Market cap
$648 Mln
Revenue (TTM)
$325 Mln
P/E Ratio
28.4
P/B Ratio
1.1
Div. Yield
9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
325.26
|
285.20
|
708.47
|
667.16
|
471.13
|
302.53
|
|||||
|
Cost of Revenue
|
223.46
|
92.01
|
505.02
|
478.57
|
299.96
|
156.45
|
|||||
|
Gross Profit
|
101.80
|
193.19
|
203.45
|
188.58
|
171.17
|
146.09
|
|||||
|
Operating Expenses
|
21.62
|
111.43
|
96.91
|
115.00
|
36.76
|
86.94
|
|||||
|
Operating Profit (EBIT)
|
80.19
|
81.76
|
106.54
|
73.59
|
134.41
|
59.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.70
|
-1.33
|
|||||
|
Profit before Tax
|
5.49
|
-1.15
|
41.88
|
8.99
|
99.81
|
24.71
|
|||||
|
Provision for Tax
|
0.60
|
0.48
|
-0.61
|
1.33
|
-0.15
|
-0.74
|
|||||
|
Profit after Tax (Net Income)
|
-22.31
|
5.60
|
35.65
|
8.29
|
74.75
|
21.89
|
|||||
|
Minority Interest
|
0.16
|
1.70
|
-6.85
|
-8.04
|
-5.95
|
0.01
|
|||||
|
Consolidated Profit
|
0.26
|
--
|
24.10
|
-3.26
|
82.46
|
13.91
|
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
|
569.52
|
627.78
|
670.64
|
572.62
|
647.45
|
555.35
|
|||||
|
Minority Interest
|
0.16
|
--
|
--
|
--
|
256.56
|
224.47
|
|||||
|
Non-Current Liabilities
|
1,324.05
|
1,343.27
|
1,299.20
|
1,557.05
|
1,180.69
|
1,034.00
|
|||||
|
Current Liabilities
|
388.62
|
424.05
|
323.99
|
200.68
|
157.60
|
124.25
|
|||||
|
Total Liabilities
|
2,866.44
|
2,596.20
|
2,512.86
|
2,562.90
|
2,242.31
|
1,938.06
|
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
|
172.87
|
187.69
|
2,148.00
|
2,233.48
|
1,913.54
|
1,624.41
|
|||||
|
Current Assets
|
91.73
|
115.33
|
364.87
|
329.42
|
328.77
|
313.65
|
|||||
|
Total Assets
|
2,569.54
|
2,596.20
|
2,512.86
|
2,562.90
|
2,242.31
|
1,938.06
|
|||||
|
Total Debt*
|
1,361.48
|
1,650.83
|
1,419.57
|
1,793.49
|
1,213.55
|
1,010.51
|
|||||
|
Net Current Assets
|
--
|
204.53
|
40.87
|
-144.38
|
160.43
|
188.31
|
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
|
--
|
62.87
|
112.02
|
93.31
|
116.86
|
91.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-125.29
|
-26.70
|
-237.27
|
-33.24
|
-57.63
|
|||||
|
Cash from Financing Activities
|
--
|
58.18
|
-43.26
|
122.25
|
-72.19
|
-43.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
11.42
|
-9.99
|
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 ($)
|
-0.20
|
0.05
|
0.35
|
0.09
|
0.85
|
0.27
|
|||||
|
Cash EPS ($)
|
--
|
0.76
|
1.03
|
0.79
|
1.68
|
1.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.15
|
6.62
|
6.45
|
7.33
|
6.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.62
|
1.11
|
1.05
|
1.32
|
1.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.16
|
1.11
|
1.05
|
1.32
|
1.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.26
|
1.60
|
0.39
|
4.36
|
1.30
|
|||||
|
ROE (%)
|
-3.67
|
0.86
|
5.73
|
1.36
|
12.43
|
3.34
|
|||||
|
ROA (%)
|
-0.91
|
0.22
|
1.40
|
0.34
|
3.58
|
1.14
|
|||||
|
EBIT Margin (%)
|
26.59
|
29.51
|
17.06
|
10.01
|
29.61
|
19.38
|
|||||
|
Net Margin (%)
|
-6.86
|
1.96
|
5.03
|
1.24
|
15.68
|
7.27
|
|||||
|
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 (%)
|
-48.34
|
-0.60
|
0.06
|
0.42
|
0.56
|
-0.21
|
|||||
|
EBIT Growth (%)
|
-12.27
|
-30.36
|
80.90
|
-52.11
|
137.96
|
-13.43
|
|||||
|
Net Profit Growth (%)
|
-229.46
|
-84.28
|
330.13
|
-88.91
|
241.44
|
-24.90
|
|||||
|
EPS Growth (%)
|
-218.89
|
-0.84
|
2.77
|
-0.89
|
2.18
|
-0.28
|
|||||
|
Book Value Growth (%)
|
-32.08
|
--
|
--
|
--
|
--
|
--
|
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
|
28.41
|
120.63
|
29.09
|
132.45
|
13.59
|
57.20
|
|||||
|
Price / Book Value
|
1.07
|
1.08
|
1.55
|
1.92
|
1.57
|
2.25
|
|||||
|
Dividend Yield (%)
|
9.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.87
|
12.97
|
11.26
|
17.26
|
9.88
|
17.31
|
|||||
|
Close Price ($)
|
5.50
|
6.62
|
10.23
|
12.37
|
11.50
|
15.22
|
|||||
|
High Price ($)
|
7.71
|
10.26
|
12.60
|
13.73
|
15.80
|
15.64
|
|||||
|
Low Price ($)
|
5.13
|
6.01
|
9.88
|
9.81
|
10.04
|
10.62
|
|||||
|
Market Cap ($ Cr)
|
647.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2.63
|
2.12
|
3.13
|
1.87
|
1.82
|
|||||
|
Short term debt to equity ratio
|
0.68
|
0.63
|
0.21
|
0.48
|
0.10
|
0.03
|
|||||
|
Current Ratio
|
0.24
|
0.27
|
1.13
|
1.64
|
2.09
|
2.52
|
|||||
|
Quick Ratio
|
0.24
|
--
|
1.11
|
1.81
|
1.63
|
2.55
|
|||||
|
Interest Coverage
|
1.07
|
0.99
|
1.53
|
1.25
|
3.52
|
1.73
|
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 (%)
|
19.43
|
68.32
|
38.12
|
39.91
|
52.30
|
57.55
|
|||||
|
Asset Turnover
|
0.13
|
0.11
|
0.28
|
0.28
|
0.23
|
0.16
|
|||||
|
Receivable days
|
--
|
297.70
|
138.24
|
140.33
|
163.00
|
227.38
|
|||||
|
Inventory Days
|
--
|
19.05
|
-10.20
|
14.87
|
42.04
|
-2.06
|
|||||
|
Payable days
|
--
|
364.24
|
109.45
|
106.71
|
110.24
|
156.98
|
|||||
|
Cash Conversion Cycle
|
--
|
-47.49
|
18.60
|
48.49
|
94.80
|
68.35
|