Market cap
$973 Mln
Revenue (TTM)
$1,943 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
2.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,943.10
|
1,859.40
|
1,887.10
|
1,666.50
|
1,930.20
|
1,939.40
|
|||||
|
Cost of Revenue
|
1,713.60
|
1,646.40
|
1,527.80
|
1,501.60
|
1,539.10
|
1,493.20
|
|||||
|
Gross Profit
|
229.50
|
213.00
|
359.30
|
164.90
|
391.10
|
446.20
|
|||||
|
Operating Expenses
|
256.50
|
254.90
|
236.40
|
220.90
|
231.50
|
259.10
|
|||||
|
Operating Profit (EBIT)
|
-27.00
|
-41.90
|
122.90
|
-56.00
|
159.60
|
187.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.10
|
2.40
|
|||||
|
Profit before Tax
|
-96.50
|
-97.40
|
149.60
|
-72.90
|
133.90
|
153.40
|
|||||
|
Provision for Tax
|
12.90
|
13.50
|
63.40
|
-23.80
|
29.40
|
40.50
|
|||||
|
Profit after Tax (Net Income)
|
-109.40
|
-110.90
|
86.20
|
-49.10
|
104.50
|
112.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-119.80
|
-110.90
|
86.20
|
-49.10
|
104.50
|
112.90
|
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
|
751.00
|
751.10
|
817.00
|
808.30
|
957.20
|
870.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
707.20
|
696.90
|
619.90
|
658.90
|
650.50
|
853.80
|
|||||
|
Current Liabilities
|
285.80
|
368.80
|
476.60
|
370.80
|
326.70
|
288.80
|
|||||
|
Total Liabilities
|
2,029.80
|
1,816.80
|
1,913.50
|
1,838.00
|
1,934.40
|
2,012.80
|
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
|
801.40
|
822.30
|
808.20
|
720.60
|
692.20
|
754.80
|
|||||
|
Current Assets
|
942.60
|
994.50
|
1,105.30
|
1,117.40
|
1,242.20
|
1,258.00
|
|||||
|
Total Assets
|
2,029.80
|
1,816.80
|
1,913.50
|
1,838.00
|
1,934.40
|
2,012.80
|
|||||
|
Total Debt*
|
588.60
|
577.30
|
528.00
|
463.40
|
446.40
|
470.70
|
|||||
|
Net Current Assets
|
656.80
|
625.70
|
628.70
|
746.60
|
915.50
|
969.20
|
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
|
--
|
2.50
|
72.50
|
5.50
|
81.70
|
206.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-42.90
|
-186.30
|
-47.40
|
-63.10
|
-58.60
|
|||||
|
Cash from Financing Activities
|
--
|
-36.30
|
26.50
|
-91.60
|
-91.50
|
-86.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-72.90
|
61.20
|
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 ($)
|
-0.95
|
-0.96
|
0.75
|
-0.43
|
0.91
|
0.98
|
|||||
|
Cash EPS ($)
|
--
|
-0.40
|
1.31
|
0.04
|
1.39
|
1.48
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.53
|
7.10
|
7.03
|
8.29
|
7.53
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.02
|
0.63
|
0.05
|
0.71
|
1.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.35
|
0.37
|
-0.36
|
0.16
|
1.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.30
|
6.59
|
-3.67
|
7.62
|
8.52
|
|||||
|
ROE (%)
|
-14.57
|
-14.14
|
10.61
|
-5.56
|
11.44
|
13.55
|
|||||
|
ROA (%)
|
-5.02
|
-5.95
|
4.60
|
-2.60
|
5.29
|
5.58
|
|||||
|
EBIT Margin (%)
|
-3.94
|
-2.39
|
10.20
|
-3.35
|
7.81
|
8.92
|
|||||
|
Net Margin (%)
|
-5.63
|
-5.96
|
4.57
|
-2.95
|
5.40
|
5.81
|
|||||
|
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 (%)
|
2.70
|
-0.01
|
0.13
|
-0.14
|
0.00
|
0.18
|
|||||
|
EBIT Growth (%)
|
-142.91
|
-123.06
|
444.98
|
-137.00
|
-12.83
|
74.75
|
|||||
|
Net Profit Growth (%)
|
-262.07
|
-228.65
|
275.56
|
-146.99
|
-7.44
|
76.68
|
|||||
|
EPS Growth (%)
|
-262.09
|
-2.29
|
2.76
|
-1.47
|
-0.07
|
0.77
|
|||||
|
Book Value Growth (%)
|
-11.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.58
|
13.01
|
-23.28
|
10.38
|
15.36
|
|||||
|
Price / Book Value
|
1.29
|
0.68
|
1.37
|
1.41
|
1.13
|
1.99
|
|||||
|
Dividend Yield (%)
|
2.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
54.80
|
51.40
|
6.00
|
-522.89
|
6.36
|
8.23
|
|||||
|
Close Price ($)
|
6.33
|
4.42
|
9.75
|
9.94
|
9.40
|
15.01
|
|||||
|
High Price ($)
|
7.88
|
10.12
|
14.50
|
12.01
|
19.78
|
18.41
|
|||||
|
Low Price ($)
|
4.08
|
4.08
|
8.26
|
6.16
|
8.48
|
12.06
|
|||||
|
Market Cap ($ Cr)
|
972.57
|
--
|
--
|
--
|
--
|
--
|
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
|
0.76
|
0.77
|
0.65
|
0.57
|
0.47
|
0.54
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.10
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.30
|
2.70
|
2.32
|
3.01
|
3.80
|
4.36
|
|||||
|
Quick Ratio
|
1.55
|
0.99
|
0.94
|
1.49
|
1.94
|
2.86
|
|||||
|
Interest Coverage
|
-0.69
|
-0.84
|
4.49
|
-3.26
|
8.92
|
8.83
|
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 (%)
|
20.24
|
15.48
|
15.45
|
18.75
|
13.22
|
19.55
|
|||||
|
Asset Turnover
|
0.89
|
1.00
|
1.01
|
0.88
|
0.98
|
0.96
|
|||||
|
Receivable days
|
--
|
56.91
|
58.46
|
62.20
|
60.00
|
66.11
|
|||||
|
Inventory Days
|
--
|
142.57
|
145.99
|
142.70
|
123.52
|
116.35
|
|||||
|
Payable days
|
--
|
50.63
|
53.92
|
48.15
|
38.07
|
31.14
|
|||||
|
Cash Conversion Cycle
|
--
|
148.85
|
150.53
|
156.75
|
145.46
|
151.32
|