59
|
0.63
|
0.45
|
0.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.79
|
6.27
|
6.14
|
5.12
|
4.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.27
|
0.92
|
0.68
|
0.55
|
0.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.04
|
0.77
|
0.59
|
0.32
|
0.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.21
|
4.82
|
6.74
|
4.91
|
4.70
|
|||||
|
ROE (%)
|
5.29
|
4.57
|
5.21
|
7.33
|
5.16
|
4.82
|
|||||
|
ROA (%)
|
4.18
|
3.85
|
4.46
|
6.27
|
4.49
|
4.18
|
|||||
|
EBIT Margin (%)
|
12.47
|
11.28
|
13.69
|
16.93
|
13.32
|
8.11
|
|||||
|
Net Margin (%)
|
7.66
|
6.77
|
8.56
|
12.48
|
9.54
|
8.80
|
|||||
|
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 (%)
|
7.64
|
0.14
|
0.15
|
0.27
|
0.36
|
0.36
|
|||||
|
EBIT Growth (%)
|
2.84
|
-6.08
|
-7.26
|
60.84
|
123.29
|
21.37
|
|||||
|
Net Profit Growth (%)
|
11.64
|
-9.93
|
-21.32
|
65.17
|
47.63
|
43.29
|
|||||
|
EPS Growth (%)
|
16.77
|
-0.07
|
-0.20
|
0.62
|
0.44
|
0.33
|
|||||
|
Book Value Growth (%)
|
6.01
|
--
|
--
|
--
|
--
|
--
|
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
|
38.14
|
37.65
|
59.00
|
90.07
|
86.90
|
189.68
|
|||||
|
Price / Book Value
|
1.89
|
1.69
|
3.06
|
5.99
|
4.29
|
6.96
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.52
|
12.39
|
22.93
|
45.08
|
37.80
|
93.27
|
|||||
|
Close Price ($)
|
10.84
|
11.44
|
19.21
|
36.78
|
21.96
|
33.28
|
|||||
|
High Price ($)
|
16.82
|
23.11
|
43.00
|
42.51
|
33.90
|
48.42
|
|||||
|
Low Price ($)
|
7.64
|
7.64
|
16.12
|
20.38
|
17.22
|
27.16
|
|||||
|
Market Cap ($ Cr)
|
2,069.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.08
|
0.08
|
0.10
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.50
|
4.27
|
5.40
|
6.36
|
6.46
|
6.45
|
|||||
|
Quick Ratio
|
4.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
54.53
|
48.73
|
80.42
|
90.94
|
66.60
|
23.03
|
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 (%)
|
27.96
|
29.56
|
34.44
|
36.14
|
36.94
|
36.95
|
|||||
|
Asset Turnover
|
0.55
|
0.57
|
0.52
|
0.50
|
0.47
|
0.47
|
|||||
|
Receivable days
|
--
|
109.19
|
120.43
|
119.32
|
117.09
|
119.44
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Payable days
|
--
|
35.92
|
38.45
|
33.58
|
24.69
|
24.68
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
94.76
|