Market cap
$5,010 Mln
Revenue (TTM)
$1,156 Mln
P/E Ratio
--
P/B Ratio
1743.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,155.55
|
1,730.66
|
806.78
|
937.82
|
698.80
|
538.59
|
|||||
|
Cost of Revenue
|
87.91
|
71.76
|
57.40
|
65.49
|
44.68
|
32.33
|
|||||
|
Gross Profit
|
1,067.64
|
1,658.90
|
749.38
|
872.34
|
654.12
|
506.27
|
|||||
|
Operating Expenses
|
929.29
|
802.39
|
1,051.95
|
1,311.84
|
1,101.53
|
880.71
|
|||||
|
Operating Profit (EBIT)
|
138.35
|
856.51
|
-302.57
|
-439.50
|
-447.41
|
-374.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-49.21
|
-57.88
|
|||||
|
Profit before Tax
|
-85.09
|
696.62
|
-363.12
|
-696.11
|
-587.49
|
-518.34
|
|||||
|
Provision for Tax
|
20.88
|
13.98
|
0.18
|
-69.51
|
-28.47
|
5.56
|
|||||
|
Profit after Tax (Net Income)
|
-105.97
|
682.64
|
-363.30
|
-626.60
|
-559.02
|
-523.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-559.02
|
-523.90
|
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
|
-191.21
|
-205.31
|
-1,098.07
|
-818.56
|
-347.09
|
1.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,622.85
|
2,135.65
|
2,222.11
|
2,111.15
|
1,646.47
|
1,165.42
|
|||||
|
Current Liabilities
|
776.08
|
968.43
|
580.98
|
603.10
|
406.24
|
509.35
|
|||||
|
Total Liabilities
|
3,983.79
|
2,898.77
|
1,705.02
|
1,895.70
|
1,705.62
|
1,938.06
|
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
|
669.93
|
624.82
|
339.49
|
677.07
|
1,011.83
|
1,164.68
|
|||||
|
Current Assets
|
2,537.78
|
2,273.95
|
1,365.53
|
1,218.63
|
693.79
|
773.38
|
|||||
|
Total Assets
|
5,745.50
|
2,898.77
|
1,705.02
|
1,895.70
|
1,705.62
|
1,938.06
|
|||||
|
Total Debt*
|
636.03
|
2,707.06
|
2,471.07
|
2,229.12
|
1,461.51
|
441.71
|
|||||
|
Net Current Assets
|
--
|
1,305.52
|
784.55
|
615.53
|
287.55
|
445.02
|
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
|
--
|
711.20
|
-107.69
|
-158.42
|
-356.65
|
-251.33
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-861.98
|
44.18
|
-176.74
|
290.18
|
219.18
|
|||||
|
Cash from Financing Activities
|
--
|
331.09
|
255.87
|
646.40
|
167.95
|
20.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
101.48
|
-11.27
|
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 ($)
|
-1.42
|
8.46
|
-4.71
|
-8.30
|
-7.69
|
-7.41
|
|||||
|
Cash EPS ($)
|
-1.47
|
8.94
|
-3.73
|
-5.72
|
-5.92
|
-6.51
|
|||||
|
Adjusted Book Value ($)
|
-2.29
|
--
|
--
|
--
|
--
|
0.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.81
|
-1.39
|
-2.10
|
-4.91
|
-3.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.10
|
-2.36
|
-3.70
|
-7.01
|
-4.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
35.24
|
-26.10
|
-49.63
|
-71.78
|
-77.87
|
|||||
|
ROE (%)
|
--
|
-104.75
|
37.91
|
107.51
|
323.46
|
-216.75
|
|||||
|
ROA (%)
|
-2.29
|
29.66
|
-20.18
|
-34.80
|
-30.68
|
-25.27
|
|||||
|
EBIT Margin (%)
|
9.82
|
49.05
|
-24.31
|
-60.45
|
-71.07
|
-80.27
|
|||||
|
Net Margin (%)
|
-9.17
|
39.44
|
-45.03
|
-66.81
|
-86.06
|
-108.98
|
|||||
|
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 (%)
|
-35.05
|
1.15
|
-0.14
|
0.34
|
0.30
|
0.41
|
|||||
|
EBIT Growth (%)
|
-87.09
|
532.81
|
65.41
|
-14.16
|
-14.87
|
-24.74
|
|||||
|
Net Profit Growth (%)
|
-114.10
|
287.90
|
42.02
|
-12.09
|
-6.70
|
-19.57
|
|||||
|
EPS Growth (%)
|
-116.63
|
2.80
|
0.43
|
-0.08
|
-0.04
|
-0.13
|
|||||
|
Book Value Growth (%)
|
-28.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
8.98
|
-9.59
|
-3.32
|
-4.96
|
-5.37
|
|||||
|
Price / Book Value
|
1,743.27
|
-29.85
|
-3.17
|
-2.54
|
-7.99
|
1,957.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
20.19
|
7.76
|
-39.98
|
-10.39
|
-10.40
|
-5.16
|
|||||
|
Close Price ($)
|
64.78
|
75.96
|
45.14
|
27.56
|
38.17
|
39.83
|
|||||
|
High Price ($)
|
90.86
|
87.50
|
54.16
|
59.84
|
55.58
|
70.82
|
|||||
|
Low Price ($)
|
60.80
|
35.95
|
23.58
|
17.53
|
25.01
|
34.85
|
|||||
|
Market Cap ($ Cr)
|
5,010.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.19
|
-2.25
|
-2.72
|
-4.21
|
307.17
|
|||||
|
Short term debt to equity ratio
|
-0.07
|
-2.85
|
-0.25
|
-0.26
|
-0.24
|
111.14
|
|||||
|
Current Ratio
|
3.27
|
2.35
|
2.35
|
2.02
|
1.71
|
1.52
|
|||||
|
Quick Ratio
|
3.13
|
2.27
|
2.31
|
1.97
|
1.65
|
1.49
|
|||||
|
Interest Coverage
|
0.57
|
5.58
|
-1.17
|
-4.39
|
-5.47
|
-5.03
|
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 (%)
|
20.60
|
10.49
|
19.65
|
17.15
|
22.27
|
20.51
|
|||||
|
Asset Turnover
|
0.25
|
0.75
|
0.45
|
0.52
|
0.38
|
0.26
|
|||||
|
Receivable days
|
--
|
35.90
|
72.29
|
61.62
|
69.53
|
61.16
|
|||||
|
Inventory Days
|
--
|
261.74
|
171.08
|
146.09
|
153.95
|
195.19
|
|||||
|
Payable days
|
--
|
159.73
|
74.19
|
92.90
|
205.61
|
235.56
|
|||||
|
Cash Conversion Cycle
|
--
|
137.90
|
169.18
|
114.81
|
17.88
|
20.80
|