Market cap
$10,638 Mln
Revenue (TTM)
$613 Mln
P/E Ratio
--
P/B Ratio
15.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
612.84
|
507.44
|
383.48
|
314.71
|
282.86
|
294.01
|
|||||
|
Cost of Revenue
|
127.96
|
114.23
|
94.03
|
75.58
|
68.98
|
66.63
|
|||||
|
Gross Profit
|
484.88
|
393.22
|
289.45
|
239.14
|
213.88
|
227.38
|
|||||
|
Operating Expenses
|
565.37
|
479.95
|
411.82
|
367.84
|
296.20
|
260.26
|
|||||
|
Operating Profit (EBIT)
|
-80.49
|
-86.73
|
-122.37
|
-128.70
|
-82.31
|
-32.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.38
|
1.29
|
|||||
|
Profit before Tax
|
-192.83
|
-193.04
|
-145.60
|
-133.73
|
-98.43
|
-49.27
|
|||||
|
Provision for Tax
|
-4.79
|
-5.35
|
0.77
|
0.93
|
0.77
|
0.33
|
|||||
|
Profit after Tax (Net Income)
|
-188.05
|
-187.69
|
-146.37
|
-134.66
|
-99.20
|
-49.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-99.20
|
-49.59
|
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
|
682.49
|
656.16
|
766.93
|
461.77
|
530.01
|
587.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
135.71
|
136.06
|
132.70
|
404.63
|
471.80
|
478.32
|
|||||
|
Current Liabilities
|
102.33
|
101.28
|
75.13
|
74.01
|
72.36
|
63.36
|
|||||
|
Total Liabilities
|
1,022.85
|
893.49
|
974.76
|
940.41
|
1,074.17
|
1,128.83
|
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
|
404.74
|
418.50
|
524.96
|
544.95
|
630.31
|
642.70
|
|||||
|
Current Assets
|
515.78
|
474.98
|
449.79
|
395.46
|
443.86
|
486.13
|
|||||
|
Total Assets
|
1,022.85
|
893.49
|
974.76
|
940.41
|
1,074.17
|
1,128.83
|
|||||
|
Total Debt*
|
102.84
|
139.64
|
103.40
|
383.74
|
382.91
|
383.39
|
|||||
|
Net Current Assets
|
413.45
|
373.71
|
374.67
|
321.45
|
371.50
|
422.77
|
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
|
--
|
-46.34
|
-61.32
|
-57.76
|
-33.08
|
24.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-77.61
|
47.83
|
14.10
|
44.78
|
-58.23
|
|||||
|
Cash from Financing Activities
|
--
|
11.89
|
91.54
|
15.04
|
6.25
|
39.26
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.95
|
3.96
|
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 ($)
|
-3.26
|
-3.26
|
-2.63
|
-2.76
|
-2.08
|
-1.06
|
|||||
|
Cash EPS ($)
|
-3.26
|
-2.53
|
-1.92
|
-1.98
|
-1.32
|
-0.32
|
|||||
|
Adjusted Book Value ($)
|
11.60
|
11.41
|
13.80
|
9.45
|
11.10
|
12.51
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.81
|
-1.10
|
-1.18
|
-0.69
|
0.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.94
|
-1.22
|
-1.60
|
-1.33
|
-0.49
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-22.53
|
-17.06
|
-15.32
|
-10.53
|
-5.19
|
|||||
|
ROE (%)
|
-28.10
|
-26.38
|
-23.83
|
-27.16
|
-17.76
|
-7.91
|
|||||
|
ROA (%)
|
-18.00
|
-20.09
|
-15.29
|
-13.37
|
-9.01
|
-4.65
|
|||||
|
EBIT Margin (%)
|
-30.58
|
-37.13
|
-35.35
|
-38.16
|
-29.95
|
-12.21
|
|||||
|
Net Margin (%)
|
-30.68
|
-36.99
|
-38.17
|
-42.79
|
-34.78
|
-16.79
|
|||||
|
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 (%)
|
41.55
|
0.32
|
0.22
|
0.11
|
-0.04
|
0.31
|
|||||
|
EBIT Growth (%)
|
-116.42
|
-38.98
|
-12.88
|
-41.77
|
-135.99
|
69.63
|
|||||
|
Net Profit Growth (%)
|
-102.66
|
-28.23
|
-8.70
|
-35.75
|
-100.02
|
58.79
|
|||||
|
EPS Growth (%)
|
-96.88
|
-0.24
|
0.04
|
-0.33
|
-0.97
|
0.60
|
|||||
|
Book Value Growth (%)
|
-12.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-34.59
|
-56.94
|
-28.85
|
-21.02
|
-42.05
|
|||||
|
Price / Book Value
|
15.27
|
9.90
|
10.87
|
8.41
|
3.93
|
3.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-57.89
|
-43.50
|
-84.89
|
-48.39
|
-43.38
|
-1,393.86
|
|||||
|
Close Price ($)
|
139.76
|
112.91
|
149.94
|
79.49
|
43.68
|
44.44
|
|||||
|
High Price ($)
|
148.11
|
163.71
|
153.50
|
86.53
|
64.49
|
99.00
|
|||||
|
Low Price ($)
|
73.16
|
73.16
|
74.75
|
41.86
|
33.33
|
39.35
|
|||||
|
Market Cap ($ Cr)
|
10,637.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.21
|
0.13
|
0.83
|
0.72
|
0.65
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.04
|
4.69
|
5.99
|
5.34
|
6.13
|
7.67
|
|||||
|
Quick Ratio
|
4.46
|
4.06
|
5.22
|
4.78
|
5.61
|
7.31
|
|||||
|
Interest Coverage
|
-38.31
|
-40.65
|
-13.50
|
-8.81
|
-6.17
|
-2.68
|
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 (%)
|
22.67
|
21.40
|
15.84
|
12.66
|
12.75
|
11.37
|
|||||
|
Asset Turnover
|
0.59
|
0.54
|
0.40
|
0.31
|
0.26
|
0.28
|
|||||
|
Receivable days
|
--
|
60.95
|
47.91
|
44.06
|
44.88
|
43.17
|
|||||
|
Inventory Days
|
--
|
193.84
|
193.57
|
192.90
|
161.11
|
106.41
|
|||||
|
Payable days
|
--
|
60.19
|
51.40
|
67.28
|
57.55
|
32.08
|
|||||
|
Cash Conversion Cycle
|
--
|
194.60
|
190.08
|
169.68
|
148.44
|
117.49
|