Market cap
$2,405 Mln
Revenue (TTM)
$826 Mln
P/E Ratio
65.7
P/B Ratio
2.6
Div. Yield
1.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
826.18
|
832.17
|
906.80
|
945.43
|
1,201.34
|
1,547.10
|
|||||
|
Cost of Revenue
|
569.43
|
577.81
|
630.60
|
681.93
|
714.23
|
798.52
|
|||||
|
Gross Profit
|
256.75
|
254.36
|
276.20
|
263.50
|
487.11
|
748.58
|
|||||
|
Operating Expenses
|
215.80
|
210.24
|
207.98
|
220.29
|
229.52
|
203.56
|
|||||
|
Operating Profit (EBIT)
|
40.94
|
44.13
|
68.22
|
43.21
|
257.59
|
545.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
44.32
|
54.87
|
77.34
|
44.39
|
276.57
|
544.59
|
|||||
|
Provision for Tax
|
7.46
|
9.59
|
-2.44
|
-5.03
|
41.10
|
110.66
|
|||||
|
Profit after Tax (Net Income)
|
35.26
|
43.94
|
79.76
|
50.62
|
236.98
|
436.90
|
|||||
|
Minority Interest
|
-1.60
|
-1.34
|
-0.02
|
1.07
|
1.52
|
2.96
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
236.98
|
436.90
|
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
|
899.49
|
893.39
|
890.06
|
856.77
|
892.57
|
869.72
|
|||||
|
Minority Interest
|
-1.60
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.94
|
33.37
|
36.56
|
70.90
|
113.94
|
129.99
|
|||||
|
Current Liabilities
|
835.76
|
799.51
|
706.63
|
708.80
|
694.00
|
601.23
|
|||||
|
Total Liabilities
|
2,609.89
|
1,735.02
|
1,639.52
|
1,643.40
|
1,701.76
|
1,603.19
|
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
|
481.94
|
469.69
|
471.48
|
442.82
|
364.95
|
410.35
|
|||||
|
Current Assets
|
1,292.19
|
1,265.33
|
1,168.04
|
1,200.59
|
1,336.81
|
1,192.84
|
|||||
|
Total Assets
|
2,609.88
|
1,735.02
|
1,639.52
|
1,643.40
|
1,701.76
|
1,603.19
|
|||||
|
Total Debt*
|
593.69
|
596.77
|
545.36
|
498.14
|
420.02
|
208.50
|
|||||
|
Net Current Assets
|
456.44
|
465.82
|
461.41
|
491.78
|
642.81
|
591.62
|
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
|
--
|
140.03
|
115.98
|
152.84
|
82.91
|
388.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.49
|
-0.52
|
-88.88
|
15.00
|
-232.68
|
|||||
|
Cash from Financing Activities
|
--
|
-80.74
|
-88.22
|
-93.59
|
-211.07
|
-4.49
|
|||||
|
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 ($)
|
0.20
|
0.25
|
0.23
|
0.29
|
1.35
|
2.50
|
|||||
|
Cash EPS ($)
|
--
|
0.38
|
0.29
|
0.41
|
1.48
|
2.62
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.12
|
2.54
|
4.90
|
5.10
|
4.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.80
|
0.33
|
0.87
|
0.47
|
2.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.69
|
0.29
|
0.74
|
0.40
|
2.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.00
|
5.72
|
3.80
|
19.82
|
50.68
|
|||||
|
ROE (%)
|
3.75
|
4.93
|
9.13
|
5.79
|
26.89
|
64.73
|
|||||
|
ROA (%)
|
1.38
|
2.60
|
4.86
|
3.03
|
14.34
|
34.77
|
|||||
|
EBIT Margin (%)
|
5.77
|
7.01
|
8.97
|
5.34
|
23.25
|
35.27
|
|||||
|
Net Margin (%)
|
4.27
|
5.28
|
8.80
|
5.35
|
19.73
|
28.24
|
|||||
|
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 (%)
|
-7.13
|
-0.08
|
-0.04
|
-0.21
|
-0.22
|
0.74
|
|||||
|
EBIT Growth (%)
|
-40.09
|
-28.26
|
61.17
|
-81.93
|
-48.81
|
819.66
|
|||||
|
Net Profit Growth (%)
|
-54.11
|
-44.91
|
57.57
|
-78.64
|
-45.76
|
826.92
|
|||||
|
EPS Growth (%)
|
-42.84
|
0.11
|
-0.21
|
-0.79
|
-0.46
|
8.23
|
|||||
|
Book Value Growth (%)
|
4.10
|
--
|
--
|
--
|
--
|
--
|
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
|
65.67
|
32.52
|
35.31
|
20.98
|
4.59
|
6.40
|
|||||
|
Price / Book Value
|
2.65
|
1.60
|
3.16
|
1.24
|
1.22
|
3.21
|
|||||
|
Dividend Yield (%)
|
1.84
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
37.38
|
14.48
|
30.25
|
20.54
|
4.25
|
4.65
|
|||||
|
Close Price ($)
|
15.34
|
8.19
|
8.04
|
6.07
|
6.21
|
15.99
|
|||||
|
High Price ($)
|
25.09
|
13.91
|
9.80
|
8.70
|
16.50
|
17.88
|
|||||
|
Low Price ($)
|
6.85
|
5.66
|
4.80
|
5.22
|
4.81
|
7.01
|
|||||
|
Market Cap ($ Cr)
|
2,405.33
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.67
|
0.61
|
0.58
|
0.47
|
0.24
|
|||||
|
Short term debt to equity ratio
|
0.64
|
0.64
|
0.58
|
0.54
|
0.43
|
0.19
|
|||||
|
Current Ratio
|
1.55
|
1.58
|
1.65
|
1.69
|
1.93
|
1.98
|
|||||
|
Quick Ratio
|
1.36
|
1.39
|
1.43
|
1.39
|
1.39
|
1.65
|
|||||
|
Interest Coverage
|
14.33
|
16.71
|
20.27
|
8.30
|
100.38
|
508.07
|
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 (%)
|
26.66
|
24.14
|
26.20
|
25.11
|
21.84
|
26.60
|
|||||
|
Asset Turnover
|
0.32
|
0.49
|
0.55
|
0.57
|
0.73
|
1.23
|
|||||
|
Receivable days
|
--
|
96.22
|
95.64
|
96.54
|
102.44
|
77.48
|
|||||
|
Inventory Days
|
--
|
98.43
|
108.91
|
157.53
|
145.63
|
70.28
|
|||||
|
Payable days
|
--
|
79.61
|
63.87
|
61.43
|
94.73
|
96.49
|
|||||
|
Cash Conversion Cycle
|
--
|
115.03
|
140.68
|
192.64
|
153.34
|
51.28
|