Market cap
$216 Mln
Revenue (TTM)
$1,076 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
602.60
|
480.82
|
442.52
|
427.00
|
712.18
|
968.68
|
|||||
|
Cost of Revenue
|
415.67
|
378.10
|
355.49
|
362.52
|
526.29
|
669.38
|
|||||
|
Gross Profit
|
186.93
|
102.72
|
87.03
|
64.48
|
29.70
|
154.18
|
|||||
|
Operating Expenses
|
354.18
|
24.55
|
25.68
|
34.33
|
36.19
|
35.02
|
|||||
|
Operating Profit (EBIT)
|
37.81
|
-113.40
|
-65.81
|
-111.26
|
-17.34
|
120.22
|
|||||
|
Other Income
|
--
|
-44.50
|
-43.86
|
0.43
|
-9.48
|
-27.42
|
|||||
|
Profit before Tax
|
17.60
|
-157.90
|
-109.66
|
-156.64
|
-71.97
|
48.54
|
|||||
|
Provision for Tax
|
11.10
|
7.80
|
9.04
|
74.20
|
22.31
|
24.08
|
|||||
|
Profit after Tax (Net Income)
|
6.51
|
-165.70
|
-118.70
|
-230.81
|
-95.07
|
23.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.79
|
1.01
|
|||||
|
Consolidated Profit
|
--
|
-168.42
|
-121.75
|
-230.81
|
-95.07
|
23.45
|
Liabilities ($ Mln) |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
353.90
|
126.92
|
296.12
|
339.14
|
568.51
|
662.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
3.78
|
|||||
|
Non-Current Liabilities
|
211.36
|
14.50
|
590.48
|
661.50
|
672.27
|
675.78
|
|||||
|
Current Liabilities
|
118.12
|
88.45
|
103.68
|
102.92
|
136.12
|
178.67
|
|||||
|
Total Liabilities
|
682.85
|
828.41
|
990.28
|
1,103.55
|
1,376.90
|
1,520.66
|
Assets ($ Mln) |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
362.31
|
561.51
|
672.44
|
817.23
|
1,010.16
|
1,050.88
|
|||||
|
Current Assets
|
320.53
|
266.90
|
317.84
|
286.32
|
366.74
|
469.78
|
|||||
|
Total Assets
|
682.85
|
828.41
|
990.28
|
1,103.55
|
1,376.90
|
1,520.66
|
|||||
|
Total Debt*
|
187.88
|
2.44
|
675.74
|
625.56
|
638.85
|
615.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
61.64
|
-17.05
|
6.73
|
21.29
|
162.12
|
202.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-69.21
|
-54.13
|
-26.51
|
-101.24
|
-173.58
|
|||||
|
Cash from Financing Activities
|
-35.66
|
3.71
|
69.26
|
-9.38
|
-35.04
|
-69.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-82.56
|
21.86
|
-14.60
|
25.84
|
-40.23
|
Financials Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.43
|
-17.79
|
-0.87
|
-1.86
|
-0.78
|
0.19
|
|||||
|
Cash EPS ($)
|
0.43
|
-17.79
|
-0.87
|
-1.86
|
-0.78
|
0.19
|
|||||
|
Adjusted Book Value ($)
|
23.52
|
13.63
|
2.17
|
2.73
|
4.64
|
5.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
4.10
|
-1.83
|
0.05
|
0.17
|
1.32
|
1.65
|
|||||
|
Free Cash Flow per Share ($)
|
4.10
|
-9.41
|
-0.35
|
-0.06
|
0.60
|
0.19
|
Profitability Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
1.94
|
-30.09
|
-12.26
|
-21.25
|
-7.65
|
1.83
|
|||||
|
ROE (%)
|
2.71
|
-78.34
|
-37.37
|
-50.86
|
-15.45
|
3.62
|
|||||
|
ROA (%)
|
0.86
|
-18.22
|
-11.34
|
-18.61
|
-6.56
|
1.54
|
|||||
|
EBIT Margin (%)
|
2.92
|
-23.99
|
-14.79
|
-25.95
|
-2.43
|
12.41
|
|||||
|
Net Margin (%)
|
1.08
|
-37.98
|
-29.77
|
-54.00
|
-13.53
|
2.49
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.25
|
0.09
|
0.04
|
-0.40
|
-0.26
|
0.11
|
|||||
|
EBIT Growth (%)
|
115.26
|
-76.26
|
40.94
|
-539.07
|
-114.42
|
18.01
|
|||||
|
Net Profit Growth (%)
|
103.93
|
-39.59
|
48.57
|
-142.78
|
-505.41
|
-13.19
|
|||||
|
EPS Growth (%)
|
1.02
|
-19.43
|
0.53
|
-1.40
|
-5.07
|
-0.14
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
0.16
|
-0.01
|
-0.28
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.00
|
0.01
|
0.11
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.96
|
8.01
|
9.82
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
3.55
|
7.75
|
180.00
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
9.00
|
202.50
|
210.00
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
2.95
|
5.00
|
165.00
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.53
|
0.02
|
2.28
|
1.84
|
1.12
|
0.93
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.33
|
0.15
|
0.09
|
0.02
|
|||||
|
Current Ratio
|
2.71
|
3.02
|
3.07
|
2.78
|
2.69
|
2.63
|
|||||
|
Quick Ratio
|
2.52
|
2.61
|
2.76
|
2.47
|
2.44
|
2.36
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 | Dec-10 | Dec-09 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.62
|
28.38
|
27.68
|
26.52
|
24.59
|
27.97
|
|||||
|
Asset Turnover
|
0.80
|
0.53
|
0.42
|
0.34
|
0.49
|
0.63
|
|||||
|
Receivable days
|
91.79
|
98.35
|
97.29
|
123.32
|
114.38
|
99.70
|
|||||
|
Inventory Days
|
26.15
|
32.68
|
32.76
|
33.90
|
28.76
|
24.48
|
|||||
|
Payable days
|
41.64
|
39.22
|
43.24
|
90.06
|
105.76
|
95.71
|
|||||
|
Cash Conversion Cycle
|
76.30
|
91.81
|
86.80
|
67.16
|
37.38
|
28.47
|