Market cap
$1,290 Mln
Revenue (TTM)
$1,079 Mln
P/E Ratio
19.8
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,079.27
|
1,098.03
|
1,128.20
|
1,130.42
|
1,101.80
|
1,075.44
|
|||||
|
Cost of Revenue
|
716.02
|
665.42
|
874.87
|
935.31
|
909.94
|
862.85
|
|||||
|
Gross Profit
|
363.25
|
432.61
|
253.34
|
195.11
|
191.86
|
212.58
|
|||||
|
Operating Expenses
|
275.66
|
360.54
|
190.26
|
234.26
|
198.08
|
65.98
|
|||||
|
Operating Profit (EBIT)
|
87.59
|
72.07
|
63.08
|
-39.15
|
-6.22
|
146.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
74.41
|
|||||
|
Profit before Tax
|
87.59
|
72.07
|
63.08
|
-39.15
|
-6.22
|
146.61
|
|||||
|
Provision for Tax
|
22.40
|
21.15
|
10.33
|
-0.55
|
-5.81
|
2.48
|
|||||
|
Profit after Tax (Net Income)
|
65.20
|
50.92
|
52.74
|
-38.60
|
-0.40
|
144.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
56.74
|
50.92
|
52.74
|
-38.60
|
-0.40
|
144.12
|
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
|
1,338.77
|
1,349.13
|
1,201.75
|
1,111.98
|
1,104.02
|
1,850.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
506.05
|
536.36
|
543.78
|
1,090.83
|
673.37
|
445.83
|
|||||
|
Current Liabilities
|
3,570.18
|
3,561.69
|
3,828.74
|
2,961.89
|
20.01
|
22.63
|
|||||
|
Total Liabilities
|
8,985.17
|
5,447.19
|
5,574.27
|
5,631.93
|
5,700.00
|
6,613.54
|
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
|
701.92
|
703.01
|
223.64
|
4,623.45
|
325.98
|
4,787.30
|
|||||
|
Current Assets
|
4,713.08
|
4,744.19
|
538.70
|
541.25
|
521.37
|
4,901.75
|
|||||
|
Total Assets
|
10,128.07
|
5,447.19
|
5,574.27
|
5,631.93
|
5,700.00
|
6,613.54
|
|||||
|
Total Debt*
|
433.28
|
435.06
|
442.26
|
444.31
|
446.99
|
715.76
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-25.62
|
-10.72
|
-49.89
|
-29.84
|
73.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
19.44
|
10.67
|
141.14
|
-62.00
|
-85.53
|
|||||
|
Cash from Financing Activities
|
--
|
-12.20
|
-10.97
|
-55.32
|
-21.81
|
-60.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
155.62
|
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 ($)
|
1.26
|
0.98
|
1.03
|
-0.75
|
-0.01
|
2.66
|
|||||
|
Cash EPS ($)
|
--
|
1.25
|
1.37
|
-0.21
|
0.70
|
3.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.05
|
23.38
|
21.74
|
20.40
|
34.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.49
|
-0.21
|
-0.98
|
-0.55
|
1.37
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.56
|
-0.38
|
-1.07
|
-0.63
|
1.30
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.97
|
3.30
|
-2.48
|
-0.02
|
6.83
|
|||||
|
ROE (%)
|
4.93
|
3.99
|
4.56
|
-3.48
|
-0.03
|
9.01
|
|||||
|
ROA (%)
|
0.64
|
0.92
|
0.94
|
-0.68
|
-0.01
|
2.56
|
|||||
|
EBIT Margin (%)
|
10.04
|
8.46
|
7.57
|
-1.42
|
1.28
|
15.47
|
|||||
|
Net Margin (%)
|
6.04
|
4.64
|
4.68
|
-3.42
|
-0.04
|
12.53
|
|||||
|
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 (%)
|
-3.16
|
-0.03
|
0.00
|
0.03
|
0.02
|
0.21
|
|||||
|
EBIT Growth (%)
|
47.89
|
8.76
|
633.91
|
-213.02
|
-91.49
|
182.52
|
|||||
|
Net Profit Growth (%)
|
54.14
|
-3.47
|
236.63
|
-9,502.99
|
-100.28
|
182.02
|
|||||
|
EPS Growth (%)
|
52.74
|
-0.04
|
2.36
|
-100.57
|
-1.00
|
1.82
|
|||||
|
Book Value Growth (%)
|
7.76
|
--
|
--
|
--
|
--
|
--
|
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
|
19.84
|
24.58
|
15.51
|
-18.27
|
-2,351.41
|
9.50
|
|||||
|
Price / Book Value
|
0.96
|
0.93
|
0.68
|
0.63
|
0.86
|
0.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-22.92
|
-27.29
|
-284.06
|
-45.11
|
-10.36
|
|||||
|
Close Price ($)
|
24.72
|
24.16
|
15.91
|
13.79
|
17.47
|
25.30
|
|||||
|
High Price ($)
|
24.82
|
24.41
|
17.79
|
20.06
|
27.55
|
29.15
|
|||||
|
Low Price ($)
|
22.72
|
13.90
|
10.76
|
11.87
|
16.90
|
17.40
|
|||||
|
Market Cap ($ Cr)
|
1,290.19
|
--
|
--
|
--
|
--
|
--
|
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
|
0.22
|
0.32
|
0.37
|
0.40
|
0.40
|
0.39
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.09
|
0.10
|
0.00
|
0.23
|
0.16
|
|||||
|
Current Ratio
|
1.32
|
1.33
|
0.14
|
0.18
|
26.06
|
216.63
|
|||||
|
Quick Ratio
|
1.32
|
--
|
--
|
0.36
|
--
|
243.57
|
|||||
|
Interest Coverage
|
5.22
|
4.46
|
3.82
|
-0.69
|
0.69
|
8.43
|
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 (%)
|
54.56
|
53.01
|
58.16
|
20.84
|
62.92
|
65.78
|
|||||
|
Asset Turnover
|
0.11
|
0.20
|
0.20
|
0.20
|
0.18
|
0.19
|
|||||
|
Receivable days
|
--
|
205.94
|
144.35
|
150.06
|
232.17
|
222.17
|
|||||
|
Inventory Days
|
--
|
--
|
-224.30
|
-209.80
|
-244.69
|
-292.82
|
|||||
|
Payable days
|
--
|
11.45
|
10.71
|
10.26
|
10.26
|
13.25
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-90.66
|
-70.00
|
-22.78
|
-83.90
|