Market cap
$1,083 Mln
Revenue (TTM)
$1,839 Mln
P/E Ratio
9.3
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,838.73
|
2,091.68
|
2,458.80
|
3,295.74
|
3,662.85
|
2,827.17
|
|||||
|
Cost of Revenue
|
1,654.19
|
2,053.19
|
2,328.35
|
3,130.99
|
3,550.17
|
2,648.17
|
|||||
|
Gross Profit
|
184.54
|
38.49
|
130.45
|
164.75
|
112.68
|
179.00
|
|||||
|
Operating Expenses
|
52.17
|
122.71
|
177.91
|
226.33
|
211.63
|
153.49
|
|||||
|
Operating Profit (EBIT)
|
132.36
|
-84.22
|
-47.46
|
-61.58
|
-98.95
|
25.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.67
|
|||||
|
Profit before Tax
|
67.81
|
-172.75
|
-74.98
|
-81.92
|
-98.63
|
-42.30
|
|||||
|
Provision for Tax
|
-56.73
|
-51.75
|
6.21
|
-5.62
|
4.75
|
1.85
|
|||||
|
Profit after Tax (Net Income)
|
123.95
|
-121.28
|
-82.50
|
-93.38
|
-127.22
|
-65.99
|
|||||
|
Minority Interest
|
-0.59
|
-0.28
|
-1.31
|
-18.63
|
-23.84
|
-21.85
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-127.22
|
-65.99
|
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
|
869.93
|
766.25
|
865.22
|
843.73
|
910.03
|
950.50
|
|||||
|
Minority Interest
|
-0.59
|
--
|
--
|
--
|
--
|
151.52
|
|||||
|
Non-Current Liabilities
|
473.48
|
537.72
|
521.95
|
564.30
|
575.14
|
585.93
|
|||||
|
Current Liabilities
|
313.75
|
268.71
|
385.69
|
384.96
|
486.92
|
471.80
|
|||||
|
Total Liabilities
|
1,970.81
|
1,578.40
|
1,782.17
|
1,939.32
|
2,123.13
|
2,159.76
|
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
|
1,031.62
|
1,096.18
|
1,213.14
|
1,206.59
|
1,194.38
|
1,042.01
|
|||||
|
Current Assets
|
625.45
|
482.21
|
569.03
|
732.73
|
928.75
|
1,117.75
|
|||||
|
Total Assets
|
1,970.81
|
1,578.40
|
1,782.17
|
1,939.32
|
2,123.13
|
2,159.76
|
|||||
|
Total Debt*
|
548.63
|
508.35
|
649.31
|
676.51
|
711.00
|
789.32
|
|||||
|
Net Current Assets
|
311.71
|
213.51
|
183.35
|
347.77
|
441.83
|
645.95
|
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
|
--
|
101.64
|
-29.97
|
56.35
|
69.71
|
4.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
162.13
|
-62.05
|
-106.90
|
-105.25
|
-236.29
|
|||||
|
Cash from Financing Activities
|
--
|
-243.04
|
-77.35
|
-70.96
|
-25.14
|
518.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
286.15
|
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 ($)
|
1.50
|
-1.65
|
-1.29
|
-1.59
|
-2.18
|
-1.25
|
|||||
|
Cash EPS ($)
|
--
|
-0.31
|
0.13
|
0.12
|
-0.59
|
0.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.41
|
13.53
|
14.32
|
15.56
|
18.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.38
|
-0.47
|
0.96
|
1.19
|
0.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.88
|
-1.96
|
-0.88
|
-2.44
|
-3.46
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.70
|
-5.44
|
-5.95
|
-7.57
|
-4.43
|
|||||
|
ROE (%)
|
15.08
|
-14.87
|
-9.65
|
-10.65
|
-13.68
|
-8.26
|
|||||
|
ROA (%)
|
6.39
|
-7.22
|
-4.43
|
-4.60
|
-5.94
|
-3.53
|
|||||
|
EBIT Margin (%)
|
7.67
|
-3.21
|
-1.55
|
-1.35
|
-1.80
|
0.85
|
|||||
|
Net Margin (%)
|
6.74
|
-5.80
|
-3.36
|
-2.83
|
-3.47
|
-2.33
|
|||||
|
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 (%)
|
-23.29
|
-0.15
|
-0.25
|
-0.10
|
0.30
|
0.47
|
|||||
|
EBIT Growth (%)
|
284.00
|
-75.77
|
14.43
|
32.41
|
-373.62
|
119.93
|
|||||
|
Net Profit Growth (%)
|
180.71
|
-47.01
|
11.66
|
26.60
|
-92.78
|
39.33
|
|||||
|
EPS Growth (%)
|
161.78
|
-0.28
|
0.19
|
0.27
|
-0.74
|
0.60
|
|||||
|
Book Value Growth (%)
|
-8.57
|
--
|
--
|
--
|
--
|
--
|
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
|
9.25
|
-5.95
|
-7.35
|
-15.91
|
-14.02
|
-27.81
|
|||||
|
Price / Book Value
|
1.21
|
0.94
|
0.70
|
1.76
|
1.96
|
1.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.89
|
33.48
|
20.67
|
33.82
|
76.96
|
17.86
|
|||||
|
Close Price ($)
|
15.38
|
9.80
|
9.48
|
25.22
|
30.50
|
34.76
|
|||||
|
High Price ($)
|
18.94
|
12.31
|
25.66
|
37.49
|
41.25
|
44.27
|
|||||
|
Low Price ($)
|
5.91
|
3.14
|
8.81
|
22.85
|
26.09
|
12.75
|
|||||
|
Market Cap ($ Cr)
|
1,082.97
|
--
|
--
|
--
|
--
|
--
|
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
|
0.45
|
0.66
|
0.75
|
0.80
|
0.78
|
0.83
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.08
|
0.19
|
0.15
|
0.18
|
0.24
|
|||||
|
Current Ratio
|
1.99
|
1.79
|
1.48
|
1.90
|
1.91
|
2.37
|
|||||
|
Quick Ratio
|
1.58
|
1.24
|
0.89
|
1.34
|
1.33
|
1.80
|
|||||
|
Interest Coverage
|
1.92
|
-0.88
|
-1.15
|
-1.18
|
-2.02
|
0.36
|
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 (%)
|
11.57
|
3.56
|
3.86
|
2.89
|
3.00
|
4.28
|
|||||
|
Asset Turnover
|
0.95
|
1.24
|
1.32
|
1.62
|
1.71
|
1.51
|
|||||
|
Receivable days
|
--
|
14.78
|
14.12
|
11.37
|
11.51
|
11.44
|
|||||
|
Inventory Days
|
--
|
33.40
|
34.77
|
28.86
|
28.13
|
37.06
|
|||||
|
Payable days
|
--
|
25.77
|
26.78
|
24.55
|
19.57
|
19.73
|
|||||
|
Cash Conversion Cycle
|
--
|
22.41
|
22.11
|
15.67
|
20.07
|
28.76
|