Market cap
$549 Mln
Revenue (TTM)
$7,933 Mln
P/E Ratio
61.1
P/B Ratio
1.3
Div. Yield
2.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7,933.46
|
7,643.47
|
8,731.96
|
9,412.73
|
9,142.80
|
7,417.40
|
|||||
|
Cost of Revenue
|
6,629.88
|
7,247.97
|
8,334.74
|
8,989.10
|
8,724.25
|
7,049.92
|
|||||
|
Gross Profit
|
1,303.57
|
395.50
|
397.22
|
423.63
|
418.55
|
367.48
|
|||||
|
Operating Expenses
|
1,192.22
|
293.20
|
303.19
|
305.62
|
251.54
|
225.40
|
|||||
|
Operating Profit (EBIT)
|
111.36
|
102.30
|
94.03
|
118.01
|
167.01
|
142.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
3.19
|
|||||
|
Profit before Tax
|
25.76
|
29.09
|
26.99
|
46.73
|
107.54
|
71.06
|
|||||
|
Provision for Tax
|
6.61
|
6.34
|
6.14
|
12.17
|
35.56
|
11.63
|
|||||
|
Profit after Tax (Net Income)
|
14.79
|
22.74
|
20.85
|
34.37
|
71.75
|
59.20
|
|||||
|
Minority Interest
|
-4.37
|
--
|
--
|
-0.20
|
-0.23
|
-0.23
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
66.00
|
53.46
|
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
|
502.09
|
367.24
|
376.87
|
376.10
|
380.83
|
353.45
|
|||||
|
Minority Interest
|
-4.37
|
--
|
--
|
--
|
--
|
0.22
|
|||||
|
Non-Current Liabilities
|
2,522.02
|
2,734.54
|
2,798.30
|
2,788.02
|
2,427.85
|
2,180.17
|
|||||
|
Current Liabilities
|
464.16
|
433.03
|
445.49
|
486.22
|
446.43
|
408.43
|
|||||
|
Total Liabilities
|
4,021.13
|
3,534.81
|
3,620.66
|
3,650.36
|
3,255.17
|
2,942.28
|
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
|
2,812.46
|
2,817.08
|
2,898.45
|
2,901.25
|
2,508.04
|
2,258.65
|
|||||
|
Current Assets
|
744.52
|
717.74
|
722.21
|
749.11
|
747.13
|
683.62
|
|||||
|
Total Assets
|
4,021.13
|
3,534.81
|
3,620.66
|
3,650.36
|
3,255.17
|
2,942.28
|
|||||
|
Total Debt*
|
2,334.20
|
3,951.44
|
2,583.44
|
2,529.74
|
2,258.96
|
2,080.77
|
|||||
|
Net Current Assets
|
280.36
|
284.70
|
276.72
|
262.89
|
300.70
|
275.19
|
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
|
--
|
192.59
|
221.86
|
136.09
|
209.26
|
159.19
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-119.79
|
-114.86
|
-296.82
|
-175.49
|
-171.78
|
|||||
|
Cash from Financing Activities
|
--
|
-41.51
|
-56.00
|
85.36
|
10.56
|
-26.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-38.97
|
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 ($)
|
0.13
|
0.20
|
0.18
|
0.29
|
0.59
|
0.47
|
|||||
|
Cash EPS ($)
|
--
|
1.37
|
1.32
|
1.34
|
1.43
|
1.25
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.19
|
3.26
|
3.22
|
3.13
|
2.83
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.68
|
1.92
|
1.17
|
1.72
|
1.27
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.57
|
0.93
|
0.21
|
0.91
|
-0.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.62
|
0.71
|
1.24
|
2.83
|
2.50
|
|||||
|
ROE (%)
|
2.40
|
6.11
|
5.54
|
9.08
|
19.54
|
18.36
|
|||||
|
ROA (%)
|
0.36
|
0.64
|
0.57
|
1.00
|
2.32
|
2.08
|
|||||
|
EBIT Margin (%)
|
1.42
|
1.59
|
1.43
|
1.47
|
1.86
|
1.96
|
|||||
|
Net Margin (%)
|
0.19
|
0.30
|
0.24
|
0.37
|
0.78
|
0.80
|
|||||
|
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 (%)
|
-2.05
|
-0.12
|
-0.07
|
0.03
|
0.23
|
0.85
|
|||||
|
EBIT Growth (%)
|
-7.38
|
-2.23
|
-9.89
|
-18.75
|
17.30
|
76.76
|
|||||
|
Net Profit Growth (%)
|
-29.56
|
9.11
|
-39.35
|
-52.10
|
21.20
|
331.79
|
|||||
|
EPS Growth (%)
|
-0.70
|
0.10
|
-0.39
|
-0.50
|
0.25
|
14.29
|
|||||
|
Book Value Growth (%)
|
37.06
|
--
|
--
|
--
|
--
|
--
|
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
|
61.13
|
22.95
|
36.60
|
28.00
|
14.67
|
18.51
|
|||||
|
Price / Book Value
|
1.35
|
1.42
|
2.02
|
2.56
|
2.76
|
3.10
|
|||||
|
Dividend Yield (%)
|
2.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.20
|
16.24
|
11.98
|
12.30
|
11.07
|
11.83
|
|||||
|
Close Price ($)
|
8.03
|
4.54
|
6.59
|
8.25
|
8.66
|
8.77
|
|||||
|
High Price ($)
|
8.76
|
7.84
|
8.42
|
9.10
|
10.81
|
11.40
|
|||||
|
Low Price ($)
|
3.71
|
3.51
|
4.09
|
6.70
|
7.45
|
7.32
|
|||||
|
Market Cap ($ Cr)
|
548.59
|
--
|
--
|
--
|
--
|
--
|
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
|
1.31
|
10.76
|
6.86
|
6.73
|
5.93
|
5.89
|
|||||
|
Short term debt to equity ratio
|
0.21
|
0.35
|
0.25
|
0.25
|
0.20
|
0.28
|
|||||
|
Current Ratio
|
1.60
|
1.66
|
1.62
|
1.54
|
1.67
|
1.67
|
|||||
|
Quick Ratio
|
1.15
|
1.22
|
1.10
|
1.03
|
1.18
|
1.19
|
|||||
|
Interest Coverage
|
1.30
|
1.31
|
1.27
|
1.51
|
2.72
|
1.96
|
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 (%)
|
1.90
|
1.14
|
1.63
|
2.13
|
1.79
|
1.59
|
|||||
|
Asset Turnover
|
1.96
|
2.14
|
2.40
|
2.73
|
2.95
|
2.61
|
|||||
|
Receivable days
|
--
|
5.49
|
7.16
|
7.07
|
5.64
|
4.13
|
|||||
|
Inventory Days
|
--
|
10.63
|
10.56
|
9.60
|
8.79
|
10.46
|
|||||
|
Payable days
|
--
|
8.74
|
8.85
|
8.76
|
8.17
|
8.51
|
|||||
|
Cash Conversion Cycle
|
--
|
7.38
|
8.87
|
7.91
|
6.25
|
6.07
|