Market cap
$2,430 Mln
Revenue (TTM)
$1,081 Mln
P/E Ratio
51.2
P/B Ratio
3.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,081.40
|
1,052.77
|
977.72
|
831.10
|
627.62
|
473.40
|
|||||
|
Cost of Revenue
|
237.93
|
230.86
|
152.11
|
122.29
|
110.17
|
101.48
|
|||||
|
Gross Profit
|
843.47
|
821.91
|
825.61
|
708.81
|
517.46
|
371.93
|
|||||
|
Operating Expenses
|
729.26
|
697.24
|
676.58
|
605.20
|
539.67
|
402.14
|
|||||
|
Operating Profit (EBIT)
|
114.21
|
124.67
|
149.03
|
103.61
|
-22.21
|
-30.21
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.04
|
|||||
|
Profit before Tax
|
93.49
|
115.59
|
139.47
|
132.54
|
1.62
|
-25.28
|
|||||
|
Provision for Tax
|
43.22
|
42.40
|
18.31
|
39.20
|
13.59
|
8.71
|
|||||
|
Profit after Tax (Net Income)
|
50.27
|
73.19
|
121.16
|
93.33
|
-11.97
|
-33.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-11.97
|
-33.99
|
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
|
653.53
|
704.43
|
724.79
|
664.27
|
545.26
|
487.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
173.98
|
168.44
|
74.51
|
76.87
|
71.88
|
93.85
|
|||||
|
Current Liabilities
|
7,937.44
|
8,083.72
|
7,131.08
|
6,541.98
|
5,977.51
|
4,497.83
|
|||||
|
Total Liabilities
|
16,702.39
|
8,956.59
|
7,930.38
|
7,283.12
|
6,594.65
|
5,078.75
|
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
|
804.48
|
845.67
|
830.74
|
174.40
|
123.55
|
116.03
|
|||||
|
Current Assets
|
7,960.46
|
8,110.92
|
7,099.64
|
7,108.72
|
6,471.10
|
4,962.72
|
|||||
|
Total Assets
|
16,702.39
|
8,956.59
|
7,930.38
|
7,283.12
|
6,594.65
|
5,078.75
|
|||||
|
Total Debt*
|
86.16
|
72.33
|
21.38
|
43.42
|
31.01
|
22.96
|
|||||
|
Net Current Assets
|
23.03
|
27.20
|
-31.43
|
566.75
|
493.59
|
464.90
|
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
|
--
|
233.49
|
176.93
|
159.49
|
83.96
|
20.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-218.35
|
-1,961.27
|
-44.25
|
5.73
|
10.16
|
|||||
|
Cash from Financing Activities
|
--
|
738.04
|
427.77
|
511.95
|
1,461.31
|
1,396.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,426.37
|
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 ($)
|
0.14
|
0.20
|
0.31
|
0.25
|
-0.03
|
-0.10
|
|||||
|
Cash EPS ($)
|
0.14
|
0.38
|
0.43
|
0.31
|
0.03
|
-0.05
|
|||||
|
Adjusted Book Value ($)
|
1.93
|
1.94
|
1.88
|
1.75
|
1.55
|
1.43
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.64
|
0.46
|
0.42
|
0.24
|
0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.57
|
0.30
|
0.29
|
0.16
|
0.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.61
|
16.67
|
14.54
|
-2.20
|
-11.83
|
|||||
|
ROE (%)
|
7.40
|
10.24
|
17.45
|
15.43
|
-2.32
|
-13.29
|
|||||
|
ROA (%)
|
0.31
|
0.87
|
1.59
|
1.35
|
-0.21
|
-0.78
|
|||||
|
EBIT Margin (%)
|
10.12
|
10.98
|
14.26
|
15.95
|
1.87
|
-5.29
|
|||||
|
Net Margin (%)
|
4.65
|
6.95
|
12.39
|
11.23
|
-1.91
|
-7.18
|
|||||
|
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 (%)
|
6.31
|
0.08
|
0.18
|
0.32
|
0.33
|
0.37
|
|||||
|
EBIT Growth (%)
|
3.12
|
-17.12
|
5.23
|
1,028.25
|
146.88
|
-62.43
|
|||||
|
Net Profit Growth (%)
|
-49.64
|
-39.59
|
29.82
|
879.72
|
64.78
|
-43.13
|
|||||
|
EPS Growth (%)
|
-47.40
|
-0.36
|
0.28
|
8.24
|
0.66
|
-0.42
|
|||||
|
Book Value Growth (%)
|
-4.38
|
--
|
--
|
--
|
--
|
--
|
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
|
51.21
|
27.84
|
32.00
|
21.21
|
-161.20
|
-73.65
|
|||||
|
Price / Book Value
|
3.68
|
2.89
|
5.35
|
2.98
|
3.54
|
5.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.41
|
-32.28
|
-20.50
|
10.00
|
-220.71
|
130.06
|
|||||
|
Close Price ($)
|
7.12
|
5.62
|
10.04
|
5.21
|
5.47
|
7.35
|
|||||
|
High Price ($)
|
7.67
|
11.19
|
11.29
|
7.05
|
8.04
|
14.50
|
|||||
|
Low Price ($)
|
4.08
|
4.92
|
4.22
|
4.02
|
3.33
|
6.06
|
|||||
|
Market Cap ($ Cr)
|
2,429.56
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.03
|
0.07
|
0.06
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
1.00
|
1.00
|
1.00
|
1.09
|
1.08
|
1.10
|
|||||
|
Quick Ratio
|
1.00
|
--
|
--
|
1.09
|
0.11
|
0.12
|
|||||
|
Interest Coverage
|
6.04
|
12.73
|
--
|
74.42
|
1.16
|
-113.89
|
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 (%)
|
4.64
|
9.29
|
9.49
|
7.98
|
9.75
|
14.26
|
|||||
|
Asset Turnover
|
0.07
|
0.12
|
0.13
|
0.12
|
0.11
|
0.11
|
|||||
|
Receivable days
|
--
|
33.06
|
29.73
|
28.02
|
37.45
|
58.47
|
|||||
|
Inventory Days
|
--
|
--
|
16.88
|
8,733.98
|
16,984.79
|
14,011.36
|
|||||
|
Payable days
|
--
|
64.80
|
85.54
|
112.76
|
97.42
|
61.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-38.93
|
8,649.24
|
16,924.83
|
14,007.83
|