Market cap
$176 Mln
Revenue (TTM)
$1,946 Mln
P/E Ratio
--
P/B Ratio
17.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,945.80
|
1,950.10
|
2,008.40
|
2,015.40
|
1,979.90
|
2,054.40
|
|||||
|
Cost of Revenue
|
1,404.20
|
1,400.80
|
1,422.50
|
1,464.10
|
1,450.30
|
1,482.40
|
|||||
|
Gross Profit
|
541.60
|
549.30
|
585.90
|
551.30
|
529.60
|
572.00
|
|||||
|
Operating Expenses
|
471.60
|
415.80
|
488.50
|
474.40
|
477.40
|
418.00
|
|||||
|
Operating Profit (EBIT)
|
70.00
|
133.50
|
97.40
|
76.90
|
52.20
|
154.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-82.40
|
-580.30
|
|||||
|
Profit before Tax
|
-355.10
|
-272.20
|
-75.30
|
-347.80
|
-62.60
|
-461.70
|
|||||
|
Provision for Tax
|
66.70
|
67.80
|
117.90
|
79.30
|
42.30
|
-11.90
|
|||||
|
Profit after Tax (Net Income)
|
-421.30
|
-339.80
|
-193.40
|
-430.70
|
-106.00
|
-449.80
|
|||||
|
Minority Interest
|
0.50
|
0.20
|
-0.20
|
-2.80
|
-1.10
|
-1.30
|
|||||
|
Consolidated Profit
|
-290.20
|
-339.80
|
-193.40
|
-430.70
|
-106.00
|
-448.50
|
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
|
-367.40
|
-282.60
|
-283.40
|
-151.80
|
-14.70
|
-64.40
|
|||||
|
Minority Interest
|
0.50
|
--
|
--
|
--
|
36.50
|
49.30
|
|||||
|
Non-Current Liabilities
|
1,393.20
|
1,458.60
|
1,513.60
|
1,452.90
|
1,393.30
|
1,731.40
|
|||||
|
Current Liabilities
|
600.30
|
655.90
|
628.00
|
650.90
|
650.50
|
752.50
|
|||||
|
Total Liabilities
|
2,241.90
|
1,846.20
|
1,872.30
|
1,965.40
|
2,065.60
|
2,419.50
|
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
|
795.50
|
842.20
|
889.90
|
994.40
|
1,135.20
|
1,286.50
|
|||||
|
Current Assets
|
846.10
|
1,004.00
|
982.40
|
971.00
|
930.40
|
1,133.00
|
|||||
|
Total Assets
|
2,241.90
|
1,846.20
|
1,872.30
|
1,965.40
|
2,065.60
|
2,419.50
|
|||||
|
Total Debt*
|
758.80
|
788.30
|
537.10
|
548.90
|
568.80
|
575.50
|
|||||
|
Net Current Assets
|
245.80
|
348.10
|
354.40
|
320.10
|
279.90
|
380.50
|
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
|
--
|
-140.00
|
135.10
|
74.20
|
12.70
|
132.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-31.80
|
-97.40
|
-69.60
|
-131.40
|
-360.30
|
|||||
|
Cash from Financing Activities
|
--
|
186.00
|
-18.10
|
-17.30
|
-21.60
|
-105.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-140.30
|
-333.30
|
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 ($)
|
-5.88
|
-4.77
|
-2.65
|
-6.30
|
-1.56
|
-6.70
|
|||||
|
Cash EPS ($)
|
--
|
-3.43
|
-1.19
|
-4.92
|
0.19
|
-4.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.96
|
1.85
|
1.08
|
0.19
|
1.97
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.05
|
0.76
|
0.10
|
-0.95
|
0.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-89.49
|
-59.43
|
-90.56
|
-19.90
|
-101.80
|
|||||
|
ROE (%)
|
--
|
120.07
|
88.88
|
517.36
|
268.02
|
213.58
|
|||||
|
ROA (%)
|
-18.40
|
-18.28
|
-10.08
|
-21.37
|
-4.73
|
-17.54
|
|||||
|
EBIT Margin (%)
|
-14.46
|
-11.22
|
-2.16
|
-15.73
|
-1.53
|
-15.63
|
|||||
|
Net Margin (%)
|
-21.65
|
-17.42
|
-9.63
|
-21.37
|
-5.59
|
-30.51
|
|||||
|
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 (%)
|
-0.61
|
-0.03
|
0.00
|
0.02
|
-0.04
|
0.01
|
|||||
|
EBIT Growth (%)
|
-545.09
|
-404.15
|
86.31
|
-949.67
|
90.60
|
-32.37
|
|||||
|
Net Profit Growth (%)
|
-419.51
|
-75.70
|
55.10
|
-306.32
|
76.43
|
-159.92
|
|||||
|
EPS Growth (%)
|
-396.33
|
-0.80
|
0.58
|
-3.05
|
0.77
|
-1.56
|
|||||
|
Book Value Growth (%)
|
-62.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.58
|
-2.39
|
-0.89
|
-3.28
|
-3.07
|
|||||
|
Price / Book Value
|
17.31
|
-0.70
|
-1.63
|
-2.53
|
-23.68
|
-21.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.29
|
-4.62
|
9.88
|
-3.06
|
3.43
|
-4.38
|
|||||
|
Close Price ($)
|
3.66
|
2.76
|
6.33
|
5.62
|
5.11
|
20.57
|
|||||
|
High Price ($)
|
4.98
|
7.54
|
8.93
|
6.06
|
23.10
|
28.60
|
|||||
|
Low Price ($)
|
1.97
|
2.38
|
3.32
|
2.60
|
3.93
|
17.76
|
|||||
|
Market Cap ($ Cr)
|
175.73
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.96
|
-2.79
|
-1.90
|
-3.62
|
-38.69
|
-8.94
|
|||||
|
Short term debt to equity ratio
|
-0.03
|
-0.10
|
-0.07
|
-0.21
|
-2.95
|
-0.28
|
|||||
|
Current Ratio
|
1.41
|
1.53
|
1.56
|
1.49
|
1.43
|
1.51
|
|||||
|
Quick Ratio
|
1.38
|
1.51
|
1.54
|
1.47
|
1.41
|
1.50
|
|||||
|
Interest Coverage
|
-3.81
|
-4.10
|
-1.36
|
-10.29
|
-0.93
|
-9.07
|
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 (%)
|
19.06
|
23.00
|
24.06
|
23.13
|
21.79
|
24.03
|
|||||
|
Asset Turnover
|
0.85
|
1.05
|
1.05
|
1.00
|
0.88
|
0.80
|
|||||
|
Receivable days
|
--
|
87.26
|
86.33
|
81.34
|
85.33
|
88.76
|
|||||
|
Inventory Days
|
--
|
3.94
|
4.07
|
3.77
|
2.83
|
2.59
|
|||||
|
Payable days
|
--
|
23.35
|
29.37
|
36.39
|
42.94
|
49.70
|
|||||
|
Cash Conversion Cycle
|
--
|
67.85
|
61.03
|
48.72
|
45.22
|
41.65
|