Market cap
$2,114 Mln
Revenue (TTM)
$460 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
8.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
459.73
|
497.89
|
805.01
|
515.07
|
378.86
|
391.23
|
|||||
|
Cost of Revenue
|
140.44
|
433.58
|
142.50
|
150.61
|
32.88
|
32.75
|
|||||
|
Gross Profit
|
319.29
|
64.30
|
662.51
|
364.46
|
345.98
|
358.48
|
|||||
|
Operating Expenses
|
205.71
|
-104.02
|
456.03
|
379.84
|
245.44
|
246.57
|
|||||
|
Operating Profit (EBIT)
|
113.58
|
168.32
|
206.48
|
-15.38
|
100.54
|
111.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
20.02
|
5.95
|
|||||
|
Profit before Tax
|
5.88
|
-113.95
|
-127.13
|
-197.44
|
23.06
|
23.52
|
|||||
|
Provision for Tax
|
21.94
|
21.80
|
4.45
|
14.48
|
11.03
|
12.15
|
|||||
|
Profit after Tax (Net Income)
|
-13.53
|
-225.46
|
-131.57
|
-211.91
|
12.02
|
11.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-34.76
|
-271.10
|
-175.98
|
-243.24
|
-9.30
|
-8.70
|
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
|
1,509.10
|
1,663.50
|
2,186.96
|
2,637.75
|
1,453.92
|
1,620.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
14.90
|
5.92
|
|||||
|
Non-Current Liabilities
|
2,556.99
|
2,274.80
|
3,262.14
|
3,559.25
|
1,780.22
|
2,265.83
|
|||||
|
Current Liabilities
|
555.08
|
408.91
|
1,506.67
|
1,900.58
|
727.69
|
99.29
|
|||||
|
Total Liabilities
|
4,621.17
|
4,347.20
|
6,955.76
|
8,098.98
|
3,961.83
|
4,182.96
|
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
|
643.95
|
4,002.29
|
6,614.65
|
7,716.52
|
3,783.88
|
4,015.42
|
|||||
|
Current Assets
|
156.12
|
344.92
|
341.12
|
249.84
|
177.95
|
167.53
|
|||||
|
Total Assets
|
4,501.01
|
4,347.20
|
6,955.76
|
8,098.98
|
3,961.83
|
4,182.96
|
|||||
|
Total Debt*
|
2,455.67
|
2,575.87
|
4,643.23
|
5,292.27
|
3,066.14
|
2,478.89
|
|||||
|
Net Current Assets
|
-278.81
|
-63.99
|
-1,165.56
|
-1,650.74
|
-549.74
|
184.54
|
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
|
--
|
222.79
|
299.47
|
143.74
|
181.82
|
192.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,804.88
|
759.90
|
-551.90
|
-16.54
|
-436.57
|
|||||
|
Cash from Financing Activities
|
--
|
-2,063.63
|
-995.36
|
469.01
|
-149.74
|
218.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
15.54
|
-25.75
|
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 ($)
|
-0.06
|
-1.03
|
-0.57
|
-0.92
|
0.12
|
0.11
|
|||||
|
Cash EPS ($)
|
--
|
0.02
|
1.03
|
-0.19
|
1.65
|
1.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.59
|
9.49
|
11.45
|
14.01
|
15.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.02
|
1.30
|
0.62
|
1.75
|
1.86
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.86
|
1.10
|
0.42
|
1.46
|
1.78
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.07
|
-1.78
|
-3.40
|
0.28
|
0.29
|
|||||
|
ROE (%)
|
-0.85
|
-11.71
|
-5.45
|
-10.36
|
0.78
|
0.72
|
|||||
|
ROA (%)
|
-0.26
|
-3.99
|
-1.75
|
-3.51
|
0.30
|
0.28
|
|||||
|
EBIT Margin (%)
|
37.34
|
15.64
|
24.82
|
-3.50
|
31.82
|
30.13
|
|||||
|
Net Margin (%)
|
-2.94
|
-45.28
|
-16.34
|
-41.14
|
3.01
|
2.86
|
|||||
|
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 (%)
|
-29.60
|
-0.38
|
0.56
|
0.36
|
-0.03
|
0.19
|
|||||
|
EBIT Growth (%)
|
14.26
|
-61.02
|
1,208.55
|
-114.95
|
2.29
|
34.62
|
|||||
|
Net Profit Growth (%)
|
95.26
|
-71.36
|
37.91
|
-1,862.54
|
5.78
|
5.46
|
|||||
|
EPS Growth (%)
|
95.22
|
-0.80
|
0.38
|
-8.94
|
0.06
|
-0.09
|
|||||
|
Book Value Growth (%)
|
-13.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.36
|
-12.79
|
-10.81
|
108.50
|
139.25
|
|||||
|
Price / Book Value
|
1.40
|
1.13
|
0.77
|
0.87
|
0.90
|
0.98
|
|||||
|
Dividend Yield (%)
|
8.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.57
|
15.90
|
10.84
|
34.55
|
15.16
|
13.91
|
|||||
|
Close Price ($)
|
8.94
|
8.60
|
7.30
|
9.95
|
12.57
|
15.28
|
|||||
|
High Price ($)
|
10.04
|
8.67
|
10.15
|
15.28
|
16.01
|
20.12
|
|||||
|
Low Price ($)
|
6.77
|
6.51
|
6.52
|
7.56
|
9.82
|
13.78
|
|||||
|
Market Cap ($ Cr)
|
2,114.25
|
--
|
--
|
--
|
--
|
--
|
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
|
1.28
|
1.55
|
2.12
|
2.01
|
2.11
|
1.53
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.19
|
0.64
|
0.66
|
0.46
|
0.04
|
|||||
|
Current Ratio
|
0.28
|
0.84
|
0.23
|
0.13
|
0.24
|
1.69
|
|||||
|
Quick Ratio
|
0.28
|
--
|
--
|
0.04
|
0.29
|
1.70
|
|||||
|
Interest Coverage
|
1.04
|
0.41
|
0.61
|
-0.10
|
1.24
|
1.25
|
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 (%)
|
0.54
|
20.26
|
12.36
|
16.36
|
19.40
|
18.97
|
|||||
|
Asset Turnover
|
0.09
|
0.09
|
0.11
|
0.09
|
0.09
|
0.10
|
|||||
|
Receivable days
|
--
|
73.49
|
41.69
|
55.93
|
71.21
|
63.12
|
|||||
|
Inventory Days
|
--
|
--
|
424.43
|
163.46
|
-177.71
|
704.39
|
|||||
|
Payable days
|
--
|
50.36
|
223.96
|
147.81
|
270.94
|
302.26
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
242.16
|
71.58
|
-377.45
|
465.26
|