Market cap
$2,103 Mln
Revenue (TTM)
$1,009 Mln
P/E Ratio
3.4
P/B Ratio
0.8
Div. Yield
19.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,009.24
|
1,305.27
|
239.90
|
449.67
|
-877.95
|
19.17
|
|||||
|
Cost of Revenue
|
45.09
|
38.86
|
33.13
|
31.59
|
25.97
|
-1.49
|
|||||
|
Gross Profit
|
964.16
|
1,266.41
|
206.77
|
418.09
|
-903.93
|
19.17
|
|||||
|
Operating Expenses
|
-107.05
|
301.63
|
-302.98
|
-39.78
|
-798.98
|
5.06
|
|||||
|
Operating Profit (EBIT)
|
1,071.21
|
964.77
|
509.75
|
457.87
|
-104.95
|
15.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
52.18
|
|||||
|
Profit before Tax
|
430.93
|
322.69
|
-14.39
|
-67.92
|
-229.93
|
15.36
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-67.92
|
120.79
|
11.47
|
|||||
|
Profit after Tax (Net Income)
|
430.93
|
322.69
|
-14.39
|
-67.92
|
-229.93
|
3.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
364.93
|
310.65
|
-26.38
|
-79.91
|
-241.91
|
3.89
|
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
|
2,579.09
|
2,261.05
|
1,361.42
|
1,271.18
|
1,112.37
|
5,273.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
802.31
|
103.51
|
1,425.20
|
8,318.27
|
185.63
|
|||||
|
Current Liabilities
|
20,160.83
|
17,941.80
|
12,083.03
|
11,099.73
|
6.40
|
4.00
|
|||||
|
Total Liabilities
|
42,906.64
|
21,005.16
|
13,547.95
|
12,344.40
|
9,437.05
|
5,277.00
|
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
|
--
|
20,629.04
|
0.45
|
560.41
|
8,198.59
|
4,606.00
|
|||||
|
Current Assets
|
83.68
|
149.42
|
120.84
|
12,344.01
|
116.09
|
348.00
|
|||||
|
Total Assets
|
22,829.50
|
21,005.16
|
13,547.95
|
12,344.40
|
9,437.05
|
5,277.00
|
|||||
|
Total Debt*
|
19,441.46
|
17,941.80
|
10,715.12
|
9,647.98
|
6,476.07
|
3,958.94
|
|||||
|
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
|
--
|
124.20
|
261.46
|
132.82
|
124.09
|
11.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7,284.92
|
-1,685.68
|
-3,038.64
|
-3,894.98
|
503.58
|
|||||
|
Cash from Financing Activities
|
--
|
7,304.51
|
1,311.54
|
3,046.59
|
3,532.76
|
-330.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-238.13
|
184.55
|
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 ($)
|
3.83
|
2.87
|
-0.28
|
-1.38
|
-7.06
|
0.21
|
|||||
|
Cash EPS ($)
|
--
|
2.87
|
-0.28
|
-1.38
|
-7.06
|
0.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.14
|
26.10
|
25.85
|
34.14
|
287.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.11
|
5.01
|
2.70
|
3.81
|
0.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.11
|
5.01
|
2.70
|
3.81
|
0.64
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.00
|
-0.13
|
-0.73
|
-2.73
|
0.04
|
|||||
|
ROE (%)
|
17.81
|
17.82
|
-1.09
|
-5.70
|
-7.20
|
0.07
|
|||||
|
ROA (%)
|
2.19
|
1.87
|
-0.11
|
-0.62
|
-3.13
|
0.07
|
|||||
|
EBIT Margin (%)
|
35.21
|
73.91
|
212.48
|
103.65
|
12.43
|
80.14
|
|||||
|
Net Margin (%)
|
42.70
|
24.72
|
-6.00
|
-15.10
|
26.19
|
5.45
|
|||||
|
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 (%)
|
34.24
|
4.44
|
-0.47
|
1.51
|
-46.80
|
1.86
|
|||||
|
EBIT Growth (%)
|
35.86
|
89.26
|
9.37
|
527.05
|
-810.38
|
107.14
|
|||||
|
Net Profit Growth (%)
|
1,594.41
|
2,341.82
|
78.81
|
70.46
|
-6,010.80
|
101.73
|
|||||
|
EPS Growth (%)
|
2,511.15
|
11.42
|
0.80
|
0.80
|
-34.27
|
1.01
|
|||||
|
Book Value Growth (%)
|
0.14
|
--
|
--
|
--
|
--
|
--
|
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
|
3.35
|
6.15
|
-68.34
|
-13.99
|
-0.80
|
46.26
|
|||||
|
Price / Book Value
|
0.81
|
0.88
|
0.72
|
0.75
|
0.16
|
0.03
|
|||||
|
Dividend Yield (%)
|
19.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.76
|
20.55
|
22.82
|
-2.40
|
26.16
|
9.18
|
|||||
|
Close Price ($)
|
17.45
|
17.69
|
18.86
|
19.32
|
28.15
|
49.05
|
|||||
|
High Price ($)
|
19.31
|
19.34
|
21.93
|
33.40
|
50.85
|
62.80
|
|||||
|
Low Price ($)
|
13.98
|
13.18
|
17.35
|
13.32
|
21.90
|
45.10
|
|||||
|
Market Cap ($ Cr)
|
2,103.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
7.94
|
7.87
|
7.59
|
5.82
|
0.75
|
|||||
|
Short term debt to equity ratio
|
7.54
|
7.94
|
7.87
|
7.59
|
5.81
|
0.75
|
|||||
|
Current Ratio
|
0.00
|
0.01
|
0.01
|
1.11
|
18.13
|
87.00
|
|||||
|
Quick Ratio
|
0.00
|
--
|
--
|
--
|
1,422.74
|
891.44
|
|||||
|
Interest Coverage
|
1.60
|
1.50
|
0.97
|
0.89
|
-0.90
|
2.16
|
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 (%)
|
9.05
|
6.60
|
22.04
|
10.48
|
-3.28
|
52.16
|
|||||
|
Asset Turnover
|
0.05
|
0.08
|
0.02
|
0.04
|
-0.12
|
0.00
|
|||||
|
Receivable days
|
--
|
19.45
|
76.11
|
30.83
|
-8.07
|
217.52
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-104,009.79
|
-85,869.41
|
794,217.13
|
|||||
|
Payable days
|
--
|
201.32
|
434.88
|
388.49
|
231.45
|
-1,004.56
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-104,367.45
|
-86,108.93
|
795,439.21
|