Market cap
$68 Mln
Revenue (TTM)
$2,041 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,040.66
|
2,136.90
|
2,207.59
|
2,462.82
|
2,443.71
|
2,273.06
|
|||||
|
Cost of Revenue
|
1,623.87
|
1,670.69
|
1,735.87
|
1,932.88
|
1,856.52
|
1,704.11
|
|||||
|
Gross Profit
|
416.79
|
466.21
|
471.72
|
529.94
|
587.19
|
568.95
|
|||||
|
Operating Expenses
|
337.01
|
370.09
|
645.24
|
411.92
|
418.65
|
351.76
|
|||||
|
Operating Profit (EBIT)
|
79.78
|
96.12
|
-173.52
|
118.02
|
168.54
|
217.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.76
|
|||||
|
Profit before Tax
|
-188.14
|
-170.24
|
-236.52
|
40.72
|
144.45
|
207.88
|
|||||
|
Provision for Tax
|
11.64
|
14.84
|
74.10
|
22.46
|
27.12
|
49.70
|
|||||
|
Profit after Tax (Net Income)
|
-208.85
|
-192.47
|
-320.97
|
8.43
|
103.24
|
140.97
|
|||||
|
Minority Interest
|
-6.70
|
-7.39
|
-10.35
|
-11.34
|
-14.09
|
-17.22
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
103.24
|
140.97
|
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
|
72.20
|
95.07
|
250.25
|
598.64
|
559.91
|
522.21
|
|||||
|
Minority Interest
|
-6.70
|
--
|
--
|
--
|
--
|
15.81
|
|||||
|
Non-Current Liabilities
|
965.53
|
1,030.23
|
1,131.33
|
1,167.03
|
1,108.85
|
958.07
|
|||||
|
Current Liabilities
|
317.29
|
355.95
|
353.94
|
403.03
|
411.36
|
444.40
|
|||||
|
Total Liabilities
|
1,690.94
|
1,499.08
|
1,753.38
|
2,185.60
|
2,153.96
|
1,996.80
|
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
|
781.48
|
825.73
|
1,101.08
|
1,504.40
|
1,403.99
|
1,298.82
|
|||||
|
Current Assets
|
592.17
|
673.35
|
652.30
|
681.20
|
749.97
|
697.99
|
|||||
|
Total Assets
|
1,965.81
|
1,499.08
|
1,753.38
|
2,185.60
|
2,153.96
|
1,996.80
|
|||||
|
Total Debt*
|
933.37
|
1,000.36
|
1,079.37
|
1,130.08
|
1,064.85
|
899.88
|
|||||
|
Net Current Assets
|
--
|
317.40
|
298.36
|
278.18
|
338.61
|
253.59
|
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
|
--
|
119.64
|
-58.82
|
144.77
|
137.05
|
251.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-41.82
|
0.48
|
-67.58
|
-226.20
|
-541.98
|
|||||
|
Cash from Financing Activities
|
--
|
-73.67
|
-38.30
|
-68.23
|
89.04
|
319.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
28.96
|
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 ($)
|
-4.33
|
-3.99
|
-6.67
|
0.18
|
2.18
|
2.98
|
|||||
|
Cash EPS ($)
|
--
|
-2.13
|
-4.63
|
2.46
|
4.55
|
5.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.97
|
5.20
|
12.62
|
11.84
|
11.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.48
|
-1.22
|
3.05
|
2.90
|
5.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.69
|
-2.16
|
1.62
|
1.12
|
4.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.87
|
-20.99
|
0.50
|
6.78
|
11.78
|
|||||
|
ROE (%)
|
-257.73
|
-111.47
|
-75.62
|
1.45
|
19.08
|
29.16
|
|||||
|
ROA (%)
|
-10.40
|
-11.84
|
-16.30
|
0.39
|
4.97
|
8.03
|
|||||
|
EBIT Margin (%)
|
-5.92
|
-4.61
|
-6.89
|
4.83
|
1.11
|
9.69
|
|||||
|
Net Margin (%)
|
-10.23
|
-9.01
|
-14.54
|
0.34
|
4.22
|
6.20
|
|||||
|
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 (%)
|
-4.83
|
-0.03
|
-0.10
|
0.01
|
0.08
|
0.17
|
|||||
|
EBIT Growth (%)
|
-220.48
|
35.26
|
-227.85
|
338.97
|
-87.69
|
17.32
|
|||||
|
Net Profit Growth (%)
|
-541.12
|
40.04
|
-3,908.32
|
-91.84
|
-26.76
|
18.81
|
|||||
|
EPS Growth (%)
|
-705.04
|
0.40
|
-38.51
|
-0.92
|
-0.27
|
0.18
|
|||||
|
Book Value Growth (%)
|
-74.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.90
|
-0.75
|
121.94
|
20.22
|
30.43
|
|||||
|
Price / Book Value
|
0.91
|
1.83
|
0.96
|
1.72
|
3.73
|
8.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.26
|
-124.39
|
-22.76
|
9.01
|
21.59
|
15.87
|
|||||
|
Close Price ($)
|
1.94
|
3.60
|
4.99
|
21.67
|
44.13
|
90.55
|
|||||
|
High Price ($)
|
5.51
|
5.60
|
22.66
|
54.20
|
92.52
|
113.37
|
|||||
|
Low Price ($)
|
1.91
|
2.49
|
3.67
|
15.27
|
39.50
|
70.39
|
|||||
|
Market Cap ($ Cr)
|
68.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
10.52
|
4.31
|
1.89
|
1.90
|
1.72
|
|||||
|
Short term debt to equity ratio
|
0.42
|
0.36
|
0.13
|
0.06
|
0.06
|
0.09
|
|||||
|
Current Ratio
|
1.87
|
1.89
|
1.84
|
1.69
|
1.82
|
1.57
|
|||||
|
Quick Ratio
|
1.87
|
--
|
--
|
1.69
|
--
|
1.57
|
|||||
|
Interest Coverage
|
-1.79
|
-1.37
|
-1.81
|
1.52
|
0.75
|
17.79
|
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 (%)
|
20.05
|
21.83
|
21.49
|
16.79
|
18.95
|
17.84
|
|||||
|
Asset Turnover
|
1.02
|
1.31
|
1.12
|
1.14
|
1.18
|
1.29
|
|||||
|
Receivable days
|
--
|
80.40
|
73.44
|
65.00
|
64.91
|
66.26
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
17.14
|
19.02
|
18.00
|
16.17
|
14.69
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
54.42
|
47.00
|
48.75
|
51.57
|