Market cap
$639 Mln
Revenue (TTM)
$266 Mln
P/E Ratio
117.8
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
265.84
|
184.25
|
251.33
|
208.80
|
187.67
|
186.75
|
|||||
|
Cost of Revenue
|
113.86
|
119.13
|
127.99
|
11.90
|
24.80
|
10.77
|
|||||
|
Gross Profit
|
151.98
|
65.12
|
123.34
|
208.80
|
162.87
|
175.98
|
|||||
|
Operating Expenses
|
132.27
|
48.07
|
82.84
|
5.58
|
78.01
|
78.85
|
|||||
|
Operating Profit (EBIT)
|
19.71
|
17.05
|
40.50
|
51.76
|
84.86
|
97.13
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-69.88
|
-13.92
|
|||||
|
Profit before Tax
|
23.12
|
17.05
|
40.50
|
51.76
|
84.86
|
97.13
|
|||||
|
Provision for Tax
|
18.35
|
16.26
|
10.56
|
14.09
|
23.74
|
26.47
|
|||||
|
Profit after Tax (Net Income)
|
4.76
|
0.80
|
29.95
|
37.67
|
61.12
|
70.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
61.12
|
70.65
|
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
|
694.69
|
690.06
|
704.70
|
699.45
|
701.39
|
5,018.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,036.06
|
1,048.14
|
823.21
|
4,521.83
|
4,899.90
|
411.61
|
|||||
|
Current Liabilities
|
4.45
|
4,015.81
|
4,138.48
|
377.12
|
2,533.88
|
2,682.89
|
|||||
|
Total Liabilities
|
5,739.65
|
5,754.01
|
5,666.38
|
5,598.40
|
5,601.29
|
5,430.54
|
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
|
5,703.50
|
4,828.61
|
4,378.74
|
5,337.85
|
1,084.27
|
1,333.22
|
|||||
|
Current Assets
|
31.71
|
925.40
|
1,287.64
|
260.55
|
1,015.40
|
1,313.88
|
|||||
|
Total Assets
|
5,766.91
|
5,754.01
|
5,666.38
|
5,598.40
|
5,601.29
|
5,430.54
|
|||||
|
Total Debt*
|
892.25
|
991.52
|
760.05
|
955.70
|
660.72
|
434.43
|
|||||
|
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
|
--
|
53.70
|
31.11
|
46.97
|
83.33
|
64.76
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-128.35
|
-118.49
|
193.87
|
-280.21
|
85.00
|
|||||
|
Cash from Financing Activities
|
--
|
70.86
|
25.62
|
-57.13
|
151.61
|
-146.23
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-45.27
|
3.52
|
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 ($)
|
0.12
|
0.02
|
0.73
|
0.88
|
1.33
|
1.48
|
|||||
|
Cash EPS ($)
|
--
|
0.22
|
0.93
|
1.08
|
1.52
|
1.66
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.33
|
17.18
|
16.35
|
15.32
|
105.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.35
|
0.76
|
1.10
|
1.82
|
1.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.32
|
0.73
|
1.01
|
1.76
|
1.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.05
|
1.92
|
2.50
|
1.79
|
1.28
|
|||||
|
ROE (%)
|
0.67
|
0.11
|
4.27
|
5.38
|
2.14
|
1.42
|
|||||
|
ROA (%)
|
0.07
|
0.01
|
0.53
|
0.67
|
1.11
|
1.29
|
|||||
|
EBIT Margin (%)
|
7.41
|
9.25
|
16.11
|
24.79
|
45.22
|
52.01
|
|||||
|
Net Margin (%)
|
1.79
|
0.43
|
11.91
|
18.04
|
51.89
|
40.88
|
|||||
|
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 (%)
|
5.32
|
-0.27
|
0.20
|
0.11
|
0.00
|
0.04
|
|||||
|
EBIT Growth (%)
|
-53.92
|
-57.90
|
-21.75
|
-39.00
|
-12.63
|
94.16
|
|||||
|
Net Profit Growth (%)
|
-84.93
|
-97.34
|
-20.50
|
-38.37
|
-13.50
|
91.02
|
|||||
|
EPS Growth (%)
|
-84.76
|
-0.97
|
-0.17
|
-0.34
|
-0.10
|
1.03
|
|||||
|
Book Value Growth (%)
|
0.13
|
--
|
--
|
--
|
--
|
--
|
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
|
117.77
|
571.75
|
15.92
|
14.29
|
11.78
|
10.90
|
|||||
|
Price / Book Value
|
0.92
|
0.66
|
0.68
|
0.77
|
1.03
|
0.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
21.64
|
-0.65
|
13.76
|
4.11
|
-0.90
|
|||||
|
Close Price ($)
|
13.54
|
11.43
|
11.62
|
12.58
|
15.73
|
16.16
|
|||||
|
High Price ($)
|
13.99
|
12.50
|
14.39
|
16.02
|
17.37
|
18.41
|
|||||
|
Low Price ($)
|
9.40
|
9.40
|
6.98
|
8.39
|
11.87
|
11.98
|
|||||
|
Market Cap ($ Cr)
|
639.41
|
--
|
--
|
--
|
--
|
--
|
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
|
1.24
|
1.44
|
1.08
|
1.37
|
0.94
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.82
|
0.27
|
0.04
|
0.06
|
0.01
|
|||||
|
Current Ratio
|
7.13
|
0.23
|
0.31
|
0.69
|
0.40
|
0.49
|
|||||
|
Quick Ratio
|
7.13
|
--
|
--
|
0.70
|
0.43
|
0.53
|
|||||
|
Interest Coverage
|
1.21
|
0.15
|
0.33
|
0.62
|
3.97
|
5.83
|
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 (%)
|
7.56
|
10.92
|
7.59
|
8.86
|
9.29
|
7.80
|
|||||
|
Asset Turnover
|
0.04
|
0.03
|
0.04
|
0.04
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
38.85
|
27.30
|
31.42
|
31.14
|
28.62
|
|||||
|
Inventory Days
|
--
|
--
|
-13.13
|
-1,206.31
|
-1,421.63
|
-3,960.82
|
|||||
|
Payable days
|
--
|
--
|
--
|
1,198.79
|
30,986.37
|
71,190.96
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,373.69
|
-32,376.87
|
-75,123.17
|