Market cap
$907 Mln
Revenue (TTM)
$5,002 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
2.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,002.10
|
4,571.30
|
4,598.70
|
5,108.70
|
6,323.60
|
5,675.30
|
|||||
|
Cost of Revenue
|
4,135.50
|
3,789.10
|
3,764.50
|
4,087.10
|
5,013.50
|
4,528.50
|
|||||
|
Gross Profit
|
866.60
|
782.20
|
834.20
|
1,021.60
|
1,310.10
|
1,146.80
|
|||||
|
Operating Expenses
|
874.60
|
809.60
|
802.70
|
793.50
|
731.40
|
601.60
|
|||||
|
Operating Profit (EBIT)
|
-8.40
|
-27.40
|
31.50
|
228.10
|
578.70
|
545.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.30
|
-0.90
|
|||||
|
Profit before Tax
|
-51.10
|
-71.20
|
-7.40
|
193.70
|
522.90
|
389.10
|
|||||
|
Provision for Tax
|
-6.30
|
-16.10
|
-0.10
|
47.30
|
131.40
|
93.70
|
|||||
|
Profit after Tax (Net Income)
|
-46.30
|
-56.40
|
-8.60
|
145.70
|
391.00
|
294.30
|
|||||
|
Minority Interest
|
-1.00
|
-1.30
|
-1.30
|
-0.70
|
0.50
|
1.10
|
|||||
|
Consolidated Profit
|
-50.80
|
-56.40
|
-8.60
|
145.70
|
391.00
|
294.30
|
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
|
1,282.30
|
753.10
|
815.30
|
905.90
|
885.10
|
537.20
|
|||||
|
Minority Interest
|
-1.00
|
--
|
--
|
--
|
7.90
|
7.40
|
|||||
|
Non-Current Liabilities
|
1,476.60
|
973.00
|
1,034.90
|
1,021.20
|
822.10
|
1,070.00
|
|||||
|
Current Liabilities
|
954.20
|
668.10
|
580.10
|
633.90
|
619.20
|
751.00
|
|||||
|
Total Liabilities
|
4,677.80
|
2,404.70
|
2,439.50
|
2,569.60
|
2,334.30
|
2,365.60
|
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
|
1,612.50
|
1,181.90
|
1,231.90
|
1,186.20
|
892.70
|
772.60
|
|||||
|
Current Assets
|
2,111.10
|
1,222.80
|
1,207.60
|
1,383.40
|
1,441.60
|
1,593.00
|
|||||
|
Total Assets
|
5,834.70
|
2,404.70
|
2,439.50
|
2,569.60
|
2,334.30
|
2,365.60
|
|||||
|
Total Debt*
|
1,292.20
|
1,134.30
|
850.80
|
803.80
|
626.40
|
849.00
|
|||||
|
Net Current Assets
|
--
|
554.70
|
627.50
|
749.50
|
822.40
|
842.00
|
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
|
--
|
87.00
|
204.90
|
365.10
|
501.20
|
35.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-53.60
|
-142.70
|
-262.10
|
-160.00
|
94.40
|
|||||
|
Cash from Financing Activities
|
--
|
-36.50
|
-86.80
|
-88.30
|
-350.10
|
-137.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-8.90
|
-8.50
|
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 ($)
|
-1.44
|
-1.75
|
-0.27
|
4.20
|
10.57
|
7.51
|
|||||
|
Cash EPS ($)
|
--
|
0.72
|
2.17
|
6.00
|
12.16
|
8.93
|
|||||
|
Adjusted Book Value ($)
|
--
|
23.39
|
25.64
|
26.11
|
23.92
|
13.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.70
|
6.44
|
10.52
|
13.55
|
0.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.10
|
3.31
|
7.01
|
10.71
|
-0.62
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.17
|
-0.51
|
9.05
|
26.99
|
24.74
|
|||||
|
ROE (%)
|
-4.57
|
-7.19
|
-1.00
|
16.27
|
54.98
|
87.07
|
|||||
|
ROA (%)
|
-1.03
|
-2.33
|
-0.34
|
5.94
|
16.64
|
14.12
|
|||||
|
EBIT Margin (%)
|
-0.70
|
-0.71
|
0.76
|
4.52
|
9.09
|
7.69
|
|||||
|
Net Margin (%)
|
-0.93
|
-1.23
|
-0.19
|
2.85
|
6.18
|
5.19
|
|||||
|
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 (%)
|
11.28
|
-0.01
|
-0.10
|
-0.19
|
0.11
|
0.64
|
|||||
|
EBIT Growth (%)
|
-198.59
|
-192.82
|
-84.94
|
-59.82
|
31.72
|
523.71
|
|||||
|
Net Profit Growth (%)
|
-491.25
|
-555.81
|
-105.90
|
-62.74
|
32.86
|
547.26
|
|||||
|
EPS Growth (%)
|
-540.26
|
-5.48
|
-1.06
|
-0.60
|
0.41
|
5.35
|
|||||
|
Book Value Growth (%)
|
58.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.36
|
-68.44
|
8.26
|
2.86
|
3.47
|
|||||
|
Price / Book Value
|
1.80
|
1.08
|
0.72
|
1.33
|
1.26
|
1.90
|
|||||
|
Dividend Yield (%)
|
2.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
45.29
|
40.44
|
12.56
|
6.65
|
2.69
|
3.69
|
|||||
|
Close Price ($)
|
22.48
|
25.16
|
18.51
|
34.68
|
30.26
|
26.05
|
|||||
|
High Price ($)
|
30.90
|
27.41
|
36.15
|
44.70
|
44.09
|
30.05
|
|||||
|
Low Price ($)
|
19.02
|
17.18
|
17.57
|
26.15
|
17.90
|
11.55
|
|||||
|
Market Cap ($ Cr)
|
907.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.51
|
1.04
|
0.89
|
0.71
|
1.58
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.05
|
0.05
|
0.04
|
0.04
|
0.10
|
|||||
|
Current Ratio
|
2.21
|
1.83
|
2.08
|
2.18
|
2.33
|
2.12
|
|||||
|
Quick Ratio
|
1.03
|
0.86
|
0.90
|
0.95
|
1.04
|
1.01
|
|||||
|
Interest Coverage
|
-0.24
|
-0.83
|
0.81
|
6.66
|
17.32
|
8.56
|
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 (%)
|
--
|
10.08
|
9.69
|
9.15
|
8.46
|
11.11
|
|||||
|
Asset Turnover
|
1.11
|
1.89
|
1.84
|
2.08
|
2.69
|
2.72
|
|||||
|
Receivable days
|
--
|
36.20
|
36.26
|
35.84
|
33.66
|
32.49
|
|||||
|
Inventory Days
|
--
|
64.24
|
71.17
|
70.64
|
59.40
|
57.94
|
|||||
|
Payable days
|
--
|
46.12
|
43.86
|
40.30
|
33.50
|
34.13
|
|||||
|
Cash Conversion Cycle
|
--
|
54.33
|
63.57
|
66.19
|
59.56
|
56.30
|