Market cap
$303 Mln
Revenue (TTM)
$943 Mln
P/E Ratio
5.9
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
943.33
|
917.93
|
965.26
|
1,222.94
|
1,335.62
|
1,207.89
|
|||||
|
Cost of Revenue
|
890.30
|
891.08
|
955.54
|
1,207.29
|
1,363.17
|
1,140.11
|
|||||
|
Gross Profit
|
53.03
|
26.85
|
9.72
|
15.65
|
-27.55
|
67.78
|
|||||
|
Operating Expenses
|
16.70
|
19.71
|
61.40
|
39.50
|
33.81
|
27.71
|
|||||
|
Operating Profit (EBIT)
|
36.32
|
7.14
|
-51.68
|
-23.85
|
-61.36
|
40.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
51.37
|
12.72
|
-58.81
|
-27.91
|
-39.67
|
47.55
|
|||||
|
Provision for Tax
|
0.64
|
-0.62
|
0.17
|
0.10
|
1.93
|
1.47
|
|||||
|
Profit after Tax (Net Income)
|
51.67
|
13.34
|
-58.98
|
-28.01
|
-41.60
|
46.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-42.86
|
44.22
|
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
|
259.88
|
245.24
|
225.06
|
279.56
|
308.09
|
345.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
86.80
|
84.47
|
118.57
|
109.40
|
92.22
|
70.14
|
|||||
|
Current Liabilities
|
50.40
|
59.07
|
57.80
|
65.29
|
78.02
|
69.60
|
|||||
|
Total Liabilities
|
447.47
|
388.79
|
401.44
|
454.24
|
478.32
|
484.95
|
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
|
236.25
|
232.87
|
248.32
|
285.47
|
279.20
|
255.43
|
|||||
|
Current Assets
|
160.82
|
155.92
|
153.12
|
168.77
|
199.12
|
229.53
|
|||||
|
Total Assets
|
447.47
|
388.79
|
401.44
|
454.24
|
478.32
|
484.95
|
|||||
|
Total Debt*
|
82.94
|
97.60
|
114.67
|
105.46
|
87.27
|
63.65
|
|||||
|
Net Current Assets
|
110.43
|
96.85
|
95.31
|
103.48
|
121.10
|
159.92
|
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
|
--
|
13.25
|
-3.52
|
22.03
|
6.05
|
26.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.43
|
-13.47
|
-33.03
|
-37.66
|
27.12
|
|||||
|
Cash from Financing Activities
|
--
|
-16.36
|
7.72
|
6.96
|
19.01
|
-40.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-12.60
|
13.94
|
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 ($)
|
0.68
|
0.17
|
-0.80
|
-0.38
|
-0.57
|
0.64
|
|||||
|
Cash EPS ($)
|
--
|
0.50
|
-0.47
|
-0.06
|
-0.23
|
0.96
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.20
|
3.06
|
3.83
|
4.20
|
4.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.17
|
-0.05
|
0.30
|
0.08
|
0.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.11
|
-0.20
|
-0.10
|
-0.43
|
0.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.91
|
-16.28
|
-7.18
|
-10.34
|
11.33
|
|||||
|
ROE (%)
|
20.46
|
5.67
|
-23.38
|
-9.53
|
-12.73
|
14.37
|
|||||
|
ROA (%)
|
11.70
|
3.38
|
-13.79
|
-6.01
|
-8.64
|
9.58
|
|||||
|
EBIT Margin (%)
|
4.99
|
2.56
|
-5.30
|
-1.67
|
-2.83
|
4.23
|
|||||
|
Net Margin (%)
|
5.48
|
1.45
|
-6.11
|
-2.29
|
-3.11
|
3.82
|
|||||
|
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 (%)
|
1.09
|
-0.05
|
-0.21
|
-0.08
|
0.11
|
0.35
|
|||||
|
EBIT Growth (%)
|
182.94
|
145.89
|
-149.80
|
45.88
|
-174.01
|
7,840.68
|
|||||
|
Net Profit Growth (%)
|
177.32
|
122.61
|
-110.62
|
32.68
|
-190.27
|
404.86
|
|||||
|
EPS Growth (%)
|
174.89
|
1.22
|
-1.09
|
0.32
|
-1.89
|
3.85
|
|||||
|
Book Value Growth (%)
|
20.43
|
--
|
--
|
--
|
--
|
--
|
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
|
5.91
|
16.53
|
-1.94
|
-6.93
|
-5.07
|
7.54
|
|||||
|
Price / Book Value
|
1.18
|
0.90
|
0.51
|
0.69
|
0.68
|
1.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.25
|
6.00
|
-7.24
|
103.79
|
-20.54
|
4.84
|
|||||
|
Close Price ($)
|
5.70
|
2.88
|
1.56
|
2.66
|
2.88
|
4.81
|
|||||
|
High Price ($)
|
5.99
|
3.18
|
2.80
|
4.98
|
7.37
|
8.34
|
|||||
|
Low Price ($)
|
0.92
|
0.76
|
1.18
|
1.20
|
2.61
|
4.39
|
|||||
|
Market Cap ($ Cr)
|
302.52
|
--
|
--
|
--
|
--
|
--
|
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
|
0.23
|
0.40
|
0.51
|
0.38
|
0.28
|
0.18
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.09
|
0.02
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.19
|
2.64
|
2.65
|
2.59
|
2.55
|
3.30
|
|||||
|
Quick Ratio
|
2.17
|
1.60
|
1.79
|
1.78
|
1.70
|
2.52
|
|||||
|
Interest Coverage
|
6.47
|
2.18
|
-6.69
|
-2.76
|
-20.71
|
14.26
|
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 (%)
|
7.20
|
6.82
|
6.03
|
4.80
|
5.14
|
7.19
|
|||||
|
Asset Turnover
|
2.14
|
2.32
|
2.26
|
2.62
|
2.77
|
2.51
|
|||||
|
Receivable days
|
--
|
24.03
|
22.13
|
19.02
|
21.27
|
19.71
|
|||||
|
Inventory Days
|
--
|
22.87
|
19.59
|
18.04
|
16.21
|
14.78
|
|||||
|
Payable days
|
--
|
7.15
|
7.86
|
7.39
|
6.88
|
5.81
|
|||||
|
Cash Conversion Cycle
|
--
|
39.75
|
33.86
|
29.67
|
30.60
|
28.68
|