Market cap
$716 Mln
Revenue (TTM)
$1,364 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,363.83
|
1,240.24
|
1,123.83
|
815.50
|
966.52
|
1,095.73
|
|||||
|
Cost of Revenue
|
-28.94
|
10.44
|
438.17
|
399.46
|
416.21
|
426.12
|
|||||
|
Gross Profit
|
1,463.15
|
1,229.80
|
685.65
|
416.04
|
550.31
|
669.61
|
|||||
|
Operating Expenses
|
936.87
|
809.06
|
345.92
|
315.54
|
264.51
|
294.61
|
|||||
|
Operating Profit (EBIT)
|
526.28
|
420.74
|
339.73
|
100.49
|
285.80
|
375.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.53
|
|||||
|
Profit before Tax
|
-188.88
|
-243.24
|
109.61
|
-82.89
|
154.79
|
250.33
|
|||||
|
Provision for Tax
|
65.16
|
46.74
|
21.03
|
-16.13
|
36.79
|
54.82
|
|||||
|
Profit after Tax (Net Income)
|
-265.05
|
-305.14
|
70.60
|
-83.48
|
117.15
|
183.16
|
|||||
|
Minority Interest
|
-11.01
|
-15.17
|
-17.97
|
-14.90
|
-0.85
|
-12.35
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
117.15
|
183.16
|
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
|
1,045.47
|
979.85
|
1,135.03
|
1,167.11
|
1,227.66
|
1,324.84
|
|||||
|
Minority Interest
|
-11.01
|
--
|
--
|
--
|
--
|
38.49
|
|||||
|
Non-Current Liabilities
|
4,058.83
|
4,001.35
|
3,404.35
|
3,014.26
|
2,631.52
|
1,598.08
|
|||||
|
Current Liabilities
|
67.04
|
62.01
|
333.20
|
271.72
|
257.41
|
1,443.33
|
|||||
|
Total Liabilities
|
5,305.80
|
5,103.32
|
4,931.16
|
4,525.35
|
4,175.67
|
4,366.24
|
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
|
141.86
|
157.92
|
609.15
|
669.05
|
698.70
|
809.23
|
|||||
|
Current Assets
|
132.43
|
104.41
|
4,322.00
|
3,856.31
|
3,476.97
|
3,557.02
|
|||||
|
Total Assets
|
622.52
|
5,103.32
|
4,931.16
|
4,525.35
|
4,175.67
|
4,366.24
|
|||||
|
Total Debt*
|
30.68
|
32.16
|
3,363.06
|
4,402.29
|
3,614.49
|
3,776.52
|
|||||
|
Net Current Assets
|
4,748.67
|
4,607.26
|
3,988.80
|
2,087.41
|
2,092.50
|
2,113.69
|
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
|
--
|
-85.54
|
-94.59
|
-97.54
|
21.59
|
84.93
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-55.72
|
-382.47
|
-234.86
|
120.45
|
160.38
|
|||||
|
Cash from Financing Activities
|
--
|
111.75
|
490.84
|
355.30
|
-121.34
|
-262.81
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-17.51
|
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 ($)
|
-6.75
|
-7.79
|
1.78
|
-2.13
|
2.99
|
4.20
|
|||||
|
Cash EPS ($)
|
-6.71
|
-7.52
|
2.05
|
-1.64
|
3.38
|
4.55
|
|||||
|
Adjusted Book Value ($)
|
27.77
|
25.01
|
28.60
|
29.74
|
31.34
|
30.41
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.18
|
-2.38
|
-2.49
|
0.55
|
1.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.31
|
-2.49
|
-2.56
|
0.21
|
1.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.08
|
1.40
|
-1.60
|
2.36
|
3.42
|
|||||
|
ROE (%)
|
-27.26
|
-28.86
|
6.13
|
-6.97
|
9.18
|
13.58
|
|||||
|
ROA (%)
|
-8.30
|
-6.08
|
1.49
|
-1.92
|
2.74
|
4.15
|
|||||
|
EBIT Margin (%)
|
10.79
|
0.69
|
17.65
|
-1.00
|
16.05
|
22.89
|
|||||
|
Net Margin (%)
|
-19.43
|
-24.60
|
6.28
|
-10.24
|
12.12
|
16.72
|
|||||
|
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 (%)
|
19.39
|
0.10
|
0.38
|
-0.16
|
-0.12
|
0.03
|
|||||
|
EBIT Growth (%)
|
-37.19
|
-95.69
|
2,540.46
|
-105.24
|
-38.16
|
20.61
|
|||||
|
Net Profit Growth (%)
|
9.57
|
-532.21
|
184.58
|
-171.26
|
-36.04
|
22.65
|
|||||
|
EPS Growth (%)
|
-391.35
|
-5.38
|
1.84
|
-1.71
|
-0.29
|
0.29
|
|||||
|
Book Value Growth (%)
|
-19.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.27
|
11.74
|
-12.32
|
11.30
|
11.94
|
|||||
|
Price / Book Value
|
0.68
|
0.71
|
0.73
|
0.88
|
1.08
|
1.65
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.40
|
29.27
|
19.27
|
501.38
|
28.10
|
22.06
|
|||||
|
Close Price ($)
|
18.99
|
17.69
|
20.89
|
26.20
|
33.78
|
50.21
|
|||||
|
High Price ($)
|
22.55
|
23.97
|
31.43
|
43.34
|
51.00
|
50.67
|
|||||
|
Low Price ($)
|
10.25
|
12.29
|
18.64
|
11.85
|
29.69
|
32.78
|
|||||
|
Market Cap ($ Cr)
|
716.07
|
--
|
--
|
--
|
--
|
--
|
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
|
3.60
|
0.03
|
2.96
|
3.77
|
2.94
|
2.85
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.01
|
1.23
|
0.86
|
0.88
|
|||||
|
Current Ratio
|
1.98
|
1.68
|
12.97
|
14.19
|
13.51
|
2.46
|
|||||
|
Quick Ratio
|
1.98
|
--
|
--
|
14.27
|
0.25
|
0.00
|
|||||
|
Interest Coverage
|
0.15
|
0.03
|
2.24
|
-0.11
|
3.00
|
6.44
|
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 (%)
|
345.88
|
377.99
|
370.19
|
451.79
|
344.20
|
316.63
|
|||||
|
Asset Turnover
|
0.43
|
0.25
|
0.24
|
0.19
|
0.23
|
0.25
|
|||||
|
Receivable days
|
--
|
1,302.91
|
1,274.77
|
1,570.09
|
1,284.15
|
1,167.71
|
|||||
|
Inventory Days
|
--
|
--
|
-18.15
|
1,549.73
|
3,058.29
|
3,098.35
|
|||||
|
Payable days
|
--
|
--
|
5.27
|
6.24
|
4.89
|
3.91
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,251.35
|
3,113.57
|
4,337.55
|
4,262.15
|