Market cap
$962 Mln
Revenue (TTM)
$736 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
736.28
|
805.71
|
1,047.51
|
1,207.46
|
968.00
|
607.28
|
|||||
|
Cost of Revenue
|
681.15
|
738.17
|
937.35
|
1,062.18
|
767.31
|
479.05
|
|||||
|
Gross Profit
|
55.14
|
67.54
|
110.16
|
145.28
|
200.69
|
128.24
|
|||||
|
Operating Expenses
|
104.23
|
129.41
|
137.90
|
143.98
|
109.24
|
22.83
|
|||||
|
Operating Profit (EBIT)
|
-49.10
|
-61.87
|
-27.74
|
1.30
|
91.45
|
105.41
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.29
|
0.64
|
|||||
|
Profit before Tax
|
-25.33
|
-68.13
|
-36.68
|
19.85
|
181.09
|
106.05
|
|||||
|
Provision for Tax
|
-3.36
|
-15.68
|
-6.95
|
5.08
|
47.51
|
26.77
|
|||||
|
Profit after Tax (Net Income)
|
-21.96
|
-52.45
|
-29.72
|
14.78
|
133.58
|
79.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
133.58
|
79.28
|
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
|
756.28
|
755.32
|
822.60
|
865.26
|
855.48
|
727.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
301.29
|
326.13
|
392.03
|
520.91
|
657.25
|
129.85
|
|||||
|
Current Liabilities
|
117.23
|
110.16
|
119.56
|
123.48
|
156.76
|
71.59
|
|||||
|
Total Liabilities
|
1,292.02
|
1,191.62
|
1,334.19
|
1,509.65
|
1,669.49
|
928.54
|
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
|
989.00
|
1,077.02
|
1,204.74
|
1,340.37
|
1,439.71
|
695.32
|
|||||
|
Current Assets
|
185.79
|
114.60
|
129.45
|
169.27
|
229.78
|
233.22
|
|||||
|
Total Assets
|
1,292.02
|
1,191.62
|
1,334.19
|
1,509.65
|
1,669.49
|
928.54
|
|||||
|
Total Debt*
|
146.40
|
161.42
|
208.61
|
317.44
|
433.96
|
--
|
|||||
|
Net Current Assets
|
68.57
|
4.44
|
9.89
|
45.80
|
73.03
|
161.63
|
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
|
--
|
89.31
|
144.35
|
165.27
|
194.71
|
123.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-26.00
|
-46.54
|
-67.87
|
-663.26
|
-2.65
|
|||||
|
Cash from Financing Activities
|
--
|
-58.15
|
-112.71
|
-120.69
|
359.26
|
-78.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-109.29
|
42.63
|
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 ($)
|
-0.28
|
-0.68
|
-0.38
|
0.19
|
1.69
|
1.00
|
|||||
|
Cash EPS ($)
|
--
|
1.38
|
1.93
|
2.70
|
3.37
|
2.32
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.75
|
10.44
|
10.94
|
10.83
|
9.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.15
|
1.83
|
2.09
|
2.46
|
1.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.86
|
0.44
|
-0.55
|
0.43
|
-0.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.39
|
-2.69
|
1.20
|
13.25
|
10.70
|
|||||
|
ROE (%)
|
-2.91
|
-6.65
|
-3.52
|
1.72
|
16.88
|
10.92
|
|||||
|
ROA (%)
|
-1.61
|
-4.15
|
-2.09
|
0.93
|
10.28
|
8.43
|
|||||
|
EBIT Margin (%)
|
-5.60
|
-7.03
|
-1.82
|
3.65
|
19.59
|
17.46
|
|||||
|
Net Margin (%)
|
-2.98
|
-6.51
|
-2.84
|
1.22
|
13.78
|
13.04
|
|||||
|
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 (%)
|
-21.02
|
-0.23
|
-0.13
|
0.25
|
0.59
|
-0.06
|
|||||
|
EBIT Growth (%)
|
-26.42
|
-196.64
|
-143.35
|
-76.78
|
78.83
|
12.50
|
|||||
|
Net Profit Growth (%)
|
38.76
|
-76.48
|
-301.16
|
-88.94
|
68.50
|
11.96
|
|||||
|
EPS Growth (%)
|
38.03
|
-0.79
|
-3.02
|
-0.89
|
0.68
|
0.15
|
|||||
|
Book Value Growth (%)
|
-3.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.34
|
-29.74
|
76.35
|
9.07
|
16.75
|
|||||
|
Price / Book Value
|
1.24
|
0.93
|
1.07
|
1.30
|
1.42
|
1.83
|
|||||
|
Dividend Yield (%)
|
0.65
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.98
|
8.22
|
6.65
|
5.83
|
4.95
|
5.56
|
|||||
|
Close Price ($)
|
15.22
|
9.03
|
11.22
|
14.26
|
15.34
|
16.82
|
|||||
|
High Price ($)
|
16.64
|
12.19
|
14.28
|
18.17
|
17.32
|
20.24
|
|||||
|
Low Price ($)
|
7.00
|
7.00
|
9.63
|
11.44
|
12.78
|
15.71
|
|||||
|
Market Cap ($ Cr)
|
962.02
|
--
|
--
|
--
|
--
|
--
|
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
|
0.18
|
0.21
|
0.25
|
0.37
|
0.51
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.02
|
0.02
|
0.03
|
--
|
|||||
|
Current Ratio
|
1.58
|
1.04
|
1.08
|
1.37
|
1.47
|
3.26
|
|||||
|
Quick Ratio
|
1.58
|
--
|
--
|
1.37
|
1.39
|
3.13
|
|||||
|
Interest Coverage
|
-1.66
|
-4.93
|
-1.09
|
1.82
|
22.17
|
0.59
|
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 (%)
|
10.41
|
9.35
|
8.94
|
9.35
|
14.77
|
9.37
|
|||||
|
Asset Turnover
|
0.54
|
0.64
|
0.74
|
0.76
|
0.75
|
0.65
|
|||||
|
Receivable days
|
--
|
38.30
|
36.01
|
38.70
|
37.71
|
33.83
|
|||||
|
Inventory Days
|
--
|
--
|
0.13
|
2.00
|
4.87
|
6.64
|
|||||
|
Payable days
|
--
|
17.03
|
14.25
|
17.28
|
19.81
|
12.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
21.89
|
23.42
|
22.76
|
27.77
|