Market cap
$74 Mln
Revenue (TTM)
$1,309 Mln
P/E Ratio
--
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,309.18
|
1,385.52
|
1,491.33
|
1,084.69
|
916.50
|
927.67
|
|||||
|
Cost of Revenue
|
1,171.61
|
1,255.81
|
1,342.52
|
934.08
|
768.63
|
780.13
|
|||||
|
Gross Profit
|
137.57
|
129.71
|
148.80
|
150.62
|
147.87
|
147.54
|
|||||
|
Operating Expenses
|
107.54
|
127.00
|
125.00
|
127.07
|
100.05
|
94.97
|
|||||
|
Operating Profit (EBIT)
|
30.04
|
2.71
|
16.57
|
20.96
|
49.16
|
-26.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
-2.58
|
-9.78
|
-78.68
|
|||||
|
Profit before Tax
|
-67.37
|
-71.09
|
-204.39
|
13.68
|
32.36
|
-34.45
|
|||||
|
Provision for Tax
|
3.19
|
7.01
|
-10.28
|
6.96
|
11.58
|
-9.24
|
|||||
|
Profit after Tax (Net Income)
|
-66.54
|
-79.05
|
-194.12
|
6.94
|
21.30
|
-25.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-194.21
|
6.94
|
21.30
|
-21.54
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
206.70
|
256.85
|
318.00
|
542.76
|
577.93
|
555.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,052.13
|
1,026.57
|
968.94
|
966.68
|
475.61
|
497.33
|
|||||
|
Current Liabilities
|
262.80
|
280.37
|
360.41
|
371.17
|
233.34
|
230.50
|
|||||
|
Total Liabilities
|
1,784.42
|
1,563.80
|
1,647.35
|
1,878.27
|
1,287.08
|
1,283.79
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
935.56
|
957.83
|
967.87
|
1,244.04
|
833.96
|
806.46
|
|||||
|
Current Assets
|
586.06
|
605.97
|
679.48
|
636.57
|
452.93
|
477.33
|
|||||
|
Total Assets
|
1,784.42
|
1,563.80
|
1,647.35
|
1,878.27
|
1,287.08
|
1,283.79
|
|||||
|
Total Debt*
|
887.59
|
865.38
|
845.11
|
787.36
|
313.52
|
359.86
|
|||||
|
Net Current Assets
|
323.27
|
325.60
|
319.08
|
265.40
|
219.58
|
246.83
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-25.62
|
-40.82
|
70.98
|
108.99
|
102.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-33.10
|
-489.77
|
-26.77
|
-27.11
|
|||||
|
Cash from Financing Activities
|
--
|
-0.95
|
46.92
|
462.35
|
-100.31
|
-72.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
43.56
|
-12.92
|
2.68
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.92
|
-15.57
|
0.62
|
2.36
|
-2.70
|
|||||
|
ROE (%)
|
-30.95
|
-27.50
|
-45.10
|
1.24
|
3.76
|
-4.61
|
|||||
|
ROA (%)
|
-4.39
|
-4.92
|
-11.01
|
0.44
|
1.66
|
-1.92
|
|||||
|
EBIT Margin (%)
|
-0.13
|
-0.46
|
-11.46
|
2.11
|
4.29
|
-2.84
|
|||||
|
Net Margin (%)
|
-5.08
|
-5.71
|
-13.02
|
0.64
|
2.35
|
-2.97
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-9.02
|
-0.07
|
0.37
|
0.18
|
-0.01
|
0.07
|
|||||
|
EBIT Growth (%)
|
91.48
|
96.28
|
-846.33
|
-41.75
|
248.97
|
-234.40
|
|||||
|
Net Profit Growth (%)
|
35.49
|
59.28
|
-2,898.28
|
-67.43
|
184.48
|
85.80
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
3.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.14
|
14.25
|
-7.05
|
7.70
|
2.23
|
9.56
|
|||||
|
Close Price ($)
|
23.40
|
25.22
|
36.14
|
223.60
|
212.94
|
237.90
|
|||||
|
High Price ($)
|
35.23
|
63.31
|
243.62
|
253.24
|
239.20
|
247.39
|
|||||
|
Low Price ($)
|
15.80
|
16.90
|
27.04
|
173.42
|
122.72
|
120.71
|
|||||
|
Market Cap ($ Cr)
|
73.67
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
4.26
|
3.37
|
2.66
|
1.45
|
0.54
|
0.65
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.05
|
0.18
|
0.09
|
0.04
|
0.04
|
|||||
|
Current Ratio
|
2.23
|
2.16
|
1.89
|
1.72
|
1.94
|
2.07
|
|||||
|
Quick Ratio
|
1.04
|
1.10
|
1.03
|
0.96
|
1.10
|
1.24
|
|||||
|
Interest Coverage
|
0.06
|
-0.10
|
-5.15
|
1.85
|
5.60
|
-2.53
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.20
|
12.34
|
13.12
|
15.69
|
13.40
|
13.41
|
|||||
|
Asset Turnover
|
0.86
|
0.86
|
0.85
|
0.69
|
0.71
|
0.71
|
|||||
|
Receivable days
|
--
|
48.33
|
44.80
|
49.34
|
49.27
|
48.08
|
|||||
|
Inventory Days
|
--
|
88.37
|
80.12
|
93.02
|
91.87
|
85.17
|
|||||
|
Payable days
|
--
|
54.69
|
58.72
|
66.77
|
61.19
|
58.70
|
|||||
|
Cash Conversion Cycle
|
--
|
82.01
|
66.20
|
75.58
|
79.94
|
74.55
|