Market cap
$1,323 Mln
Revenue (TTM)
$847 Mln
P/E Ratio
7.5
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
846.72
|
875.26
|
479.95
|
247.65
|
219.29
|
331.53
|
|||||
|
Cost of Revenue
|
412.69
|
430.98
|
283.69
|
212.87
|
203.87
|
152.25
|
|||||
|
Gross Profit
|
434.03
|
444.28
|
196.26
|
34.77
|
15.42
|
179.28
|
|||||
|
Operating Expenses
|
69.76
|
168.66
|
65.64
|
66.55
|
422.02
|
9.02
|
|||||
|
Operating Profit (EBIT)
|
364.27
|
275.63
|
130.62
|
-31.77
|
-406.60
|
170.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.56
|
--
|
|||||
|
Profit before Tax
|
343.48
|
244.78
|
109.75
|
-48.49
|
-419.65
|
169.49
|
|||||
|
Provision for Tax
|
70.99
|
64.42
|
14.48
|
-5.07
|
13.09
|
0.97
|
|||||
|
Profit after Tax (Net Income)
|
179.92
|
70.79
|
52.18
|
-45.79
|
-424.78
|
132.59
|
|||||
|
Minority Interest
|
-92.57
|
-109.57
|
-43.09
|
-2.55
|
-7.96
|
-35.93
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-424.78
|
132.59
|
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
|
394.32
|
329.45
|
146.34
|
61.45
|
95.86
|
114.65
|
|||||
|
Minority Interest
|
-92.57
|
--
|
--
|
--
|
24.46
|
--
|
|||||
|
Non-Current Liabilities
|
340.10
|
337.18
|
312.56
|
260.83
|
256.56
|
165.38
|
|||||
|
Current Liabilities
|
117.22
|
157.91
|
140.87
|
58.31
|
54.86
|
37.69
|
|||||
|
Total Liabilities
|
1,081.85
|
918.53
|
655.32
|
398.25
|
431.75
|
394.65
|
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
|
378.98
|
379.71
|
362.84
|
307.40
|
333.78
|
240.63
|
|||||
|
Current Assets
|
585.65
|
538.81
|
292.48
|
90.85
|
97.97
|
154.02
|
|||||
|
Total Assets
|
1,081.85
|
918.53
|
655.32
|
398.25
|
431.75
|
394.65
|
|||||
|
Total Debt*
|
347.34
|
351.39
|
340.30
|
275.76
|
267.20
|
178.55
|
|||||
|
Net Current Assets
|
468.43
|
380.90
|
151.61
|
32.54
|
43.11
|
116.32
|
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
|
--
|
248.13
|
23.15
|
1.26
|
50.61
|
173.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.24
|
-2.67
|
-11.24
|
-4.34
|
-36.98
|
|||||
|
Cash from Financing Activities
|
--
|
-97.95
|
1.09
|
-2.27
|
-48.13
|
-125.85
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1.86
|
--
|
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 ($)
|
25.27
|
9.86
|
10.23
|
-10.86
|
-86.38
|
33.55
|
|||||
|
Cash EPS ($)
|
--
|
12.72
|
13.95
|
-7.02
|
-83.71
|
35.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
45.90
|
28.70
|
14.58
|
19.49
|
29.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
34.57
|
4.54
|
0.30
|
10.29
|
43.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
34.22
|
4.09
|
-1.95
|
7.32
|
34.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
12.13
|
12.67
|
-13.08
|
-129.45
|
50.12
|
|||||
|
ROE (%)
|
24.14
|
29.76
|
50.22
|
-58.21
|
-403.57
|
132.29
|
|||||
|
ROA (%)
|
16.99
|
9.00
|
9.91
|
-11.03
|
-102.80
|
37.71
|
|||||
|
EBIT Margin (%)
|
42.91
|
30.51
|
27.02
|
-12.99
|
-185.67
|
52.99
|
|||||
|
Net Margin (%)
|
21.25
|
8.09
|
10.87
|
-18.49
|
-194.20
|
39.99
|
|||||
|
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 (%)
|
6.88
|
0.82
|
0.94
|
0.13
|
-0.34
|
0.21
|
|||||
|
EBIT Growth (%)
|
96.05
|
105.90
|
503.07
|
92.10
|
-331.75
|
15.45
|
|||||
|
Net Profit Growth (%)
|
263.32
|
35.67
|
213.96
|
89.22
|
-420.36
|
25.12
|
|||||
|
EPS Growth (%)
|
135.41
|
-0.04
|
1.94
|
0.87
|
-3.57
|
202.82
|
|||||
|
Book Value Growth (%)
|
57.44
|
--
|
--
|
--
|
--
|
--
|
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
|
7.49
|
16.69
|
3.10
|
-0.02
|
-0.02
|
0.12
|
|||||
|
Price / Book Value
|
3.43
|
3.59
|
1.10
|
0.01
|
0.10
|
0.14
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.89
|
4.69
|
7.86
|
-17.45
|
-0.61
|
0.87
|
|||||
|
Close Price ($)
|
170.89
|
164.62
|
31.69
|
1.80
|
19.00
|
41.20
|
|||||
|
High Price ($)
|
193.07
|
193.07
|
40.68
|
21.20
|
528.00
|
49.80
|
|||||
|
Low Price ($)
|
77.21
|
28.82
|
0.75
|
1.70
|
5.00
|
14.50
|
|||||
|
Market Cap ($ Cr)
|
1,323.30
|
--
|
--
|
--
|
--
|
--
|
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
|
0.08
|
1.07
|
2.33
|
4.49
|
2.79
|
1.56
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.07
|
0.19
|
0.33
|
0.22
|
0.11
|
|||||
|
Current Ratio
|
5.00
|
3.41
|
2.08
|
1.56
|
1.79
|
4.09
|
|||||
|
Quick Ratio
|
4.96
|
3.39
|
2.06
|
1.50
|
1.72
|
4.01
|
|||||
|
Interest Coverage
|
18.36
|
12.01
|
6.51
|
-1.97
|
-32.60
|
28.35
|
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 (%)
|
42.13
|
37.18
|
49.18
|
25.35
|
26.59
|
34.61
|
|||||
|
Asset Turnover
|
0.80
|
1.11
|
0.91
|
0.60
|
0.53
|
0.94
|
|||||
|
Receivable days
|
--
|
117.15
|
113.71
|
89.30
|
144.13
|
122.78
|
|||||
|
Inventory Days
|
--
|
2.42
|
4.02
|
5.94
|
5.69
|
5.45
|
|||||
|
Payable days
|
--
|
26.66
|
25.26
|
42.22
|
37.25
|
31.53
|
|||||
|
Cash Conversion Cycle
|
--
|
92.91
|
92.46
|
53.02
|
112.57
|
96.70
|