Market cap
$1,726 Mln
Revenue (TTM)
$677 Mln
P/E Ratio
184.2
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
677.21
|
624.88
|
507.00
|
676.17
|
748.21
|
517.18
|
|||||
|
Cost of Revenue
|
290.09
|
555.19
|
155.15
|
346.66
|
428.21
|
285.47
|
|||||
|
Gross Profit
|
387.13
|
69.69
|
351.85
|
329.51
|
320.00
|
231.71
|
|||||
|
Operating Expenses
|
398.51
|
98.84
|
376.32
|
612.53
|
529.81
|
393.71
|
|||||
|
Operating Profit (EBIT)
|
-11.38
|
-29.15
|
-24.47
|
-283.02
|
-209.81
|
-162.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-2.56
|
|||||
|
Profit before Tax
|
11.24
|
-13.33
|
28.08
|
-230.58
|
-184.88
|
-164.57
|
|||||
|
Provision for Tax
|
0.85
|
0.60
|
0.79
|
-7.61
|
-0.10
|
-0.64
|
|||||
|
Profit after Tax (Net Income)
|
10.38
|
-13.93
|
27.29
|
-222.96
|
-184.78
|
-163.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-184.78
|
-163.93
|
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
|
0.72
|
761.96
|
1,085.02
|
1,243.40
|
1,472.96
|
1,573.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
14.02
|
7.20
|
9.72
|
14.51
|
18.98
|
|||||
|
Current Liabilities
|
0.66
|
749.06
|
370.99
|
336.58
|
282.88
|
237.97
|
|||||
|
Total Liabilities
|
2.05
|
1,525.03
|
1,463.20
|
1,589.69
|
1,770.35
|
1,830.38
|
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
|
0.29
|
289.72
|
213.91
|
200.99
|
23.58
|
31.65
|
|||||
|
Current Assets
|
1.10
|
1,235.32
|
1,249.30
|
1,388.70
|
1,746.77
|
1,798.73
|
|||||
|
Total Assets
|
-437.32
|
1,525.03
|
1,463.20
|
1,589.69
|
1,770.35
|
1,830.38
|
|||||
|
Total Debt*
|
0.01
|
21.81
|
13.22
|
16.93
|
12.43
|
15.45
|
|||||
|
Net Current Assets
|
439.81
|
486.26
|
878.31
|
1,052.12
|
1,463.89
|
1,560.76
|
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
|
--
|
162.62
|
58.17
|
21.10
|
-12.97
|
56.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
271.11
|
70.79
|
38.52
|
28.72
|
-329.12
|
|||||
|
Cash from Financing Activities
|
--
|
-347.32
|
-186.91
|
-261.79
|
-79.49
|
1,299.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1,027.15
|
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 ($)
|
0.10
|
-0.12
|
0.22
|
-1.71
|
-1.36
|
-1.21
|
|||||
|
Cash EPS ($)
|
--
|
0.11
|
0.36
|
-1.64
|
-1.33
|
-1.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.59
|
8.63
|
9.52
|
10.82
|
11.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.41
|
0.46
|
0.16
|
-0.10
|
0.42
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.39
|
0.44
|
0.06
|
-0.12
|
0.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.48
|
2.31
|
-16.24
|
-12.02
|
-17.30
|
|||||
|
ROE (%)
|
2.72
|
-1.51
|
2.34
|
-16.42
|
-12.13
|
-17.61
|
|||||
|
ROA (%)
|
1.82
|
-0.93
|
1.79
|
-13.27
|
-10.26
|
-14.33
|
|||||
|
EBIT Margin (%)
|
0.35
|
-2.13
|
5.54
|
-34.10
|
-24.71
|
-31.82
|
|||||
|
Net Margin (%)
|
1.53
|
-2.23
|
5.38
|
-32.97
|
-24.70
|
-31.85
|
|||||
|
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 (%)
|
22.41
|
0.23
|
-0.25
|
-0.10
|
0.45
|
0.78
|
|||||
|
EBIT Growth (%)
|
103.71
|
-147.47
|
112.18
|
-24.71
|
-12.34
|
-249.50
|
|||||
|
Net Profit Growth (%)
|
116.06
|
-151.03
|
112.24
|
-20.66
|
-12.72
|
-243.70
|
|||||
|
EPS Growth (%)
|
119.25
|
-1.56
|
1.13
|
-0.26
|
-0.12
|
-2.08
|
|||||
|
Book Value Growth (%)
|
-99.91
|
--
|
--
|
--
|
--
|
--
|
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
|
184.22
|
-39.41
|
17.46
|
-4.09
|
-4.50
|
-14.14
|
|||||
|
Price / Book Value
|
2.45
|
0.72
|
0.44
|
0.73
|
0.56
|
1.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
51.24
|
-36.78
|
-13.45
|
1.46
|
4.31
|
-3.86
|
|||||
|
Close Price ($)
|
16.24
|
19.00
|
15.16
|
27.92
|
24.44
|
68.68
|
|||||
|
High Price ($)
|
28.16
|
28.16
|
29.44
|
30.04
|
72.52
|
151.60
|
|||||
|
Low Price ($)
|
14.80
|
13.90
|
13.48
|
13.84
|
22.56
|
60.44
|
|||||
|
Market Cap ($ Cr)
|
1,725.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.66
|
1.65
|
3.37
|
4.13
|
6.17
|
7.56
|
|||||
|
Quick Ratio
|
1.66
|
1.65
|
3.36
|
4.11
|
6.16
|
7.54
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-7.42
|
-64.21
|
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 (%)
|
0.02
|
20.15
|
23.39
|
16.15
|
10.81
|
10.87
|
|||||
|
Asset Turnover
|
1.19
|
0.42
|
0.33
|
0.40
|
0.42
|
0.45
|
|||||
|
Receivable days
|
--
|
71.46
|
82.05
|
51.33
|
33.45
|
34.47
|
|||||
|
Inventory Days
|
--
|
1.85
|
9.40
|
4.98
|
3.88
|
3.02
|
|||||
|
Payable days
|
--
|
138.25
|
434.35
|
169.14
|
115.09
|
130.78
|
|||||
|
Cash Conversion Cycle
|
--
|
-64.94
|
-342.90
|
-112.83
|
-77.76
|
-93.29
|