Market cap
$493 Mln
Revenue (TTM)
$1,424 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
2.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,423.52
|
1,542.75
|
1,946.74
|
2,536.50
|
2,502.13
|
1,803.27
|
|||||
|
Cost of Revenue
|
1,420.44
|
1,484.03
|
1,681.67
|
2,038.31
|
2,179.44
|
1,606.80
|
|||||
|
Gross Profit
|
3.08
|
58.73
|
265.07
|
498.19
|
322.69
|
196.47
|
|||||
|
Operating Expenses
|
69.47
|
-262.33
|
621.18
|
173.19
|
155.36
|
162.93
|
|||||
|
Operating Profit (EBIT)
|
-66.40
|
321.06
|
-356.10
|
311.95
|
166.64
|
33.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.32
|
-9.12
|
|||||
|
Profit before Tax
|
-103.56
|
283.16
|
-376.60
|
294.69
|
146.44
|
1.29
|
|||||
|
Provision for Tax
|
-25.76
|
71.52
|
-93.52
|
62.83
|
33.67
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
-77.90
|
211.45
|
-284.07
|
231.25
|
112.26
|
1.16
|
|||||
|
Minority Interest
|
-0.16
|
-0.19
|
-1.00
|
-0.62
|
-0.51
|
--
|
|||||
|
Consolidated Profit
|
-9.90
|
211.45
|
-284.07
|
231.25
|
112.26
|
1.16
|
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
|
292.46
|
367.36
|
188.83
|
549.50
|
397.61
|
325.54
|
|||||
|
Minority Interest
|
-0.16
|
--
|
--
|
--
|
0.51
|
--
|
|||||
|
Non-Current Liabilities
|
570.78
|
500.34
|
913.29
|
460.51
|
457.93
|
512.88
|
|||||
|
Current Liabilities
|
374.15
|
302.36
|
308.41
|
352.21
|
347.47
|
289.33
|
|||||
|
Total Liabilities
|
1,612.93
|
1,171.24
|
1,411.53
|
1,362.81
|
1,203.52
|
1,127.75
|
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
|
747.03
|
752.16
|
817.04
|
681.46
|
610.90
|
598.04
|
|||||
|
Current Assets
|
491.75
|
419.09
|
594.49
|
681.35
|
592.62
|
529.71
|
|||||
|
Total Assets
|
1,612.93
|
1,171.24
|
1,411.53
|
1,362.81
|
1,203.52
|
1,127.75
|
|||||
|
Total Debt*
|
513.22
|
442.85
|
433.57
|
428.68
|
418.82
|
439.75
|
|||||
|
Net Current Assets
|
117.61
|
116.79
|
286.08
|
329.14
|
245.15
|
240.38
|
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
|
--
|
11.67
|
117.27
|
319.61
|
124.08
|
-7.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-92.68
|
-94.79
|
-106.04
|
-55.31
|
-27.08
|
|||||
|
Cash from Financing Activities
|
--
|
-2.54
|
-86.27
|
-92.54
|
-82.31
|
-111.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-13.53
|
-145.90
|
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 ($)
|
-1.94
|
5.20
|
-6.40
|
4.93
|
2.27
|
0.02
|
|||||
|
Cash EPS ($)
|
--
|
6.64
|
-5.12
|
5.83
|
3.21
|
1.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.03
|
4.26
|
11.71
|
8.02
|
6.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.29
|
2.64
|
6.81
|
2.50
|
-0.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.32
|
1.02
|
4.72
|
1.35
|
-1.15
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
29.52
|
-35.50
|
25.77
|
14.19
|
0.14
|
|||||
|
ROE (%)
|
-23.66
|
76.04
|
-76.95
|
48.83
|
31.05
|
0.32
|
|||||
|
ROA (%)
|
-4.64
|
16.37
|
-20.48
|
18.02
|
9.63
|
0.10
|
|||||
|
EBIT Margin (%)
|
-3.86
|
19.74
|
-18.33
|
12.30
|
6.69
|
1.35
|
|||||
|
Net Margin (%)
|
-5.47
|
13.71
|
-14.59
|
9.12
|
4.49
|
0.06
|
|||||
|
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 (%)
|
-17.26
|
-0.21
|
-0.23
|
0.01
|
0.39
|
0.22
|
|||||
|
EBIT Growth (%)
|
58.73
|
185.35
|
-214.36
|
86.48
|
585.07
|
128.72
|
|||||
|
Net Profit Growth (%)
|
29.50
|
174.44
|
-222.84
|
106.00
|
9,544.16
|
101.19
|
|||||
|
EPS Growth (%)
|
19.78
|
1.81
|
-2.30
|
1.17
|
95.15
|
1.01
|
|||||
|
Book Value Growth (%)
|
-21.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.66
|
-2.67
|
5.20
|
9.98
|
828.43
|
|||||
|
Price / Book Value
|
1.65
|
0.96
|
4.02
|
2.19
|
2.82
|
2.96
|
|||||
|
Dividend Yield (%)
|
2.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.03
|
2.10
|
-3.60
|
4.65
|
6.91
|
18.19
|
|||||
|
Close Price ($)
|
13.50
|
8.65
|
17.13
|
25.62
|
22.60
|
19.52
|
|||||
|
High Price ($)
|
14.32
|
17.55
|
30.07
|
30.10
|
26.21
|
20.55
|
|||||
|
Low Price ($)
|
6.64
|
6.78
|
15.94
|
20.09
|
12.23
|
13.04
|
|||||
|
Market Cap ($ Cr)
|
493.33
|
--
|
--
|
--
|
--
|
--
|
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
|
1.75
|
1.21
|
2.30
|
0.78
|
1.05
|
1.35
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.06
|
0.02
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
1.31
|
1.39
|
1.93
|
1.93
|
1.71
|
1.83
|
|||||
|
Quick Ratio
|
0.80
|
0.79
|
1.09
|
1.17
|
1.00
|
1.01
|
|||||
|
Interest Coverage
|
-0.92
|
14.28
|
-17.98
|
15.71
|
8.15
|
1.06
|
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 (%)
|
12.07
|
8.53
|
7.92
|
7.68
|
10.31
|
10.36
|
|||||
|
Asset Turnover
|
0.85
|
1.19
|
1.40
|
1.98
|
2.15
|
1.56
|
|||||
|
Receivable days
|
--
|
33.83
|
32.74
|
32.60
|
32.47
|
31.02
|
|||||
|
Inventory Days
|
--
|
54.14
|
57.17
|
45.83
|
40.35
|
45.62
|
|||||
|
Payable days
|
--
|
36.00
|
32.94
|
30.98
|
30.43
|
31.64
|
|||||
|
Cash Conversion Cycle
|
--
|
51.97
|
56.97
|
47.45
|
42.39
|
45.00
|