Market cap
$262 Mln
Revenue (TTM)
$1,771 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
20.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,771.07
|
1,828.69
|
1,932.45
|
2,062.31
|
2,163.00
|
2,056.26
|
|||||
|
Cost of Revenue
|
1,403.32
|
1,446.62
|
1,510.50
|
1,606.79
|
1,753.38
|
1,619.30
|
|||||
|
Gross Profit
|
367.76
|
382.06
|
421.95
|
455.52
|
409.62
|
436.97
|
|||||
|
Operating Expenses
|
187.84
|
183.83
|
599.23
|
375.10
|
311.00
|
240.89
|
|||||
|
Operating Profit (EBIT)
|
179.92
|
198.23
|
-177.28
|
80.42
|
98.63
|
196.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
4.46
|
|||||
|
Profit before Tax
|
-82.06
|
-47.73
|
-330.51
|
-67.13
|
-18.91
|
93.65
|
|||||
|
Provision for Tax
|
-11.22
|
-4.48
|
-79.26
|
-0.94
|
-7.54
|
26.29
|
|||||
|
Profit after Tax (Net Income)
|
-70.85
|
-43.26
|
-251.25
|
-66.20
|
-11.37
|
67.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-34.32
|
-43.26
|
-251.25
|
-66.20
|
-11.37
|
67.36
|
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
|
395.07
|
453.22
|
524.81
|
835.46
|
868.17
|
920.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,217.51
|
2,158.83
|
2,232.38
|
2,365.41
|
2,701.91
|
2,664.00
|
|||||
|
Current Liabilities
|
747.00
|
222.84
|
236.87
|
262.42
|
271.53
|
244.29
|
|||||
|
Total Liabilities
|
4,106.57
|
2,834.89
|
2,994.05
|
3,463.29
|
3,841.61
|
3,828.55
|
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
|
2,152.50
|
2,049.18
|
2,212.61
|
2,660.47
|
2,822.79
|
2,994.09
|
|||||
|
Current Assets
|
1,207.07
|
785.62
|
781.44
|
802.82
|
1,018.82
|
834.46
|
|||||
|
Total Assets
|
4,106.57
|
2,834.89
|
2,994.05
|
3,463.29
|
3,841.61
|
3,828.55
|
|||||
|
Total Debt*
|
2,575.21
|
2,001.41
|
2,076.83
|
2,117.55
|
2,458.23
|
2,335.79
|
|||||
|
Net Current Assets
|
460.07
|
516.98
|
544.58
|
540.41
|
747.28
|
590.17
|
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
|
--
|
101.40
|
130.91
|
247.76
|
5.96
|
93.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
39.32
|
-27.69
|
81.59
|
-39.15
|
-42.84
|
|||||
|
Cash from Financing Activities
|
--
|
-135.82
|
-92.96
|
-333.69
|
45.34
|
-69.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-18.81
|
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 ($)
|
-0.88
|
-0.54
|
-3.17
|
-0.84
|
-0.16
|
1.01
|
|||||
|
Cash EPS ($)
|
--
|
0.54
|
-2.06
|
0.30
|
1.20
|
2.46
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.68
|
6.63
|
10.63
|
12.06
|
13.76
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.27
|
1.65
|
3.15
|
0.08
|
1.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.89
|
1.31
|
2.82
|
-0.23
|
0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.71
|
-9.05
|
-2.11
|
-0.35
|
2.09
|
|||||
|
ROE (%)
|
-16.70
|
-8.85
|
-36.94
|
-7.77
|
-1.27
|
7.69
|
|||||
|
ROA (%)
|
-1.94
|
-1.48
|
-7.78
|
-1.81
|
-0.30
|
1.77
|
|||||
|
EBIT Margin (%)
|
3.90
|
5.72
|
-8.96
|
4.08
|
4.90
|
9.75
|
|||||
|
Net Margin (%)
|
-4.00
|
-2.37
|
-13.00
|
-3.21
|
-0.53
|
3.27
|
|||||
|
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 (%)
|
-4.91
|
-0.05
|
-0.06
|
-0.05
|
0.05
|
0.04
|
|||||
|
EBIT Growth (%)
|
148.21
|
160.47
|
-305.54
|
-20.57
|
-47.14
|
-28.12
|
|||||
|
Net Profit Growth (%)
|
68.36
|
82.78
|
-279.54
|
-482.22
|
-116.88
|
-48.96
|
|||||
|
EPS Growth (%)
|
68.72
|
0.83
|
-2.77
|
-4.33
|
-1.16
|
-0.50
|
|||||
|
Book Value Growth (%)
|
-22.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.93
|
-2.17
|
-12.47
|
-70.62
|
30.51
|
|||||
|
Price / Book Value
|
0.68
|
0.76
|
1.04
|
0.99
|
0.92
|
2.23
|
|||||
|
Dividend Yield (%)
|
20.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.98
|
11.98
|
-30.23
|
16.82
|
15.81
|
14.65
|
|||||
|
Close Price ($)
|
3.98
|
4.30
|
6.89
|
10.50
|
11.15
|
30.73
|
|||||
|
High Price ($)
|
6.38
|
8.06
|
11.97
|
16.68
|
34.27
|
47.84
|
|||||
|
Low Price ($)
|
3.67
|
3.67
|
6.12
|
7.20
|
10.91
|
26.33
|
|||||
|
Market Cap ($ Cr)
|
261.71
|
--
|
--
|
--
|
--
|
--
|
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
|
5.08
|
4.42
|
3.96
|
2.53
|
2.83
|
2.54
|
|||||
|
Short term debt to equity ratio
|
1.34
|
0.05
|
0.05
|
0.05
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
1.62
|
3.53
|
3.30
|
3.06
|
3.75
|
3.42
|
|||||
|
Quick Ratio
|
1.09
|
1.64
|
1.14
|
0.89
|
1.08
|
0.92
|
|||||
|
Interest Coverage
|
0.46
|
0.69
|
-1.10
|
0.56
|
0.85
|
1.88
|
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 (%)
|
8.86
|
8.64
|
9.38
|
7.32
|
7.31
|
7.27
|
|||||
|
Asset Turnover
|
0.49
|
0.63
|
0.60
|
0.56
|
0.56
|
0.54
|
|||||
|
Receivable days
|
--
|
33.89
|
31.41
|
27.37
|
25.97
|
26.49
|
|||||
|
Inventory Days
|
--
|
117.66
|
130.60
|
147.24
|
139.18
|
124.35
|
|||||
|
Payable days
|
--
|
27.88
|
28.65
|
28.59
|
26.84
|
28.92
|
|||||
|
Cash Conversion Cycle
|
--
|
123.66
|
133.36
|
146.01
|
138.31
|
121.92
|