Market cap
$848 Mln
Revenue (TTM)
$2,797 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
2.5 %
Income Statement ($ Mln) |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,796.85
|
2,738.69
|
2,882.22
|
3,485.82
|
229.97
|
2,758.55
|
|||||
|
Cost of Revenue
|
2,634.37
|
2,561.59
|
2,574.51
|
2,997.75
|
19.15
|
2,305.36
|
|||||
|
Gross Profit
|
162.48
|
177.10
|
307.71
|
488.07
|
210.82
|
453.19
|
|||||
|
Operating Expenses
|
232.07
|
471.08
|
265.93
|
263.26
|
265.14
|
242.46
|
|||||
|
Operating Profit (EBIT)
|
-69.59
|
-293.98
|
-3.93
|
225.91
|
-54.32
|
213.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
-0.69
|
2.40
|
-0.46
|
|||||
|
Profit before Tax
|
-104.76
|
-321.43
|
-28.08
|
216.68
|
-70.18
|
207.99
|
|||||
|
Provision for Tax
|
-2.57
|
-55.29
|
-2.75
|
44.60
|
--
|
37.94
|
|||||
|
Profit after Tax (Net Income)
|
-103.19
|
-266.41
|
-25.79
|
168.80
|
-70.18
|
165.11
|
|||||
|
Minority Interest
|
-0.99
|
-0.19
|
-0.35
|
3.20
|
--
|
-4.86
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
168.80
|
-70.18
|
165.11
|
Liabilities ($ Mln) |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
525.61
|
623.11
|
908.18
|
953.98
|
-252.30
|
835.76
|
|||||
|
Minority Interest
|
-0.99
|
--
|
--
|
4.50
|
--
|
4.02
|
|||||
|
Non-Current Liabilities
|
634.28
|
591.46
|
480.36
|
486.55
|
339.06
|
301.73
|
|||||
|
Current Liabilities
|
309.81
|
316.57
|
323.93
|
381.57
|
94.79
|
352.85
|
|||||
|
Total Liabilities
|
309.81
|
1,533.77
|
1,715.95
|
1,826.60
|
181.54
|
1,494.36
|
Assets ($ Mln) |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
898.21
|
924.64
|
1,165.61
|
1,155.21
|
8.46
|
951.25
|
|||||
|
Current Assets
|
573.99
|
609.13
|
550.34
|
671.39
|
173.08
|
543.11
|
|||||
|
Total Assets
|
1,782.01
|
1,533.77
|
1,715.95
|
1,826.60
|
181.54
|
1,494.36
|
|||||
|
Total Debt*
|
--
|
538.28
|
365.31
|
371.87
|
339.67
|
209.54
|
|||||
|
Net Current Assets
|
264.18
|
292.56
|
226.41
|
289.81
|
78.29
|
190.26
|
Cashflow ($ Mln) |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-53.41
|
139.36
|
237.68
|
-22.43
|
190.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-78.64
|
-143.97
|
-316.15
|
23.21
|
-117.65
|
|||||
|
Cash from Financing Activities
|
--
|
131.47
|
-33.13
|
94.57
|
19.32
|
-62.82
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
16.10
|
20.10
|
9.59
|
Financials Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
-1.48
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
-1.46
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.47
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.47
|
--
|
Profitability Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-21.88
|
-1.98
|
23.89
|
415.23
|
35.73
|
|||||
|
ROE (%)
|
-18.84
|
-34.80
|
-2.77
|
48.11
|
37.33
|
46.37
|
|||||
|
ROA (%)
|
-5.66
|
-16.40
|
-1.46
|
16.81
|
-37.62
|
19.59
|
|||||
|
EBIT Margin (%)
|
-2.47
|
-10.75
|
-1.79
|
4.36
|
-22.58
|
5.64
|
|||||
|
Net Margin (%)
|
-3.69
|
-9.73
|
-0.89
|
4.84
|
-30.20
|
5.99
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
4.13
|
-0.05
|
-0.17
|
0.26
|
-0.04
|
0.61
|
|||||
|
EBIT Growth (%)
|
77.80
|
-472.47
|
-133.89
|
-2.49
|
37.18
|
523.96
|
|||||
|
Net Profit Growth (%)
|
62.28
|
-932.96
|
-115.28
|
2.23
|
35.74
|
4,083.40
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
0.37
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
-4.67
|
--
|
|||||
|
Price / Book Value
|
1.61
|
--
|
--
|
--
|
-1.30
|
--
|
|||||
|
Dividend Yield (%)
|
2.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
51.98
|
-2.69
|
9.38
|
1.45
|
-10.95
|
0.85
|
|||||
|
Close Price ($)
|
29.61
|
15.14
|
33.20
|
33.04
|
51.92
|
47.31
|
|||||
|
High Price ($)
|
29.68
|
33.92
|
36.64
|
59.70
|
59.34
|
59.34
|
|||||
|
Low Price ($)
|
10.57
|
12.69
|
25.96
|
29.79
|
27.72
|
18.78
|
|||||
|
Market Cap ($ Cr)
|
847.73
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.85
|
0.86
|
0.40
|
0.39
|
-1.35
|
0.25
|
|||||
|
Short term debt to equity ratio
|
--
|
0.04
|
0.03
|
0.03
|
0.00
|
0.03
|
|||||
|
Current Ratio
|
1.85
|
1.92
|
1.70
|
1.76
|
1.83
|
1.54
|
|||||
|
Quick Ratio
|
0.97
|
1.00
|
0.84
|
0.93
|
1.71
|
0.81
|
|||||
|
Interest Coverage
|
-1.94
|
-10.95
|
-2.77
|
17.78
|
-2.84
|
29.46
|
Operating Efficiency Ratios |
TTM | Aug-24 | Aug-23 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 | Dec-19 | Aug-19 | Dec-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.55
|
9.46
|
7.30
|
6.82
|
10.16
|
7.76
|
|||||
|
Asset Turnover
|
1.53
|
1.69
|
1.63
|
3.47
|
1.23
|
3.27
|
|||||
|
Receivable days
|
--
|
31.31
|
28.39
|
13.67
|
34.68
|
15.52
|
|||||
|
Inventory Days
|
--
|
40.82
|
42.12
|
19.89
|
195.95
|
21.04
|
|||||
|
Payable days
|
--
|
29.37
|
30.30
|
14.34
|
262.73
|
15.04
|
|||||
|
Cash Conversion Cycle
|
--
|
42.76
|
40.22
|
19.23
|
-32.11
|
21.52
|