Market cap
$302 Mln
Revenue (TTM)
$2,791 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,791.00
|
3,042.00
|
3,356.00
|
3,722.00
|
3,858.00
|
4,140.00
|
|||||
|
Cost of Revenue
|
2,324.00
|
2,490.00
|
2,730.00
|
2,888.00
|
3,018.00
|
3,138.00
|
|||||
|
Gross Profit
|
467.00
|
552.00
|
626.00
|
834.00
|
840.00
|
1,002.00
|
|||||
|
Operating Expenses
|
472.00
|
610.00
|
461.00
|
465.00
|
677.00
|
900.00
|
|||||
|
Operating Profit (EBIT)
|
-5.00
|
-58.00
|
165.00
|
369.00
|
163.00
|
102.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
158.00
|
-18.00
|
|||||
|
Profit before Tax
|
-150.00
|
-160.00
|
504.00
|
-332.00
|
-127.00
|
-25.00
|
|||||
|
Provision for Tax
|
31.00
|
10.00
|
78.00
|
-36.00
|
55.00
|
3.00
|
|||||
|
Profit after Tax (Net Income)
|
-228.00
|
-170.00
|
426.00
|
-296.00
|
-182.00
|
-28.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-182.00
|
-28.00
|
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
|
668.00
|
827.00
|
981.00
|
629.00
|
917.00
|
1,132.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
870.00
|
889.00
|
870.00
|
1,661.00
|
1,731.00
|
1,879.00
|
|||||
|
Current Liabilities
|
707.00
|
681.00
|
744.00
|
868.00
|
923.00
|
1,025.00
|
|||||
|
Total Liabilities
|
2,952.00
|
2,397.00
|
2,599.00
|
3,162.00
|
3,571.00
|
4,036.00
|
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
|
1,148.00
|
1,328.00
|
1,347.00
|
1,507.00
|
1,946.00
|
2,356.00
|
|||||
|
Current Assets
|
1,097.00
|
1,069.00
|
1,252.00
|
1,655.00
|
1,625.00
|
1,680.00
|
|||||
|
Total Assets
|
2,952.00
|
2,397.00
|
2,599.00
|
3,162.00
|
3,571.00
|
4,036.00
|
|||||
|
Total Debt*
|
840.00
|
841.00
|
829.00
|
1,493.00
|
1,529.00
|
1,668.00
|
|||||
|
Net Current Assets
|
390.00
|
388.00
|
508.00
|
787.00
|
702.00
|
655.00
|
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
|
--
|
-73.00
|
-50.00
|
89.00
|
144.00
|
243.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-28.00
|
795.00
|
-93.00
|
173.00
|
-142.00
|
|||||
|
Cash from Financing Activities
|
--
|
-39.00
|
-877.00
|
-81.00
|
-131.00
|
-132.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
186.00
|
-31.00
|
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 ($)
|
-1.46
|
-1.11
|
2.66
|
-1.39
|
-0.84
|
-0.14
|
|||||
|
Cash EPS ($)
|
--
|
0.16
|
3.93
|
-0.16
|
0.22
|
1.62
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.38
|
6.12
|
2.94
|
4.24
|
5.66
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.47
|
-0.31
|
0.42
|
0.67
|
1.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.00
|
-0.66
|
-0.02
|
-0.04
|
0.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.78
|
21.67
|
-12.96
|
-6.94
|
-0.97
|
|||||
|
ROE (%)
|
-30.50
|
-18.81
|
52.92
|
-38.29
|
-17.76
|
-2.41
|
|||||
|
ROA (%)
|
-7.43
|
-6.81
|
14.79
|
-8.79
|
-4.79
|
-0.68
|
|||||
|
EBIT Margin (%)
|
-3.62
|
-3.68
|
-1.46
|
2.42
|
-1.11
|
0.72
|
|||||
|
Net Margin (%)
|
-8.17
|
-5.59
|
12.69
|
-7.95
|
-4.53
|
-0.68
|
|||||
|
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 (%)
|
-10.31
|
-0.09
|
-0.10
|
-0.04
|
-0.07
|
-0.01
|
|||||
|
EBIT Growth (%)
|
24.63
|
-128.57
|
-154.44
|
309.30
|
-243.33
|
30.43
|
|||||
|
Net Profit Growth (%)
|
-1,240.00
|
-139.91
|
243.92
|
-62.64
|
-550.00
|
76.27
|
|||||
|
EPS Growth (%)
|
-1,915.97
|
-1.42
|
2.92
|
-0.65
|
-5.00
|
0.81
|
|||||
|
Book Value Growth (%)
|
-10.78
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.74
|
1.52
|
-2.63
|
-4.82
|
-38.14
|
|||||
|
Price / Book Value
|
0.56
|
0.36
|
0.66
|
1.24
|
0.96
|
0.94
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.40
|
11.02
|
14.62
|
7.39
|
9.75
|
6.08
|
|||||
|
Close Price ($)
|
1.46
|
1.92
|
4.04
|
3.65
|
4.05
|
5.34
|
|||||
|
High Price ($)
|
2.98
|
4.90
|
4.59
|
4.95
|
6.32
|
8.50
|
|||||
|
Low Price ($)
|
1.15
|
1.72
|
2.96
|
2.40
|
3.29
|
4.54
|
|||||
|
Market Cap ($ Cr)
|
301.71
|
--
|
--
|
--
|
--
|
--
|
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
|
1.04
|
1.02
|
0.85
|
2.37
|
1.67
|
1.47
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.09
|
0.08
|
0.14
|
0.10
|
0.09
|
|||||
|
Current Ratio
|
1.55
|
1.57
|
1.68
|
1.91
|
1.76
|
1.64
|
|||||
|
Quick Ratio
|
1.55
|
--
|
--
|
--
|
--
|
1.46
|
|||||
|
Interest Coverage
|
-2.06
|
-2.33
|
-0.65
|
0.81
|
-0.51
|
0.55
|
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 (%)
|
12.07
|
21.17
|
20.71
|
21.04
|
22.08
|
22.00
|
|||||
|
Asset Turnover
|
0.91
|
1.22
|
1.17
|
1.11
|
1.01
|
1.00
|
|||||
|
Receivable days
|
--
|
80.39
|
80.43
|
80.22
|
83.45
|
81.78
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
22.27
|
21.42
|
|||||
|
Payable days
|
--
|
21.93
|
22.14
|
25.42
|
25.78
|
22.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
79.94
|
81.09
|