Market cap
$687 Mln
Revenue (TTM)
$-1,012 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
1.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-1,011.80
|
0.49
|
2,042.85
|
1,649.03
|
1,397.75
|
1,200.51
|
|||||
|
Cost of Revenue
|
-422.52
|
33.84
|
841.21
|
601.79
|
452.61
|
327.01
|
|||||
|
Gross Profit
|
-582.78
|
0.49
|
1,201.65
|
1,047.24
|
945.15
|
873.50
|
|||||
|
Operating Expenses
|
-451.07
|
47.21
|
1,052.33
|
964.18
|
891.14
|
808.16
|
|||||
|
Operating Profit (EBIT)
|
-139.58
|
-46.72
|
149.32
|
83.05
|
54.01
|
65.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-136.09
|
-44.60
|
149.32
|
83.05
|
54.01
|
65.34
|
|||||
|
Provision for Tax
|
-39.52
|
-5.69
|
61.65
|
43.06
|
50.45
|
21.29
|
|||||
|
Profit after Tax (Net Income)
|
413.81
|
34.93
|
53.37
|
13.95
|
-8.27
|
38.13
|
|||||
|
Minority Interest
|
19.48
|
--
|
-34.30
|
-26.05
|
11.84
|
5.92
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-8.27
|
38.13
|
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
|
907.12
|
508.55
|
457.70
|
416.87
|
397.37
|
400.18
|
|||||
|
Minority Interest
|
19.48
|
--
|
--
|
--
|
272.42
|
17.23
|
|||||
|
Non-Current Liabilities
|
7.63
|
5,980.02
|
1,299.62
|
264.14
|
252.01
|
875.86
|
|||||
|
Current Liabilities
|
219.37
|
107.65
|
3,738.40
|
4,298.61
|
3,253.98
|
605.09
|
|||||
|
Total Liabilities
|
1,353.48
|
6,840.07
|
5,694.79
|
5,139.31
|
4,039.56
|
3,599.15
|
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
|
20.85
|
6,792.21
|
2,618.54
|
1,252.41
|
1,123.96
|
1,086.37
|
|||||
|
Current Assets
|
1,113.27
|
47.86
|
3,076.25
|
3,886.90
|
2,915.60
|
2,108.20
|
|||||
|
Total Assets
|
2,247.38
|
6,840.07
|
5,694.79
|
5,139.31
|
4,039.56
|
3,599.15
|
|||||
|
Total Debt*
|
7.63
|
80.74
|
374.53
|
442.81
|
297.40
|
551.88
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
168.22
|
240.76
|
71.45
|
463.07
|
204.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-202.03
|
-322.99
|
-244.67
|
9.51
|
-273.76
|
|||||
|
Cash from Financing Activities
|
--
|
11.48
|
6.29
|
113.41
|
-115.19
|
73.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
357.40
|
4.29
|
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 ($)
|
10.97
|
0.76
|
1.39
|
0.37
|
-0.22
|
1.12
|
|||||
|
Cash EPS ($)
|
--
|
0.79
|
1.96
|
0.99
|
0.40
|
1.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.07
|
11.93
|
11.04
|
10.69
|
11.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.66
|
6.28
|
1.89
|
12.46
|
6.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.66
|
6.17
|
1.52
|
12.17
|
5.93
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.91
|
6.31
|
1.79
|
-1.00
|
4.15
|
|||||
|
ROE (%)
|
61.21
|
7.23
|
12.20
|
3.43
|
-2.07
|
9.86
|
|||||
|
ROA (%)
|
6.63
|
0.56
|
0.99
|
0.30
|
-0.22
|
1.16
|
|||||
|
EBIT Margin (%)
|
15.97
|
-10,009.43
|
8.89
|
6.72
|
6.03
|
8.58
|
|||||
|
Net Margin (%)
|
-40.90
|
7,157.17
|
2.61
|
0.85
|
-0.59
|
3.18
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-150.07
|
-1.00
|
0.24
|
0.18
|
0.16
|
0.48
|
|||||
|
EBIT Growth (%)
|
-183.19
|
-126.90
|
63.95
|
31.45
|
-18.22
|
1,743.00
|
|||||
|
Net Profit Growth (%)
|
2,275.87
|
-34.55
|
282.53
|
268.61
|
-121.70
|
230.78
|
|||||
|
EPS Growth (%)
|
650.24
|
-0.45
|
2.76
|
2.66
|
-1.20
|
2.28
|
|||||
|
Book Value Growth (%)
|
86.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
24.04
|
14.99
|
51.30
|
-62.16
|
12.33
|
|||||
|
Price / Book Value
|
0.75
|
1.65
|
1.75
|
1.72
|
1.29
|
1.17
|
|||||
|
Dividend Yield (%)
|
1.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.41
|
-18.41
|
5.63
|
-0.84
|
-3.16
|
2.11
|
|||||
|
Close Price ($)
|
17.92
|
18.27
|
20.86
|
18.96
|
13.84
|
13.83
|
|||||
|
High Price ($)
|
27.41
|
27.41
|
24.09
|
19.51
|
15.17
|
17.30
|
|||||
|
Low Price ($)
|
15.49
|
17.07
|
14.96
|
12.12
|
9.84
|
4.82
|
|||||
|
Market Cap ($ Cr)
|
687.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.82
|
1.06
|
0.75
|
1.38
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.12
|
0.47
|
0.15
|
0.40
|
|||||
|
Current Ratio
|
5.07
|
0.44
|
0.82
|
0.90
|
0.90
|
3.48
|
|||||
|
Quick Ratio
|
5.07
|
--
|
--
|
1.58
|
1.60
|
4.66
|
|||||
|
Interest Coverage
|
7.41
|
--
|
5.63
|
4.00
|
2.79
|
2.73
|
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 (%)
|
--
|
--
|
92.57
|
101.77
|
72.17
|
112.87
|
|||||
|
Asset Turnover
|
-0.16
|
0.00
|
0.38
|
0.36
|
0.37
|
0.36
|
|||||
|
Receivable days
|
--
|
1,415,351.98
|
319.08
|
297.58
|
308.85
|
373.23
|
|||||
|
Inventory Days
|
--
|
--
|
-1,263.99
|
-1,581.50
|
-1,214.84
|
-728.95
|
|||||
|
Payable days
|
--
|
5,709.73
|
261.45
|
333.74
|
351.48
|
374.85
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,206.36
|
-1,617.67
|
-1,257.48
|
-730.57
|