Market cap
$18,335 Mln
Revenue (TTM)
$468 Mln
P/E Ratio
1073.8
P/B Ratio
16.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
467.85
|
326.66
|
202.70
|
143.99
|
283.61
|
218.81
|
|||||
|
Cost of Revenue
|
193.16
|
151.67
|
98.20
|
61.91
|
100.64
|
79.35
|
|||||
|
Gross Profit
|
274.69
|
174.99
|
104.49
|
82.09
|
182.96
|
139.46
|
|||||
|
Operating Expenses
|
282.45
|
235.40
|
219.73
|
189.29
|
166.82
|
106.62
|
|||||
|
Operating Profit (EBIT)
|
-7.76
|
-60.41
|
-115.24
|
-107.20
|
16.14
|
32.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.49
|
|||||
|
Profit before Tax
|
14.64
|
-42.31
|
-93.12
|
-80.38
|
23.34
|
32.36
|
|||||
|
Provision for Tax
|
0.55
|
0.60
|
0.49
|
0.15
|
0.08
|
0.08
|
|||||
|
Profit after Tax (Net Income)
|
14.09
|
-42.90
|
-93.60
|
-80.54
|
23.25
|
32.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
23.25
|
32.28
|
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
|
1,025.05
|
1,156.18
|
699.72
|
708.05
|
708.48
|
632.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,370.74
|
54.51
|
76.79
|
122.24
|
8.34
|
8.33
|
|||||
|
Current Liabilities
|
109.74
|
84.01
|
108.45
|
121.39
|
33.79
|
37.39
|
|||||
|
Total Liabilities
|
2,615.26
|
1,294.70
|
884.96
|
951.68
|
750.62
|
678.21
|
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
|
371.66
|
345.42
|
340.90
|
328.44
|
81.55
|
52.27
|
|||||
|
Current Assets
|
2,133.87
|
949.28
|
544.06
|
623.24
|
669.07
|
625.94
|
|||||
|
Total Assets
|
2,615.26
|
1,294.70
|
884.96
|
951.68
|
750.62
|
678.21
|
|||||
|
Total Debt*
|
1,317.56
|
4.74
|
6.23
|
8.02
|
10.63
|
7.73
|
|||||
|
Net Current Assets
|
2,024.13
|
865.27
|
435.61
|
501.85
|
635.27
|
588.56
|
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
|
--
|
87.15
|
23.19
|
8.06
|
39.75
|
59.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-427.87
|
64.76
|
-36.66
|
-560.09
|
-33.79
|
|||||
|
Cash from Financing Activities
|
--
|
351.37
|
-91.31
|
3.47
|
-4.52
|
460.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
485.94
|
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 ($)
|
0.49
|
-1.58
|
-3.99
|
-3.57
|
1.08
|
1.46
|
|||||
|
Cash EPS ($)
|
--
|
-0.10
|
-2.71
|
-2.90
|
1.63
|
1.82
|
|||||
|
Adjusted Book Value ($)
|
--
|
42.71
|
29.82
|
31.40
|
32.89
|
28.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.22
|
0.99
|
0.36
|
1.85
|
2.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.28
|
-0.56
|
-0.19
|
0.19
|
1.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.60
|
-13.16
|
-11.22
|
3.42
|
8.51
|
|||||
|
ROE (%)
|
1.29
|
-4.62
|
-13.30
|
-11.37
|
3.47
|
8.70
|
|||||
|
ROA (%)
|
0.71
|
-3.94
|
-10.19
|
-9.46
|
3.25
|
7.93
|
|||||
|
EBIT Margin (%)
|
1.06
|
-12.95
|
-51.56
|
-69.08
|
8.23
|
14.79
|
|||||
|
Net Margin (%)
|
3.01
|
-13.13
|
-46.18
|
-55.93
|
8.20
|
14.78
|
|||||
|
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 (%)
|
83.03
|
0.61
|
0.41
|
-0.49
|
0.30
|
0.88
|
|||||
|
EBIT Growth (%)
|
105.36
|
59.52
|
-5.07
|
-526.26
|
-27.88
|
475.65
|
|||||
|
Net Profit Growth (%)
|
117.15
|
54.16
|
-16.22
|
-446.33
|
-27.95
|
444.40
|
|||||
|
EPS Growth (%)
|
114.09
|
0.60
|
-0.12
|
-4.31
|
-0.26
|
4.00
|
|||||
|
Book Value Growth (%)
|
-18.96
|
--
|
--
|
--
|
--
|
--
|
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
|
1,073.84
|
-222.85
|
-53.79
|
-34.19
|
94.15
|
200.19
|
|||||
|
Price / Book Value
|
16.85
|
8.27
|
7.19
|
3.89
|
3.09
|
10.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
366.28
|
-4,138.56
|
-62.08
|
-26.79
|
46.50
|
146.72
|
|||||
|
Close Price ($)
|
745.56
|
353.19
|
214.53
|
122.08
|
101.62
|
292.54
|
|||||
|
High Price ($)
|
901.60
|
387.52
|
268.18
|
142.88
|
303.86
|
341.77
|
|||||
|
Low Price ($)
|
186.49
|
105.40
|
72.39
|
81.09
|
73.10
|
75.81
|
|||||
|
Market Cap ($ Cr)
|
18,335.48
|
--
|
--
|
--
|
--
|
--
|
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
|
1.29
|
0.00
|
0.01
|
0.01
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
19.45
|
11.30
|
5.02
|
5.13
|
19.80
|
16.74
|
|||||
|
Quick Ratio
|
18.50
|
10.33
|
4.31
|
4.59
|
18.09
|
16.11
|
|||||
|
Interest Coverage
|
7.52
|
--
|
--
|
--
|
1.23
|
4.35
|
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 (%)
|
18.96
|
13.79
|
18.85
|
15.18
|
14.54
|
17.54
|
|||||
|
Asset Turnover
|
0.23
|
0.30
|
0.22
|
0.17
|
0.40
|
0.54
|
|||||
|
Receivable days
|
--
|
46.54
|
54.12
|
80.02
|
51.26
|
52.61
|
|||||
|
Inventory Days
|
--
|
190.60
|
264.59
|
363.42
|
147.49
|
82.81
|
|||||
|
Payable days
|
--
|
53.24
|
58.74
|
69.54
|
50.78
|
44.39
|
|||||
|
Cash Conversion Cycle
|
--
|
183.90
|
259.98
|
373.90
|
147.97
|
91.03
|