Market cap
$178 Mln
Revenue (TTM)
$4,668 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement (PEN Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,667.69
|
4,387.83
|
3,946.48
|
3,314.03
|
4,085.00
|
6,279.77
|
|||||
|
Cost of Revenue
|
3,972.84
|
3,937.69
|
3,551.34
|
2,993.42
|
3,643.24
|
5,563.39
|
|||||
|
Gross Profit
|
694.85
|
450.14
|
395.14
|
320.61
|
441.76
|
716.38
|
|||||
|
Operating Expenses
|
202.07
|
153.24
|
180.84
|
183.63
|
283.06
|
418.12
|
|||||
|
Operating Profit (EBIT)
|
487.03
|
291.43
|
211.05
|
108.24
|
63.35
|
572.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
234.63
|
-226.66
|
-46.61
|
-38.48
|
-474.73
|
-41.93
|
|||||
|
Provision for Tax
|
286.29
|
129.87
|
43.70
|
57.99
|
319.96
|
19.49
|
|||||
|
Profit after Tax (Net Income)
|
-81.44
|
-356.53
|
-90.31
|
-96.46
|
-794.68
|
-132.75
|
|||||
|
Minority Interest
|
-99.16
|
-98.72
|
-36.43
|
328.03
|
398.28
|
401.57
|
|||||
|
Consolidated Profit
|
-134.05
|
-455.24
|
-131.85
|
-124.34
|
-884.72
|
-83.19
|
Liabilities (PEN Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,116.68
|
1,069.48
|
1,199.82
|
1,361.14
|
1,477.81
|
2,318.27
|
|||||
|
Minority Interest
|
-99.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,940.94
|
1,926.59
|
2,099.59
|
1,920.52
|
1,847.53
|
2,286.29
|
|||||
|
Current Liabilities
|
2,752.13
|
2,661.41
|
2,347.72
|
2,546.96
|
2,680.85
|
3,835.60
|
|||||
|
Total Liabilities
|
8,802.23
|
5,946.82
|
5,900.57
|
6,156.66
|
6,404.46
|
8,943.19
|
Assets (PEN Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3,171.32
|
3,119.61
|
3,015.71
|
3,287.41
|
3,333.80
|
4,234.12
|
|||||
|
Current Assets
|
2,878.78
|
2,827.21
|
2,884.86
|
2,869.24
|
3,070.67
|
4,709.07
|
|||||
|
Total Assets
|
8,802.23
|
5,946.82
|
5,900.57
|
6,156.66
|
6,404.46
|
8,943.19
|
|||||
|
Total Debt*
|
1,785.32
|
1,749.81
|
1,842.90
|
1,842.69
|
1,732.65
|
2,637.63
|
|||||
|
Net Current Assets
|
126.65
|
165.80
|
564.71
|
322.28
|
389.82
|
341.64
|
Cashflow (PEN Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
41.09
|
183.29
|
226.02
|
592.18
|
465.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-205.29
|
-80.69
|
-64.73
|
-150.63
|
137.86
|
|||||
|
Cash from Financing Activities
|
--
|
126.15
|
-50.43
|
-225.64
|
-293.09
|
-784.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share (PEN)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.16
|
-2.89
|
-3.01
|
-19.46
|
-2.47
|
|||||
|
ROE (%)
|
-16.52
|
-31.42
|
-7.05
|
-6.80
|
-41.87
|
-5.56
|
|||||
|
ROA (%)
|
-0.93
|
-6.02
|
-1.50
|
-1.54
|
-10.36
|
-1.44
|
|||||
|
EBIT Margin (%)
|
10.60
|
6.64
|
5.35
|
3.27
|
1.55
|
-1.09
|
|||||
|
Net Margin (%)
|
-1.74
|
-8.13
|
-2.29
|
-2.91
|
-19.45
|
-2.11
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.69
|
0.11
|
0.19
|
-0.19
|
-0.35
|
-0.03
|
|||||
|
EBIT Growth (%)
|
103.58
|
38.09
|
94.97
|
70.86
|
192.97
|
-156.32
|
|||||
|
Net Profit Growth (%)
|
58.83
|
-294.76
|
6.38
|
87.86
|
-498.62
|
-12.76
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.95
|
1.64
|
1.54
|
1.35
|
1.17
|
1.14
|
|||||
|
Short term debt to equity ratio
|
0.62
|
0.61
|
0.26
|
0.38
|
0.34
|
0.47
|
|||||
|
Current Ratio
|
1.05
|
1.06
|
1.23
|
1.13
|
1.15
|
1.23
|
|||||
|
Quick Ratio
|
0.90
|
0.92
|
1.02
|
0.91
|
0.94
|
1.03
|
|||||
|
Interest Coverage
|
2.61
|
2.30
|
1.70
|
0.97
|
0.53
|
-0.27
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.71
|
28.93
|
22.16
|
34.99
|
27.36
|
41.86
|
|||||
|
Asset Turnover
|
0.53
|
0.74
|
0.65
|
0.53
|
0.53
|
0.68
|
|||||
|
Receivable days
|
--
|
89.23
|
94.14
|
125.51
|
167.50
|
152.39
|
|||||
|
Inventory Days
|
--
|
39.68
|
53.50
|
67.39
|
66.29
|
61.63
|
|||||
|
Payable days
|
--
|
95.73
|
106.16
|
133.46
|
130.84
|
91.58
|
|||||
|
Cash Conversion Cycle
|
--
|
33.17
|
41.48
|
59.43
|
102.96
|
122.45
|