Market cap
$2,748 Mln
Revenue (TTM)
$795 Mln
P/E Ratio
--
P/B Ratio
42.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
795.31
|
726.94
|
617.02
|
545.36
|
467.99
|
369.26
|
|||||
|
Cost of Revenue
|
214.12
|
199.60
|
150.18
|
143.32
|
133.31
|
104.09
|
|||||
|
Gross Profit
|
581.19
|
527.34
|
466.84
|
402.04
|
334.69
|
265.17
|
|||||
|
Operating Expenses
|
571.05
|
526.73
|
527.70
|
510.01
|
479.70
|
349.07
|
|||||
|
Operating Profit (EBIT)
|
10.14
|
0.61
|
-60.85
|
-107.97
|
-145.01
|
-83.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.55
|
-3.58
|
|||||
|
Profit before Tax
|
-5.36
|
6.44
|
-91.21
|
-108.23
|
-150.23
|
-87.86
|
|||||
|
Provision for Tax
|
5.26
|
5.21
|
1.05
|
3.21
|
0.69
|
0.78
|
|||||
|
Profit after Tax (Net Income)
|
-10.62
|
1.23
|
-92.26
|
-111.44
|
-150.92
|
-88.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-150.92
|
-88.64
|
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
|
-105.18
|
-46.99
|
-32.64
|
52.34
|
145.70
|
233.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
279.08
|
286.28
|
298.92
|
203.99
|
178.26
|
54.88
|
|||||
|
Current Liabilities
|
411.82
|
452.11
|
354.76
|
371.17
|
270.25
|
215.72
|
|||||
|
Total Liabilities
|
997.53
|
691.40
|
621.04
|
627.50
|
594.21
|
504.52
|
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
|
175.71
|
171.97
|
185.50
|
213.15
|
171.72
|
166.26
|
|||||
|
Current Assets
|
410.01
|
519.42
|
435.54
|
414.36
|
422.50
|
338.26
|
|||||
|
Total Assets
|
997.53
|
691.40
|
621.04
|
627.50
|
594.21
|
504.52
|
|||||
|
Total Debt*
|
295.33
|
345.39
|
314.99
|
277.35
|
184.03
|
56.89
|
|||||
|
Net Current Assets
|
-1.81
|
67.32
|
80.79
|
43.18
|
152.25
|
122.54
|
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
|
--
|
62.87
|
6.88
|
-110.44
|
-106.55
|
-53.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-12.83
|
-35.39
|
28.59
|
10.26
|
41.94
|
|||||
|
Cash from Financing Activities
|
--
|
-36.28
|
-0.26
|
79.17
|
142.87
|
2.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
46.58
|
-9.20
|
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 ($)
|
-0.15
|
0.02
|
-1.25
|
-1.52
|
-2.08
|
-1.24
|
|||||
|
Cash EPS ($)
|
--
|
0.15
|
-1.11
|
-1.39
|
-1.98
|
-1.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
0.71
|
2.00
|
3.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.85
|
0.09
|
-1.51
|
-1.47
|
-0.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.81
|
0.04
|
-1.64
|
-1.59
|
-0.84
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.42
|
-30.15
|
-33.80
|
-48.64
|
-27.46
|
|||||
|
ROE (%)
|
--
|
-3.10
|
-936.62
|
-112.54
|
-79.51
|
-33.42
|
|||||
|
ROA (%)
|
-1.10
|
0.19
|
-14.78
|
-18.24
|
-27.47
|
-17.43
|
|||||
|
EBIT Margin (%)
|
1.61
|
3.75
|
-10.96
|
-16.57
|
-31.74
|
-23.69
|
|||||
|
Net Margin (%)
|
-1.34
|
0.17
|
-14.95
|
-20.43
|
-32.49
|
-24.24
|
|||||
|
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 (%)
|
20.90
|
0.18
|
0.13
|
0.17
|
0.27
|
0.21
|
|||||
|
EBIT Growth (%)
|
38.78
|
140.36
|
25.17
|
39.17
|
-69.79
|
-172.42
|
|||||
|
Net Profit Growth (%)
|
38.38
|
101.34
|
17.21
|
26.16
|
-70.26
|
-164.78
|
|||||
|
EPS Growth (%)
|
37.13
|
1.01
|
0.18
|
0.27
|
-0.67
|
-1.61
|
|||||
|
Book Value Growth (%)
|
-99.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2,122.76
|
-26.44
|
-24.77
|
-15.69
|
-52.48
|
|||||
|
Price / Book Value
|
42.82
|
-55.70
|
-74.72
|
52.75
|
16.25
|
19.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
136.77
|
75.01
|
-45.04
|
-35.59
|
-16.67
|
-55.69
|
|||||
|
Close Price ($)
|
22.90
|
35.42
|
32.98
|
37.66
|
32.56
|
65.21
|
|||||
|
High Price ($)
|
46.06
|
46.06
|
43.33
|
54.26
|
70.24
|
260.00
|
|||||
|
Low Price ($)
|
18.63
|
24.00
|
26.28
|
29.80
|
31.18
|
62.91
|
|||||
|
Market Cap ($ Cr)
|
2,748.35
|
--
|
--
|
--
|
--
|
--
|
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
|
-2.15
|
-7.35
|
-9.65
|
5.30
|
1.26
|
0.24
|
|||||
|
Short term debt to equity ratio
|
-0.23
|
-0.48
|
-0.67
|
1.49
|
0.08
|
0.03
|
|||||
|
Current Ratio
|
1.00
|
1.15
|
1.23
|
1.12
|
1.56
|
1.57
|
|||||
|
Quick Ratio
|
1.00
|
--
|
--
|
1.02
|
1.44
|
--
|
|||||
|
Interest Coverage
|
0.70
|
1.31
|
-2.87
|
-5.06
|
-88.80
|
-235.19
|
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 (%)
|
21.52
|
38.30
|
31.61
|
31.46
|
35.46
|
35.22
|
|||||
|
Asset Turnover
|
0.82
|
1.11
|
0.99
|
0.89
|
0.85
|
0.73
|
|||||
|
Receivable days
|
--
|
118.96
|
108.51
|
113.03
|
115.51
|
112.43
|
|||||
|
Inventory Days
|
--
|
--
|
83.33
|
85.00
|
88.90
|
--
|
|||||
|
Payable days
|
--
|
10.04
|
12.76
|
18.06
|
18.85
|
15.32
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
179.08
|
179.97
|
185.56
|
--
|