Opera - ADR Financials

$18.78

$0.34 (1.84%)

As on 04-Sep-2026 16:00EDT

Market cap

$1,670 Mln

Revenue (TTM)

$682 Mln

P/E Ratio

13.6

P/B Ratio

1.6

Div. Yield

4.3 %

Annual
Quarterly

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	682.19	616.73	480.65	396.83	331.04	250.99
Cost of Revenue	321.37	350.72	132.56	93.25	54.59	13.69
Gross Profit	360.82	266.01	348.09	303.58	276.45	237.30
Operating Expenses	249.49	173.33	255.83	240.69	231.14	243.51
Operating Profit (EBIT)	111.33	92.68	92.26	62.89	66.76	-6.21
Other Income	--	--	--	--	--	--
Profit before Tax	150.05	125.60	98.41	160.00	23.87	-43.11
Provision for Tax	23.55	16.99	17.64	6.70	8.84	0.04
Profit after Tax (Net Income)	126.50	108.62	80.77	153.30	15.04	-43.96
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	15.04	-15.78

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	1,013.42	1,010.73	940.10	919.85	888.21	1,013.04
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	11.54	13.77	14.39	9.68	12.14	8.64
Current Liabilities	137.22	118.77	101.09	81.41	64.33	70.79
Total Liabilities	1,299.40	1,143.26	1,055.59	1,010.94	964.69	1,092.46

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	881.20	863.80	823.68	802.48	624.47	551.48
Current Assets	280.99	279.46	231.90	208.46	340.21	540.99
Total Assets	1,443.17	1,143.26	1,055.59	1,010.94	964.69	1,092.46
Total Debt*	8.00	12.95	9.59	10.55	7.84	13.51
Net Current Assets	--	160.69	130.81	127.05	275.88	181.07

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	--	120.79	104.98	82.76	56.66	26.56
Cash Flow from Investing Activities	--	-17.80	-27.11	20.00	44.45	-49.70
Cash from Financing Activities	--	-76.18	-42.15	-59.84	-150.58	-6.68
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 ($)	1.39	1.19	0.90	1.72	0.17	-0.38
Cash EPS ($)	--	1.40	1.07	1.87	0.32	-0.21
Adjusted Book Value ($)	--	11.11	10.48	10.31	9.80	8.80
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.33	1.17	0.93	0.63	0.23
Free Cash Flow per Share ($)	--	1.27	0.83	0.86	0.52	0.18

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16
ROCE (%)	--	11.01	8.59	16.79	1.56	-4.22
ROE (%)	12.50	11.14	8.69	16.96	1.58	-4.26
ROA (%)	9.68	9.88	7.82	15.52	1.46	-3.99
EBIT Margin (%)	21.39	20.47	20.59	40.41	20.17	-17.05
Net Margin (%)	18.54	17.61	16.80	38.63	4.54	-17.52
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 (%)	22.98	0.28	0.21	0.20	0.32	0.52
EBIT Growth (%)	63.10	27.57	-38.30	140.22	256.02	-212.74
Net Profit Growth (%)	56.97	34.48	-47.31	919.63	134.20	-124.54
EPS Growth (%)	55.04	0.33	-0.48	9.36	1.43	-1.25
Book Value Growth (%)	5.15	--	--	--	--	--

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	13.61	11.86	21.04	7.70	37.92	-18.49
Price / Book Value	1.62	1.28	1.81	1.28	0.64	0.80
Dividend Yield (%)	4.33	--	--	--	--	--
EV/EBITDA	8.77	7.90	13.82	6.31	5.69	-27.83
Close Price ($)	19.83	14.16	18.94	13.23	6.29	7.06
High Price ($)	21.06	22.50	20.70	28.58	7.81	13.93
Low Price ($)	11.71	12.62	10.11	5.86	3.92	6.58
Market Cap ($ Cr)	1,669.87	--	--	--	--	--

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	--	0.01	0.01	0.01	0.01	0.01
Short term debt to equity ratio	0.00	0.00	0.00	0.00	0.00	0.01
Current Ratio	2.05	2.35	2.29	2.56	5.29	7.64
Quick Ratio	2.05	--	--	2.56	3.89	7.51
Interest Coverage	305.70	206.27	186.68	248.38	1.68	-6.21

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 (%)	18.93	19.40	20.26	27.71	39.73	24.86
Asset Turnover	0.52	0.56	0.47	0.40	0.32	0.23
Receivable days	--	64.26	78.77	111.12	106.98	74.24
Inventory Days	--	--	0.00	176.32	331.96	243.48
Payable days	--	84.47	168.13	175.04	242.67	733.06
Cash Conversion Cycle	--	--	-89.36	112.41	196.27	-415.34

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.