Market cap
$629 Mln
Revenue (TTM)
$1,138 Mln
P/E Ratio
--
P/B Ratio
4.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,138.23
|
1,083.81
|
922.72
|
1,149.10
|
1,025.54
|
563.00
|
|||||
|
Cost of Revenue
|
700.43
|
668.85
|
598.56
|
817.97
|
698.28
|
344.63
|
|||||
|
Gross Profit
|
437.79
|
414.96
|
324.16
|
331.13
|
327.25
|
218.38
|
|||||
|
Operating Expenses
|
439.80
|
430.55
|
751.73
|
554.80
|
400.08
|
233.08
|
|||||
|
Operating Profit (EBIT)
|
-2.01
|
-15.60
|
-427.57
|
-223.67
|
-72.83
|
-14.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.30
|
8.43
|
|||||
|
Profit before Tax
|
-9.73
|
-31.25
|
-442.73
|
-233.61
|
-70.96
|
-6.31
|
|||||
|
Provision for Tax
|
7.08
|
4.99
|
7.34
|
28.30
|
-62.08
|
2.33
|
|||||
|
Profit after Tax (Net Income)
|
-26.08
|
-45.66
|
-459.89
|
-267.69
|
-2.04
|
-8.64
|
|||||
|
Minority Interest
|
-9.27
|
-9.41
|
-9.82
|
15.71
|
6.85
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.04
|
-8.64
|
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
|
129.50
|
145.83
|
126.95
|
605.26
|
973.95
|
357.10
|
|||||
|
Minority Interest
|
-9.27
|
--
|
--
|
--
|
309.07
|
--
|
|||||
|
Non-Current Liabilities
|
316.50
|
323.48
|
328.05
|
354.86
|
211.31
|
56.56
|
|||||
|
Current Liabilities
|
344.81
|
361.86
|
293.47
|
274.00
|
428.58
|
155.36
|
|||||
|
Total Liabilities
|
1,494.77
|
1,204.49
|
1,171.42
|
1,677.44
|
1,943.49
|
569.02
|
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
|
532.18
|
569.27
|
572.28
|
960.57
|
1,061.14
|
192.69
|
|||||
|
Current Assets
|
617.79
|
635.22
|
599.14
|
716.87
|
882.36
|
376.33
|
|||||
|
Total Assets
|
1,494.77
|
1,204.49
|
1,171.42
|
1,677.44
|
1,943.49
|
569.02
|
|||||
|
Total Debt*
|
242.66
|
245.04
|
215.50
|
234.14
|
143.34
|
3.27
|
|||||
|
Net Current Assets
|
272.98
|
273.36
|
316.96
|
457.35
|
393.78
|
220.97
|
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
|
--
|
129.77
|
103.57
|
-43.02
|
-43.55
|
3.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-115.74
|
-64.26
|
-36.08
|
55.83
|
10.27
|
|||||
|
Cash from Financing Activities
|
--
|
-0.11
|
-50.01
|
60.09
|
46.87
|
-12.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
64.54
|
0.32
|
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 ($)
|
-0.33
|
-0.57
|
-5.81
|
-3.41
|
-0.03
|
-0.18
|
|||||
|
Cash EPS ($)
|
--
|
0.59
|
-4.66
|
-1.83
|
0.84
|
0.15
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.83
|
1.61
|
7.71
|
12.50
|
7.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.62
|
1.31
|
-0.55
|
-0.56
|
0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.23
|
0.49
|
-1.01
|
-0.80
|
-0.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.45
|
-77.83
|
-27.36
|
-0.28
|
-2.34
|
|||||
|
ROE (%)
|
-25.68
|
-33.47
|
-125.62
|
-33.90
|
-0.31
|
-2.37
|
|||||
|
ROA (%)
|
-1.73
|
-3.84
|
-32.29
|
-14.79
|
-0.16
|
-1.58
|
|||||
|
EBIT Margin (%)
|
1.68
|
-1.10
|
-45.59
|
-18.91
|
-6.58
|
-1.11
|
|||||
|
Net Margin (%)
|
-2.29
|
-4.21
|
-49.84
|
-23.30
|
-0.20
|
-1.51
|
|||||
|
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 (%)
|
15.75
|
0.17
|
-0.20
|
0.12
|
0.82
|
0.11
|
|||||
|
EBIT Growth (%)
|
135.45
|
97.17
|
-93.58
|
-221.81
|
-976.80
|
-0.48
|
|||||
|
Net Profit Growth (%)
|
70.12
|
90.07
|
-71.80
|
-13,041.29
|
76.41
|
-463.12
|
|||||
|
EPS Growth (%)
|
76.34
|
0.90
|
-0.71
|
-129.34
|
0.85
|
-4.60
|
|||||
|
Book Value Growth (%)
|
-24.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-15.20
|
-1.43
|
-2.15
|
-718.48
|
-129.32
|
|||||
|
Price / Book Value
|
4.90
|
4.76
|
5.19
|
0.95
|
1.50
|
3.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.11
|
10.02
|
-2.42
|
-6.93
|
55,477.46
|
108.33
|
|||||
|
Close Price ($)
|
13.90
|
8.69
|
8.33
|
7.34
|
18.79
|
22.83
|
|||||
|
High Price ($)
|
19.98
|
12.44
|
9.21
|
20.21
|
25.47
|
24.76
|
|||||
|
Low Price ($)
|
7.11
|
6.93
|
4.34
|
4.91
|
16.30
|
14.37
|
|||||
|
Market Cap ($ Cr)
|
629.04
|
--
|
--
|
--
|
--
|
--
|
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
|
1.69
|
1.68
|
1.70
|
0.39
|
0.15
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.05
|
0.06
|
0.01
|
0.06
|
0.00
|
|||||
|
Current Ratio
|
1.79
|
1.76
|
2.04
|
2.62
|
2.06
|
2.42
|
|||||
|
Quick Ratio
|
1.19
|
1.16
|
1.15
|
1.30
|
1.06
|
1.52
|
|||||
|
Interest Coverage
|
0.66
|
-0.62
|
-19.08
|
-13.33
|
-19.65
|
-184.44
|
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 (%)
|
18.87
|
20.43
|
20.95
|
20.05
|
30.45
|
30.19
|
|||||
|
Asset Turnover
|
0.75
|
0.91
|
0.65
|
0.63
|
0.82
|
1.03
|
|||||
|
Receivable days
|
--
|
69.87
|
83.85
|
86.24
|
85.88
|
94.18
|
|||||
|
Inventory Days
|
--
|
130.32
|
189.77
|
175.92
|
148.40
|
140.61
|
|||||
|
Payable days
|
--
|
92.61
|
102.13
|
89.44
|
88.97
|
80.77
|
|||||
|
Cash Conversion Cycle
|
--
|
107.59
|
171.49
|
172.72
|
145.30
|
154.02
|