Market cap
$2,249 Mln
Revenue (TTM)
$788 Mln
P/E Ratio
--
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
787.75
|
727.33
|
660.57
|
591.64
|
509.73
|
484.33
|
|||||
|
Cost of Revenue
|
442.71
|
444.79
|
370.47
|
347.04
|
321.83
|
297.27
|
|||||
|
Gross Profit
|
345.04
|
282.54
|
290.10
|
244.60
|
187.90
|
187.06
|
|||||
|
Operating Expenses
|
392.14
|
348.62
|
382.21
|
352.34
|
345.52
|
305.81
|
|||||
|
Operating Profit (EBIT)
|
-47.09
|
-66.08
|
-92.11
|
-107.74
|
-157.62
|
-118.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.21
|
-0.50
|
|||||
|
Profit before Tax
|
-36.18
|
-110.27
|
-80.68
|
-97.10
|
-159.34
|
-15.08
|
|||||
|
Provision for Tax
|
-3.88
|
-2.24
|
-1.95
|
-9.13
|
-15.09
|
-6.73
|
|||||
|
Profit after Tax (Net Income)
|
-32.30
|
-108.03
|
-78.73
|
-87.97
|
-144.25
|
-8.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-144.25
|
-8.35
|
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
|
800.64
|
836.56
|
902.34
|
941.54
|
998.02
|
1,108.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
460.11
|
434.97
|
434.46
|
643.39
|
652.08
|
674.27
|
|||||
|
Current Liabilities
|
116.17
|
88.30
|
301.24
|
96.30
|
89.93
|
87.23
|
|||||
|
Total Liabilities
|
1,493.09
|
1,359.83
|
1,638.04
|
1,681.23
|
1,740.03
|
1,869.78
|
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
|
966.83
|
983.54
|
1,042.02
|
1,084.42
|
1,134.74
|
1,188.27
|
|||||
|
Current Assets
|
410.08
|
376.29
|
596.02
|
596.81
|
605.29
|
681.51
|
|||||
|
Total Assets
|
1,493.09
|
1,359.83
|
1,638.04
|
1,681.23
|
1,740.03
|
1,869.78
|
|||||
|
Total Debt*
|
449.14
|
472.28
|
605.33
|
611.68
|
610.93
|
612.79
|
|||||
|
Net Current Assets
|
293.91
|
287.99
|
294.78
|
500.51
|
515.36
|
594.28
|
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
|
--
|
5.23
|
7.02
|
-1.95
|
-65.99
|
-26.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.34
|
12.86
|
76.71
|
0.52
|
-632.37
|
|||||
|
Cash from Financing Activities
|
--
|
-200.29
|
4.65
|
4.55
|
11.83
|
725.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-53.65
|
66.20
|
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 ($)
|
-0.25
|
-0.84
|
-0.62
|
-0.70
|
-1.16
|
-0.07
|
|||||
|
Cash EPS ($)
|
--
|
-0.31
|
-0.05
|
-0.12
|
-0.60
|
0.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.50
|
7.12
|
7.48
|
8.00
|
9.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.04
|
0.06
|
-0.02
|
-0.53
|
-0.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.17
|
-0.27
|
-0.24
|
-0.78
|
-0.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.67
|
-5.14
|
-5.56
|
-8.66
|
-0.63
|
|||||
|
ROE (%)
|
-3.96
|
-12.42
|
-8.54
|
-9.07
|
-13.70
|
-0.93
|
|||||
|
ROA (%)
|
-2.18
|
-7.21
|
-4.74
|
-5.14
|
-7.99
|
-0.58
|
|||||
|
EBIT Margin (%)
|
-4.18
|
-14.64
|
-11.21
|
-15.24
|
-29.77
|
-1.42
|
|||||
|
Net Margin (%)
|
-4.10
|
-14.85
|
-11.92
|
-14.87
|
-28.31
|
-1.73
|
|||||
|
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 (%)
|
11.08
|
0.10
|
0.12
|
0.16
|
0.05
|
0.09
|
|||||
|
EBIT Growth (%)
|
70.01
|
-43.83
|
17.89
|
40.57
|
-2,113.87
|
2.59
|
|||||
|
Net Profit Growth (%)
|
71.54
|
-37.22
|
10.51
|
39.02
|
-1,628.17
|
-300.07
|
|||||
|
EPS Growth (%)
|
71.79
|
-0.35
|
0.11
|
0.40
|
-16.06
|
-2.86
|
|||||
|
Book Value Growth (%)
|
-4.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.01
|
-26.51
|
-23.16
|
-7.99
|
-503.12
|
|||||
|
Price / Book Value
|
2.81
|
1.81
|
2.31
|
2.16
|
1.15
|
3.79
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
79.26
|
-47.18
|
-1,526.02
|
-126.88
|
-16.10
|
92.41
|
|||||
|
Close Price ($)
|
18.36
|
11.76
|
16.48
|
16.18
|
9.24
|
34.12
|
|||||
|
High Price ($)
|
20.03
|
19.12
|
19.00
|
21.22
|
35.34
|
61.57
|
|||||
|
Low Price ($)
|
7.07
|
4.72
|
12.77
|
8.71
|
6.00
|
29.66
|
|||||
|
Market Cap ($ Cr)
|
2,248.79
|
--
|
--
|
--
|
--
|
--
|
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
|
0.47
|
0.56
|
0.67
|
0.65
|
0.61
|
0.55
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.23
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.53
|
4.26
|
1.98
|
6.20
|
6.73
|
7.81
|
|||||
|
Quick Ratio
|
3.31
|
3.94
|
1.89
|
5.95
|
6.46
|
7.54
|
|||||
|
Interest Coverage
|
-10.15
|
-28.38
|
-11.19
|
-13.06
|
-20.02
|
-0.83
|
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 (%)
|
27.09
|
21.89
|
22.79
|
22.19
|
23.49
|
23.15
|
|||||
|
Asset Turnover
|
0.53
|
0.49
|
0.40
|
0.35
|
0.28
|
0.34
|
|||||
|
Receivable days
|
--
|
77.78
|
77.91
|
77.47
|
83.06
|
82.57
|
|||||
|
Inventory Days
|
--
|
22.71
|
25.09
|
25.49
|
27.05
|
32.51
|
|||||
|
Payable days
|
--
|
18.35
|
20.68
|
21.49
|
21.81
|
26.35
|
|||||
|
Cash Conversion Cycle
|
--
|
82.14
|
82.33
|
81.46
|
88.31
|
88.73
|