Market cap
$1,171 Mln
Revenue (TTM)
$716 Mln
P/E Ratio
--
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
715.90
|
701.20
|
687.80
|
673.30
|
684.10
|
744.60
|
|||||
|
Cost of Revenue
|
368.30
|
352.20
|
306.50
|
293.60
|
289.90
|
364.70
|
|||||
|
Gross Profit
|
347.60
|
349.00
|
381.30
|
379.70
|
394.20
|
379.90
|
|||||
|
Operating Expenses
|
404.30
|
410.60
|
341.30
|
314.70
|
352.30
|
293.10
|
|||||
|
Operating Profit (EBIT)
|
-56.70
|
-61.60
|
40.00
|
65.00
|
41.90
|
86.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.20
|
0.20
|
|||||
|
Profit before Tax
|
-68.30
|
-66.20
|
-403.30
|
-7.90
|
26.70
|
7.30
|
|||||
|
Provision for Tax
|
1.10
|
1.70
|
-17.00
|
2.00
|
5.20
|
1.00
|
|||||
|
Profit after Tax (Net Income)
|
-69.40
|
-67.90
|
-392.10
|
-61.80
|
50.50
|
6.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
50.50
|
5.20
|
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
|
782.10
|
778.20
|
828.50
|
1,236.30
|
1,291.20
|
1,270.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
136.80
|
130.30
|
159.80
|
221.50
|
304.70
|
193.80
|
|||||
|
Current Liabilities
|
131.20
|
165.20
|
165.90
|
234.60
|
191.00
|
139.20
|
|||||
|
Total Liabilities
|
1,181.30
|
1,073.70
|
1,154.20
|
1,692.40
|
1,786.90
|
1,603.60
|
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
|
725.10
|
718.30
|
760.80
|
1,205.40
|
1,162.80
|
1,176.00
|
|||||
|
Current Assets
|
325.00
|
355.40
|
393.40
|
487.00
|
624.10
|
427.60
|
|||||
|
Total Assets
|
1,181.30
|
1,073.70
|
1,154.20
|
1,692.40
|
1,786.90
|
1,603.60
|
|||||
|
Total Debt*
|
138.40
|
129.10
|
170.20
|
209.10
|
277.00
|
187.50
|
|||||
|
Net Current Assets
|
193.80
|
190.20
|
227.50
|
252.40
|
314.00
|
279.40
|
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
|
--
|
74.70
|
100.70
|
32.40
|
90.90
|
87.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-60.60
|
-27.50
|
21.60
|
-135.40
|
-21.00
|
|||||
|
Cash from Financing Activities
|
--
|
-37.00
|
-49.10
|
-94.20
|
56.70
|
-55.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
12.20
|
11.00
|
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 ($)
|
-1.48
|
-1.46
|
-8.52
|
-1.33
|
1.07
|
0.13
|
|||||
|
Cash EPS ($)
|
--
|
-0.63
|
-7.53
|
-0.34
|
2.09
|
0.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.77
|
18.01
|
26.53
|
27.47
|
26.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.61
|
2.19
|
0.70
|
1.93
|
1.80
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.93
|
1.80
|
0.31
|
1.52
|
1.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.12
|
-32.09
|
-4.10
|
3.34
|
0.43
|
|||||
|
ROE (%)
|
-8.90
|
-8.45
|
-37.98
|
-4.89
|
3.94
|
0.50
|
|||||
|
ROA (%)
|
-5.72
|
-6.10
|
-27.55
|
-3.55
|
2.98
|
0.38
|
|||||
|
EBIT Margin (%)
|
-8.53
|
-8.87
|
-56.86
|
1.05
|
5.36
|
1.42
|
|||||
|
Net Margin (%)
|
-9.69
|
-9.68
|
-57.01
|
-9.18
|
7.37
|
0.85
|
|||||
|
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 (%)
|
3.87
|
0.02
|
0.02
|
-0.02
|
-0.08
|
0.04
|
|||||
|
EBIT Growth (%)
|
84.08
|
84.10
|
-5,608.45
|
-80.65
|
246.23
|
123.61
|
|||||
|
Net Profit Growth (%)
|
81.96
|
82.68
|
-534.47
|
-222.38
|
701.59
|
123.16
|
|||||
|
EPS Growth (%)
|
82.29
|
0.83
|
-5.43
|
-2.23
|
7.29
|
1.23
|
|||||
|
Book Value Growth (%)
|
-6.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.67
|
-1.87
|
-16.91
|
25.18
|
267.45
|
|||||
|
Price / Book Value
|
1.50
|
0.67
|
0.88
|
0.85
|
0.98
|
1.33
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
17.17
|
-16.88
|
-2.30
|
23.06
|
18.27
|
35.87
|
|||||
|
Close Price ($)
|
14.01
|
11.23
|
15.92
|
22.43
|
27.06
|
34.67
|
|||||
|
High Price ($)
|
15.68
|
17.69
|
25.36
|
31.99
|
36.22
|
53.61
|
|||||
|
Low Price ($)
|
9.30
|
9.30
|
15.51
|
17.24
|
19.32
|
28.95
|
|||||
|
Market Cap ($ Cr)
|
1,170.73
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.17
|
0.21
|
0.17
|
0.21
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.48
|
2.15
|
2.37
|
2.08
|
3.27
|
3.07
|
|||||
|
Quick Ratio
|
1.40
|
1.26
|
1.53
|
1.38
|
2.57
|
1.93
|
|||||
|
Interest Coverage
|
-8.49
|
-15.55
|
-32.06
|
0.47
|
3.67
|
3.21
|
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 (%)
|
14.39
|
14.80
|
19.31
|
21.21
|
24.54
|
17.62
|
|||||
|
Asset Turnover
|
0.59
|
0.63
|
0.48
|
0.39
|
0.40
|
0.45
|
|||||
|
Receivable days
|
--
|
61.62
|
73.18
|
84.27
|
79.85
|
73.36
|
|||||
|
Inventory Days
|
--
|
148.71
|
179.94
|
183.81
|
183.70
|
164.35
|
|||||
|
Payable days
|
--
|
56.93
|
65.90
|
77.25
|
78.30
|
62.09
|
|||||
|
Cash Conversion Cycle
|
--
|
153.40
|
187.22
|
190.83
|
185.24
|
175.61
|