Market cap
$10,668 Mln
Revenue (TTM)
$281 Mln
P/E Ratio
--
P/B Ratio
36.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
280.64
|
272.99
|
250.35
|
223.81
|
148.50
|
124.30
|
|||||
|
Cost of Revenue
|
142.65
|
96.09
|
82.77
|
69.47
|
65.02
|
51.96
|
|||||
|
Gross Profit
|
138.00
|
176.90
|
167.58
|
154.34
|
83.48
|
72.33
|
|||||
|
Operating Expenses
|
124.56
|
162.24
|
168.52
|
154.50
|
304.51
|
137.84
|
|||||
|
Operating Profit (EBIT)
|
13.43
|
14.66
|
-0.95
|
-0.17
|
-221.03
|
-65.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-5.65
|
-3.89
|
|||||
|
Profit before Tax
|
-45.85
|
-2.77
|
-61.03
|
-23.60
|
-256.84
|
-112.92
|
|||||
|
Provision for Tax
|
8.63
|
5.88
|
2.14
|
1.12
|
0.07
|
-0.30
|
|||||
|
Profit after Tax (Net Income)
|
-59.80
|
-8.65
|
-63.16
|
-24.72
|
-256.92
|
-112.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-258.25
|
-112.63
|
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
|
292.61
|
355.73
|
358.88
|
378.98
|
314.77
|
365.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,852.29
|
1,765.05
|
1,209.87
|
369.42
|
321.55
|
387.11
|
|||||
|
Current Liabilities
|
299.91
|
205.49
|
141.49
|
175.91
|
197.08
|
61.57
|
|||||
|
Total Liabilities
|
2,744.72
|
2,326.27
|
1,710.24
|
924.31
|
833.40
|
814.11
|
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
|
1,981.35
|
1,829.54
|
1,262.64
|
781.66
|
752.15
|
745.23
|
|||||
|
Current Assets
|
463.46
|
496.73
|
447.57
|
142.65
|
81.24
|
68.87
|
|||||
|
Total Assets
|
2,744.72
|
2,326.27
|
1,710.24
|
924.31
|
833.40
|
814.11
|
|||||
|
Total Debt*
|
411.80
|
546.34
|
541.93
|
392.55
|
222.07
|
269.67
|
|||||
|
Net Current Assets
|
163.56
|
291.24
|
306.09
|
-33.26
|
-115.83
|
7.31
|
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
|
--
|
621.65
|
439.19
|
74.34
|
63.80
|
131.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-550.38
|
-260.57
|
-175.61
|
-39.95
|
-45.19
|
|||||
|
Cash from Financing Activities
|
--
|
-16.18
|
157.18
|
125.79
|
-6.05
|
-140.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.80
|
-53.59
|
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 ($)
|
-0.47
|
-0.07
|
-0.50
|
-0.13
|
-1.42
|
-0.63
|
|||||
|
Cash EPS ($)
|
--
|
0.62
|
0.20
|
0.33
|
-0.90
|
-0.09
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.80
|
2.84
|
2.02
|
1.74
|
2.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.89
|
3.48
|
0.40
|
0.35
|
0.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.04
|
2.54
|
-0.49
|
0.14
|
0.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.96
|
-7.55
|
-3.78
|
-43.84
|
-15.44
|
|||||
|
ROE (%)
|
-18.45
|
-2.42
|
-17.12
|
-7.13
|
-75.54
|
-28.57
|
|||||
|
ROA (%)
|
-2.50
|
-0.43
|
-4.80
|
-2.81
|
-31.19
|
-13.23
|
|||||
|
EBIT Margin (%)
|
-5.35
|
-1.02
|
-0.16
|
0.09
|
-37.91
|
-52.50
|
|||||
|
Net Margin (%)
|
-21.31
|
-3.17
|
-25.23
|
-11.04
|
-179.84
|
-93.53
|
|||||
|
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 (%)
|
7.66
|
0.09
|
0.12
|
0.51
|
0.19
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-152.15
|
-605.60
|
-298.48
|
100.35
|
13.73
|
-11.09
|
|||||
|
Net Profit Growth (%)
|
-55.71
|
86.30
|
-155.54
|
90.38
|
-128.12
|
-2.72
|
|||||
|
EPS Growth (%)
|
-39.94
|
0.86
|
-2.80
|
0.91
|
-1.27
|
0.04
|
|||||
|
Book Value Growth (%)
|
-19.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-897.81
|
-4.14
|
-14.74
|
-0.93
|
-1.85
|
|||||
|
Price / Book Value
|
36.29
|
21.83
|
0.73
|
0.96
|
0.76
|
0.57
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
117.03
|
92.95
|
4.65
|
7.92
|
11.44
|
14.96
|
|||||
|
Close Price ($)
|
81.29
|
61.04
|
31.05
|
29.10
|
19.95
|
17.40
|
|||||
|
High Price ($)
|
84.70
|
74.88
|
41.10
|
29.70
|
44.70
|
44.70
|
|||||
|
Low Price ($)
|
22.35
|
17.24
|
15.00
|
12.75
|
13.54
|
4.99
|
|||||
|
Market Cap ($ Cr)
|
10,668.25
|
--
|
--
|
--
|
--
|
--
|
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
|
1.05
|
1.54
|
1.51
|
1.04
|
0.71
|
0.74
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.11
|
0.11
|
0.10
|
0.20
|
0.01
|
|||||
|
Current Ratio
|
1.55
|
2.42
|
3.16
|
0.81
|
0.41
|
1.12
|
|||||
|
Quick Ratio
|
1.51
|
2.37
|
3.09
|
0.73
|
0.37
|
0.89
|
|||||
|
Interest Coverage
|
0.31
|
-0.07
|
-0.03
|
0.01
|
-1.87
|
-1.50
|
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 (%)
|
7.32
|
7.32
|
10.77
|
21.78
|
17.73
|
17.04
|
|||||
|
Asset Turnover
|
0.12
|
0.14
|
0.19
|
0.25
|
0.18
|
0.15
|
|||||
|
Receivable days
|
--
|
31.39
|
55.22
|
61.26
|
58.43
|
63.66
|
|||||
|
Inventory Days
|
--
|
38.69
|
55.87
|
62.69
|
64.86
|
96.88
|
|||||
|
Payable days
|
--
|
33.09
|
15.45
|
15.43
|
28.34
|
32.21
|
|||||
|
Cash Conversion Cycle
|
--
|
36.99
|
95.64
|
108.51
|
94.95
|
128.33
|