Market cap
$896 Mln
Revenue (TTM)
$1,135 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,135.00
|
1,069.00
|
1,043.00
|
1,117.00
|
1,205.00
|
1,150.00
|
|||||
|
Cost of Revenue
|
861.00
|
837.00
|
840.00
|
904.00
|
1,032.00
|
986.00
|
|||||
|
Gross Profit
|
274.00
|
232.00
|
203.00
|
213.00
|
173.00
|
164.00
|
|||||
|
Operating Expenses
|
381.00
|
360.00
|
210.00
|
209.00
|
199.00
|
210.00
|
|||||
|
Operating Profit (EBIT)
|
-107.00
|
-128.00
|
-7.00
|
4.00
|
-26.00
|
-46.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.00
|
|||||
|
Profit before Tax
|
-75.00
|
-112.00
|
110.00
|
87.00
|
31.00
|
28.00
|
|||||
|
Provision for Tax
|
19.00
|
16.00
|
8.00
|
12.00
|
5.00
|
4.00
|
|||||
|
Profit after Tax (Net Income)
|
-94.00
|
-128.00
|
102.00
|
75.00
|
26.00
|
24.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
13.00
|
24.00
|
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
|
623.00
|
713.00
|
859.00
|
1,141.00
|
1,244.00
|
977.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
493.00
|
676.00
|
881.00
|
931.00
|
748.00
|
885.00
|
|||||
|
Current Liabilities
|
263.00
|
268.00
|
261.00
|
283.00
|
293.00
|
309.00
|
|||||
|
Total Liabilities
|
1,790.00
|
1,657.00
|
2,001.00
|
2,355.00
|
2,285.00
|
2,171.00
|
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
|
761.00
|
816.00
|
1,406.00
|
1,643.00
|
1,604.00
|
1,364.00
|
|||||
|
Current Assets
|
766.00
|
841.00
|
595.00
|
712.00
|
681.00
|
807.00
|
|||||
|
Total Assets
|
1,790.00
|
1,657.00
|
2,001.00
|
2,355.00
|
2,285.00
|
2,171.00
|
|||||
|
Total Debt*
|
148.00
|
250.00
|
499.00
|
495.00
|
363.00
|
312.00
|
|||||
|
Net Current Assets
|
503.00
|
573.00
|
334.00
|
429.00
|
388.00
|
498.00
|
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
|
--
|
480.00
|
-7.00
|
38.00
|
-116.00
|
-47.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-29.00
|
-39.00
|
-32.00
|
-56.00
|
-20.00
|
|||||
|
Cash from Financing Activities
|
--
|
-314.00
|
-23.00
|
85.00
|
43.00
|
238.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
171.00
|
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 ($)
|
-1.05
|
-1.43
|
1.27
|
0.94
|
0.32
|
0.30
|
|||||
|
Cash EPS ($)
|
--
|
-1.10
|
1.61
|
1.32
|
0.68
|
0.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.94
|
10.67
|
14.33
|
15.48
|
12.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.35
|
-0.09
|
0.48
|
-1.44
|
-0.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.97
|
-0.78
|
0.08
|
-1.83
|
-0.84
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.03
|
6.81
|
4.63
|
1.80
|
2.93
|
|||||
|
ROE (%)
|
-14.07
|
-16.28
|
10.20
|
6.29
|
2.34
|
3.86
|
|||||
|
ROA (%)
|
-4.22
|
-7.00
|
4.68
|
3.23
|
1.17
|
1.40
|
|||||
|
EBIT Margin (%)
|
-1.76
|
-4.68
|
16.20
|
14.77
|
7.05
|
4.87
|
|||||
|
Net Margin (%)
|
-8.28
|
-11.97
|
9.78
|
6.71
|
2.16
|
2.08
|
|||||
|
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 (%)
|
9.45
|
0.02
|
-0.07
|
-0.07
|
0.05
|
0.12
|
|||||
|
EBIT Growth (%)
|
-127.40
|
-129.59
|
2.42
|
94.12
|
51.79
|
64.71
|
|||||
|
Net Profit Growth (%)
|
-954.55
|
-225.49
|
36.00
|
188.46
|
8.33
|
104.44
|
|||||
|
EPS Growth (%)
|
-1,055.49
|
-2.12
|
0.34
|
1.91
|
0.09
|
1.02
|
|||||
|
Book Value Growth (%)
|
-25.17
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.94
|
5.19
|
4.14
|
9.43
|
15.72
|
|||||
|
Price / Book Value
|
1.40
|
1.07
|
0.62
|
0.27
|
0.20
|
0.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.73
|
-32.03
|
4.20
|
2.82
|
3.43
|
3.76
|
|||||
|
Close Price ($)
|
9.25
|
8.46
|
6.57
|
3.90
|
3.05
|
4.68
|
|||||
|
High Price ($)
|
14.87
|
9.96
|
7.74
|
6.34
|
7.50
|
13.99
|
|||||
|
Low Price ($)
|
4.94
|
4.93
|
3.33
|
2.90
|
2.78
|
4.47
|
|||||
|
Market Cap ($ Cr)
|
895.78
|
--
|
--
|
--
|
--
|
--
|
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
|
0.17
|
0.35
|
0.58
|
0.43
|
0.29
|
0.32
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.91
|
3.14
|
2.28
|
2.52
|
2.32
|
2.61
|
|||||
|
Quick Ratio
|
1.95
|
2.32
|
1.44
|
1.75
|
1.52
|
1.90
|
|||||
|
Interest Coverage
|
-0.67
|
-0.81
|
2.86
|
3.17
|
2.13
|
1.70
|
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 (%)
|
13.13
|
14.22
|
13.23
|
17.46
|
14.69
|
15.22
|
|||||
|
Asset Turnover
|
0.51
|
0.58
|
0.48
|
0.48
|
0.54
|
0.67
|
|||||
|
Receivable days
|
--
|
49.54
|
58.31
|
60.82
|
53.35
|
55.90
|
|||||
|
Inventory Days
|
--
|
95.35
|
94.79
|
91.72
|
80.69
|
78.72
|
|||||
|
Payable days
|
--
|
48.22
|
53.27
|
52.32
|
50.79
|
50.19
|
|||||
|
Cash Conversion Cycle
|
--
|
96.67
|
99.83
|
100.21
|
83.25
|
84.42
|