Market cap
$8,250 Mln
Revenue (TTM)
$800 Mln
P/E Ratio
20.2
P/B Ratio
14
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
799.54
|
616.29
|
329.00
|
233.66
|
2.79
|
6.69
|
|||||
|
Cost of Revenue
|
141.00
|
100.71
|
38.49
|
14.13
|
0.27
|
0.79
|
|||||
|
Gross Profit
|
658.54
|
515.57
|
290.52
|
219.53
|
2.52
|
5.90
|
|||||
|
Operating Expenses
|
522.21
|
392.25
|
248.59
|
198.90
|
220.84
|
350.67
|
|||||
|
Operating Profit (EBIT)
|
136.33
|
123.32
|
41.93
|
20.63
|
-218.32
|
-344.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
2.31
|
|||||
|
Profit before Tax
|
101.60
|
107.39
|
25.59
|
13.06
|
-223.81
|
-348.10
|
|||||
|
Provision for Tax
|
-339.89
|
-339.79
|
2.21
|
0.39
|
5.50
|
7.45
|
|||||
|
Profit after Tax (Net Income)
|
441.49
|
447.18
|
23.38
|
12.67
|
-223.81
|
-348.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-182.65
|
-348.10
|
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
|
604.08
|
648.02
|
222.36
|
160.50
|
58.59
|
237.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
767.05
|
261.47
|
264.65
|
115.37
|
81.78
|
77.09
|
|||||
|
Current Liabilities
|
268.49
|
153.76
|
90.68
|
53.72
|
53.20
|
65.38
|
|||||
|
Total Liabilities
|
1,908.12
|
1,063.25
|
577.69
|
329.59
|
193.57
|
379.63
|
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
|
493.94
|
432.49
|
11.33
|
11.64
|
25.30
|
48.66
|
|||||
|
Current Assets
|
1,145.69
|
630.76
|
566.36
|
317.94
|
168.27
|
330.97
|
|||||
|
Total Assets
|
1,908.12
|
1,063.25
|
577.69
|
329.59
|
193.57
|
379.63
|
|||||
|
Total Debt*
|
754.44
|
260.73
|
253.72
|
110.80
|
83.06
|
79.05
|
|||||
|
Net Current Assets
|
877.19
|
477.00
|
475.68
|
264.22
|
115.07
|
265.58
|
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
|
--
|
-24.77
|
-40.52
|
-31.41
|
-176.17
|
-295.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
13.80
|
-1.04
|
-50.65
|
-20.01
|
-0.33
|
|||||
|
Cash from Financing Activities
|
--
|
-89.73
|
128.53
|
72.71
|
-0.39
|
41.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-196.57
|
-254.55
|
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 ($)
|
2.75
|
2.81
|
0.15
|
0.09
|
-1.63
|
-2.63
|
|||||
|
Cash EPS ($)
|
2.67
|
2.81
|
0.15
|
0.09
|
-1.63
|
-2.62
|
|||||
|
Adjusted Book Value ($)
|
4.11
|
4.07
|
1.39
|
1.12
|
0.43
|
1.79
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.16
|
-0.25
|
-0.22
|
-1.28
|
-2.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.16
|
-0.25
|
-0.22
|
-1.28
|
-2.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
64.58
|
6.26
|
6.14
|
-97.77
|
-79.34
|
|||||
|
ROE (%)
|
70.52
|
102.75
|
12.21
|
11.57
|
-151.36
|
-92.03
|
|||||
|
ROA (%)
|
31.73
|
54.50
|
5.15
|
4.84
|
-78.09
|
-69.26
|
|||||
|
EBIT Margin (%)
|
14.04
|
21.76
|
15.08
|
10.99
|
-7,670.41
|
-5,119.79
|
|||||
|
Net Margin (%)
|
55.22
|
72.56
|
7.11
|
5.42
|
-8,036.34
|
-3,869.51
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
76.08
|
0.87
|
0.41
|
82.90
|
-0.58
|
43.01
|
|||||
|
EBIT Growth (%)
|
15.19
|
170.28
|
93.25
|
112.02
|
37.62
|
-25.42
|
|||||
|
Net Profit Growth (%)
|
630.24
|
1,812.41
|
84.52
|
105.66
|
35.70
|
-24.60
|
|||||
|
EPS Growth (%)
|
633.67
|
18.23
|
0.65
|
1.05
|
0.38
|
-0.17
|
|||||
|
Book Value Growth (%)
|
125.86
|
--
|
--
|
--
|
--
|
--
|
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
|
20.18
|
10.62
|
206.28
|
192.87
|
-7.25
|
-7.24
|
|||||
|
Price / Book Value
|
14.03
|
7.33
|
21.69
|
15.23
|
27.69
|
10.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
62.25
|
36.24
|
95.51
|
89.55
|
-7.24
|
-6.68
|
|||||
|
Close Price ($)
|
54.94
|
29.81
|
30.10
|
17.08
|
11.83
|
19.00
|
|||||
|
High Price ($)
|
57.38
|
46.48
|
36.84
|
35.67
|
20.69
|
56.74
|
|||||
|
Low Price ($)
|
25.28
|
25.28
|
12.84
|
6.46
|
3.48
|
12.62
|
|||||
|
Market Cap ($ Cr)
|
8,249.67
|
--
|
--
|
--
|
--
|
--
|
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
|
1.23
|
0.40
|
1.14
|
0.69
|
1.42
|
0.33
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
4.27
|
4.10
|
6.25
|
5.92
|
3.16
|
5.06
|
|||||
|
Quick Ratio
|
3.72
|
3.29
|
5.03
|
5.18
|
3.16
|
5.42
|
|||||
|
Interest Coverage
|
3.71
|
5.02
|
2.07
|
2.04
|
-20.96
|
-60.74
|
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 (%)
|
50.22
|
49.59
|
39.27
|
21.87
|
--
|
20.77
|
|||||
|
Asset Turnover
|
0.57
|
0.75
|
0.73
|
0.89
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
128.85
|
100.07
|
39.93
|
91.08
|
37.92
|
|||||
|
Inventory Days
|
--
|
428.02
|
713.12
|
514.66
|
-16,266.72
|
-10,913.12
|
|||||
|
Payable days
|
--
|
300.65
|
459.18
|
1,040.23
|
64,306.74
|
20,414.24
|
|||||
|
Cash Conversion Cycle
|
--
|
256.22
|
354.01
|
-485.64
|
-80,482.38
|
-31,289.43
|