Market cap
$2,104 Mln
Revenue (TTM)
$1,332 Mln
P/E Ratio
25.3
P/B Ratio
5.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,332.28
|
1,184.44
|
901.46
|
2,976.53
|
3,110.28
|
1,963.87
|
|||||
|
Cost of Revenue
|
1,037.04
|
1,002.85
|
1,778.66
|
2,272.71
|
2,265.63
|
1,334.55
|
|||||
|
Gross Profit
|
295.25
|
181.60
|
-877.20
|
703.82
|
844.65
|
629.32
|
|||||
|
Operating Expenses
|
423.97
|
466.75
|
831.08
|
663.62
|
678.53
|
422.18
|
|||||
|
Operating Profit (EBIT)
|
-128.72
|
-285.15
|
-1,708.29
|
40.21
|
166.12
|
207.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-19.92
|
|||||
|
Profit before Tax
|
-264.69
|
-391.78
|
-1,708.31
|
80.75
|
177.16
|
187.22
|
|||||
|
Provision for Tax
|
5.61
|
13.67
|
96.15
|
46.42
|
83.38
|
18.05
|
|||||
|
Profit after Tax (Net Income)
|
-270.30
|
-405.45
|
-1,806.36
|
34.33
|
93.78
|
169.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
93.78
|
169.17
|
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
|
412.09
|
427.46
|
658.34
|
2,411.91
|
2,176.37
|
1,310.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
971.12
|
951.24
|
930.77
|
1,282.59
|
1,199.87
|
1,065.73
|
|||||
|
Current Liabilities
|
920.33
|
803.50
|
1,041.08
|
893.23
|
889.72
|
525.18
|
|||||
|
Total Liabilities
|
3,223.86
|
2,182.19
|
2,630.20
|
4,587.73
|
4,265.95
|
2,900.95
|
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
|
435.39
|
442.35
|
595.89
|
1,283.43
|
1,366.29
|
1,189.66
|
|||||
|
Current Assets
|
1,868.14
|
1,739.85
|
2,034.31
|
3,304.31
|
2,899.66
|
1,711.29
|
|||||
|
Total Assets
|
3,223.86
|
2,182.19
|
2,630.20
|
4,587.73
|
4,265.95
|
2,900.95
|
|||||
|
Total Debt*
|
393.88
|
423.42
|
757.35
|
732.05
|
735.54
|
713.83
|
|||||
|
Net Current Assets
|
947.81
|
936.35
|
993.23
|
2,411.08
|
2,009.94
|
1,186.11
|
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
|
--
|
104.26
|
-313.32
|
-180.11
|
31.28
|
214.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
379.88
|
416.29
|
-268.89
|
-417.04
|
-484.21
|
|||||
|
Cash from Financing Activities
|
--
|
-348.89
|
-20.13
|
-11.96
|
654.61
|
-15.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-297.06
|
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 ($)
|
-4.53
|
-6.78
|
-31.42
|
0.60
|
1.60
|
3.02
|
|||||
|
Cash EPS ($)
|
--
|
-6.27
|
-30.38
|
1.61
|
2.44
|
3.73
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.14
|
11.45
|
42.38
|
37.05
|
23.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.74
|
-5.45
|
-3.16
|
0.53
|
3.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.35
|
-7.33
|
-6.16
|
-2.35
|
1.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.78
|
-79.23
|
1.13
|
3.80
|
8.97
|
|||||
|
ROE (%)
|
-64.39
|
-74.68
|
-117.67
|
1.50
|
5.38
|
14.12
|
|||||
|
ROA (%)
|
-8.03
|
-16.85
|
-50.05
|
0.78
|
2.62
|
6.34
|
|||||
|
EBIT Margin (%)
|
-13.02
|
-26.24
|
-188.61
|
2.87
|
5.84
|
9.71
|
|||||
|
Net Margin (%)
|
-20.29
|
-34.23
|
-200.38
|
1.15
|
3.02
|
8.70
|
|||||
|
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 (%)
|
41.65
|
0.31
|
-0.70
|
-0.04
|
0.58
|
0.35
|
|||||
|
EBIT Growth (%)
|
88.75
|
81.72
|
-2,093.28
|
-53.03
|
-4.79
|
14.31
|
|||||
|
Net Profit Growth (%)
|
84.48
|
77.55
|
-5,361.90
|
-63.39
|
-44.57
|
20.56
|
|||||
|
EPS Growth (%)
|
85.11
|
0.78
|
-53.10
|
-0.62
|
-0.47
|
0.15
|
|||||
|
Book Value Growth (%)
|
-24.12
|
--
|
--
|
--
|
--
|
--
|
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
|
25.30
|
-4.26
|
-0.43
|
155.19
|
177.41
|
92.89
|
|||||
|
Price / Book Value
|
5.05
|
4.04
|
1.19
|
2.21
|
7.64
|
12.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.27
|
-5.48
|
-0.58
|
36.49
|
70.69
|
68.32
|
|||||
|
Close Price ($)
|
58.44
|
28.85
|
13.60
|
93.60
|
283.27
|
280.57
|
|||||
|
High Price ($)
|
81.25
|
48.60
|
97.27
|
345.80
|
375.90
|
389.71
|
|||||
|
Low Price ($)
|
19.78
|
11.00
|
10.24
|
63.25
|
190.15
|
199.33
|
|||||
|
Market Cap ($ Cr)
|
2,104.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.81
|
0.99
|
1.15
|
0.30
|
0.34
|
0.54
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.54
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.03
|
2.17
|
1.95
|
3.70
|
3.26
|
3.26
|
|||||
|
Quick Ratio
|
1.38
|
1.48
|
1.33
|
2.08
|
2.44
|
2.53
|
|||||
|
Interest Coverage
|
-1.81
|
-3.84
|
-91.16
|
5.54
|
16.81
|
17.86
|
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 (%)
|
15.90
|
22.58
|
37.98
|
26.23
|
34.05
|
26.85
|
|||||
|
Asset Turnover
|
0.40
|
0.49
|
0.25
|
0.67
|
0.87
|
0.74
|
|||||
|
Receivable days
|
--
|
94.03
|
227.55
|
112.88
|
93.15
|
79.30
|
|||||
|
Inventory Days
|
--
|
218.26
|
214.52
|
174.59
|
89.42
|
97.41
|
|||||
|
Payable days
|
--
|
66.56
|
49.28
|
68.01
|
57.38
|
56.67
|
|||||
|
Cash Conversion Cycle
|
--
|
245.73
|
392.79
|
219.46
|
125.18
|
120.04
|