Market cap
$9,709 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.6
Div. Yield
0.5 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
771.17
|
568.48
|
39.61
|
39.61
|
40.02
|
33.87
|
|||||
|
Cost of Revenue
|
--
|
--
|
1.50
|
31.99
|
31.15
|
25.04
|
|||||
|
Gross Profit
|
771.17
|
568.48
|
-1.50
|
7.62
|
8.87
|
8.83
|
|||||
|
Operating Expenses
|
865.04
|
579.55
|
3.25
|
11.79
|
15.86
|
17.82
|
|||||
|
Operating Profit (EBIT)
|
-93.88
|
-11.08
|
-4.75
|
-4.17
|
-6.99
|
-9.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.58
|
|||||
|
Profit before Tax
|
-68.69
|
-63.85
|
-17.52
|
-3.08
|
-16.61
|
-8.93
|
|||||
|
Provision for Tax
|
18.10
|
-13.38
|
-0.43
|
-6.67
|
0.27
|
-0.43
|
|||||
|
Profit after Tax (Net Income)
|
-61.10
|
-50.46
|
-20.06
|
3.59
|
-16.89
|
-8.50
|
|||||
|
Minority Interest
|
25.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
10.99
|
-16.89
|
-8.50
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,767.21
|
1,308.85
|
11.20
|
16.82
|
-8.68
|
2.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
106.25
|
1.38
|
6.00
|
4.47
|
1.39
|
|||||
|
Current Liabilities
|
1,007.88
|
928.20
|
5.91
|
23.94
|
19.37
|
20.60
|
|||||
|
Total Liabilities
|
3,518.09
|
2,343.30
|
18.49
|
46.76
|
15.17
|
24.35
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,602.06
|
2,163.43
|
18.14
|
37.58
|
7.61
|
17.41
|
|||||
|
Current Assets
|
916.02
|
179.87
|
0.35
|
9.17
|
7.56
|
6.94
|
|||||
|
Total Assets
|
3,518.09
|
2,343.30
|
18.49
|
46.76
|
15.17
|
24.35
|
|||||
|
Total Debt*
|
--
|
106.25
|
0.71
|
12.45
|
6.64
|
6.63
|
|||||
|
Net Current Assets
|
-91.86
|
-748.33
|
-5.56
|
-14.77
|
-11.82
|
-13.66
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
136.82
|
128.56
|
1.46
|
-3.06
|
-5.29
|
-0.62
|
|||||
|
Cash Flow from Investing Activities
|
-93.79
|
-44.11
|
--
|
-1.51
|
-1.72
|
-0.83
|
|||||
|
Cash from Financing Activities
|
-37.83
|
-82.34
|
-1.44
|
3.98
|
7.37
|
1.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-0.05
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-3.84
|
-7.07
|
-97.43
|
26.36
|
-485.40
|
-70.77
|
|||||
|
ROE (%)
|
-3.97
|
-7.65
|
-143.19
|
88.17
|
535.25
|
-133.75
|
|||||
|
ROA (%)
|
-2.08
|
-4.27
|
-61.49
|
11.59
|
-85.47
|
-31.84
|
|||||
|
EBIT Margin (%)
|
-8.70
|
-10.54
|
-8.62
|
-6.36
|
-5.05
|
-16.23
|
|||||
|
Net Margin (%)
|
-7.92
|
-8.88
|
-50.64
|
9.06
|
-42.19
|
-24.67
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.36
|
13.35
|
--
|
-0.01
|
0.18
|
-0.04
|
|||||
|
EBIT Growth (%)
|
-11.93
|
-1,654.74
|
-35.45
|
-24.68
|
63.23
|
55.77
|
|||||
|
Net Profit Growth (%)
|
-21.08
|
-151.56
|
-658.93
|
121.25
|
-98.72
|
28.97
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
-0.22
|
-5.38
|
-3.33
|
-1.18
|
|||||
|
Close Price ($)
|
--
|
--
|
0.56
|
1.37
|
4.09
|
4.89
|
|||||
|
High Price ($)
|
--
|
--
|
1.83
|
5.00
|
31.83
|
9.10
|
|||||
|
Low Price ($)
|
--
|
--
|
0.22
|
1.31
|
3.69
|
2.01
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.08
|
0.06
|
0.74
|
-0.77
|
2.80
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.40
|
-0.33
|
2.21
|
|||||
|
Current Ratio
|
0.91
|
0.19
|
0.06
|
0.38
|
0.39
|
0.34
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.37
|
0.33
|
0.26
|
|||||
|
Interest Coverage
|
-40.99
|
-15.20
|
--
|
-5.15
|
-2.62
|
-10.91
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.02
|
17.73
|
0.67
|
20.00
|
10.54
|
11.21
|
|||||
|
Asset Turnover
|
0.26
|
0.48
|
1.21
|
1.28
|
2.03
|
1.27
|
|||||
|
Receivable days
|
29.40
|
32.47
|
37.75
|
55.98
|
36.58
|
56.35
|
|||||
|
Inventory Days
|
--
|
--
|
89.12
|
8.99
|
16.64
|
21.72
|
|||||
|
Payable days
|
--
|
--
|
1,092.22
|
68.30
|
58.43
|
66.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-965.35
|
-3.33
|
-5.21
|
11.95
|