Market cap
$1,234 Mln
Revenue (TTM)
$3,336 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,336.00
|
3,354.00
|
3,431.60
|
3,297.10
|
2,814.30
|
4,349.70
|
|||||
|
Cost of Revenue
|
2,746.80
|
2,805.60
|
2,855.50
|
2,774.70
|
2,342.70
|
3,547.50
|
|||||
|
Gross Profit
|
589.20
|
548.40
|
576.10
|
522.40
|
471.60
|
802.20
|
|||||
|
Operating Expenses
|
741.00
|
445.30
|
429.20
|
535.00
|
515.80
|
653.10
|
|||||
|
Operating Profit (EBIT)
|
-151.80
|
103.10
|
146.90
|
-12.60
|
-44.20
|
149.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
83.60
|
28.40
|
-27.20
|
|||||
|
Profit before Tax
|
-243.10
|
33.10
|
83.40
|
1.10
|
-86.20
|
17.10
|
|||||
|
Provision for Tax
|
-1.30
|
6.20
|
24.40
|
10.30
|
-17.60
|
-32.10
|
|||||
|
Profit after Tax (Net Income)
|
-241.80
|
26.90
|
53.10
|
-146.30
|
-12.50
|
13.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-241.80
|
26.90
|
53.10
|
-146.30
|
-12.50
|
13.80
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,262.50
|
1,548.90
|
1,664.80
|
1,687.00
|
1,845.40
|
1,865.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,764.70
|
1,686.20
|
1,737.50
|
1,739.10
|
2,204.70
|
2,630.00
|
|||||
|
Current Liabilities
|
748.80
|
744.90
|
704.30
|
827.80
|
1,157.70
|
990.70
|
|||||
|
Total Liabilities
|
4,524.80
|
3,980.00
|
4,106.60
|
4,253.90
|
5,207.80
|
5,485.70
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,807.40
|
2,970.30
|
3,051.80
|
3,414.50
|
3,025.30
|
4,056.90
|
|||||
|
Current Assets
|
968.60
|
1,009.70
|
1,054.80
|
839.40
|
2,182.50
|
1,428.80
|
|||||
|
Total Assets
|
4,524.80
|
3,980.00
|
4,106.60
|
4,253.90
|
5,207.80
|
5,485.70
|
|||||
|
Total Debt*
|
1,632.90
|
1,568.30
|
1,601.60
|
1,592.30
|
2,057.50
|
2,393.00
|
|||||
|
Net Current Assets
|
219.80
|
264.80
|
350.50
|
-13.30
|
179.60
|
438.10
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
265.80
|
157.30
|
-150.70
|
324.90
|
416.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-138.30
|
226.70
|
412.00
|
-16.80
|
-332.40
|
|||||
|
Cash from Financing Activities
|
--
|
-159.30
|
-107.50
|
-522.70
|
-362.30
|
74.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-261.40
|
-54.20
|
162.30
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-4.81
|
0.53
|
0.96
|
-2.58
|
-0.22
|
0.24
|
|||||
|
Cash EPS ($)
|
--
|
3.40
|
3.53
|
-0.04
|
1.08
|
3.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.25
|
30.10
|
29.75
|
33.07
|
33.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
5.19
|
2.84
|
-2.66
|
5.82
|
7.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.46
|
0.30
|
-4.17
|
4.54
|
5.50
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.84
|
1.62
|
-4.07
|
-0.31
|
0.33
|
|||||
|
ROE (%)
|
-17.39
|
1.67
|
3.17
|
-8.28
|
-0.67
|
0.75
|
|||||
|
ROA (%)
|
-5.25
|
0.67
|
1.27
|
-3.09
|
-0.23
|
0.26
|
|||||
|
EBIT Margin (%)
|
-4.84
|
2.88
|
4.61
|
2.15
|
-0.50
|
2.80
|
|||||
|
Net Margin (%)
|
-7.25
|
0.80
|
1.55
|
-4.33
|
-0.44
|
0.32
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.69
|
-0.02
|
0.04
|
0.17
|
-0.35
|
0.01
|
|||||
|
EBIT Growth (%)
|
-569.48
|
-39.00
|
122.82
|
603.55
|
-111.57
|
328.28
|
|||||
|
Net Profit Growth (%)
|
-895.06
|
-49.34
|
136.30
|
-1,070.40
|
-190.58
|
103.82
|
|||||
|
EPS Growth (%)
|
-930.01
|
-0.45
|
1.37
|
-10.52
|
-1.92
|
1.04
|
|||||
|
Book Value Growth (%)
|
-16.43
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
66.86
|
43.17
|
-19.14
|
-180.93
|
173.96
|
|||||
|
Price / Book Value
|
0.98
|
1.16
|
1.38
|
1.66
|
1.23
|
1.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2,188.67
|
12.63
|
11.91
|
20.52
|
31.05
|
13.62
|
|||||
|
Close Price ($)
|
20.21
|
35.13
|
41.45
|
49.38
|
40.53
|
42.49
|
|||||
|
High Price ($)
|
42.48
|
43.84
|
55.30
|
51.04
|
55.50
|
53.98
|
|||||
|
Low Price ($)
|
15.85
|
28.04
|
36.11
|
29.47
|
33.90
|
33.50
|
|||||
|
Market Cap ($ Cr)
|
1,233.72
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.18
|
1.01
|
0.96
|
0.94
|
1.11
|
1.28
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.03
|
0.02
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.29
|
1.36
|
1.50
|
1.01
|
1.89
|
1.44
|
|||||
|
Quick Ratio
|
0.40
|
0.63
|
0.74
|
0.34
|
1.49
|
0.84
|
|||||
|
Interest Coverage
|
-1.98
|
1.52
|
2.11
|
1.02
|
-0.20
|
1.16
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.94
|
4.38
|
5.12
|
4.82
|
5.38
|
7.10
|
|||||
|
Asset Turnover
|
0.72
|
0.83
|
0.82
|
0.70
|
0.53
|
0.82
|
|||||
|
Receivable days
|
--
|
17.55
|
17.80
|
17.18
|
29.86
|
24.33
|
|||||
|
Inventory Days
|
--
|
69.86
|
69.58
|
66.84
|
82.65
|
58.82
|
|||||
|
Payable days
|
--
|
74.04
|
73.78
|
81.92
|
97.72
|
58.49
|
|||||
|
Cash Conversion Cycle
|
--
|
13.38
|
13.60
|
2.10
|
14.78
|
24.66
|