Market cap
$8 Mln
Revenue (TTM)
$312 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
649.00
|
584.80
|
626.30
|
728.20
|
1,133.70
|
1,193.20
|
|||||
|
Cost of Revenue
|
575.00
|
501.30
|
541.00
|
585.00
|
963.60
|
963.10
|
|||||
|
Gross Profit
|
74.00
|
83.50
|
85.30
|
143.20
|
170.10
|
230.10
|
|||||
|
Operating Expenses
|
160.00
|
145.20
|
146.40
|
160.60
|
204.60
|
211.20
|
|||||
|
Operating Profit (EBIT)
|
-40.80
|
-61.70
|
-61.10
|
-17.40
|
-34.50
|
18.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.20
|
-5.80
|
|||||
|
Profit before Tax
|
-53.00
|
-64.40
|
-67.30
|
-25.10
|
-50.00
|
11.60
|
|||||
|
Provision for Tax
|
-0.50
|
-0.80
|
1.60
|
-6.00
|
-8.20
|
4.10
|
|||||
|
Profit after Tax (Net Income)
|
-53.00
|
-63.60
|
-58.50
|
-163.00
|
-41.80
|
9.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-53.00
|
-63.60
|
-58.50
|
-163.00
|
-41.80
|
9.20
|
Liabilities ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
199.00
|
222.60
|
268.30
|
391.00
|
550.00
|
623.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
75.00
|
148.80
|
129.30
|
146.60
|
178.50
|
117.50
|
|||||
|
Current Liabilities
|
242.00
|
122.10
|
104.60
|
170.60
|
151.00
|
163.40
|
|||||
|
Total Liabilities
|
517.00
|
493.50
|
502.20
|
708.20
|
879.50
|
904.40
|
Assets ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
293.00
|
283.20
|
316.70
|
337.30
|
489.20
|
499.50
|
|||||
|
Current Assets
|
224.00
|
210.30
|
185.50
|
370.90
|
390.30
|
404.90
|
|||||
|
Total Assets
|
516.00
|
493.50
|
502.20
|
708.20
|
879.50
|
904.40
|
|||||
|
Total Debt*
|
23.00
|
82.50
|
46.00
|
99.30
|
171.00
|
21.20
|
|||||
|
Net Current Assets
|
-18.00
|
88.20
|
80.90
|
200.30
|
239.30
|
--
|
Cashflow ($ Mln) |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-70.30
|
-28.20
|
-6.00
|
62.50
|
62.90
|
54.00
|
|||||
|
Cash Flow from Investing Activities
|
44.80
|
-21.10
|
-29.40
|
60.60
|
-80.50
|
-36.90
|
|||||
|
Cash from Financing Activities
|
21.50
|
35.00
|
-111.10
|
13.30
|
24.40
|
14.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
42.10
|
-146.70
|
134.80
|
8.40
|
30.60
|
Financials Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-20.11
|
-20.54
|
-14.54
|
-26.91
|
-6.12
|
1.44
|
|||||
|
ROE (%)
|
-25.14
|
-25.91
|
-17.75
|
-34.64
|
-7.12
|
1.47
|
|||||
|
ROA (%)
|
-10.49
|
-12.77
|
-9.67
|
-20.53
|
-4.69
|
1.04
|
|||||
|
EBIT Margin (%)
|
-11.22
|
-9.73
|
-8.38
|
-22.55
|
-4.16
|
1.24
|
|||||
|
Net Margin (%)
|
-8.17
|
-10.88
|
-9.34
|
-22.38
|
-3.69
|
0.77
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.11
|
-0.07
|
-0.14
|
-0.36
|
-0.05
|
0.00
|
|||||
|
EBIT Growth (%)
|
-27.94
|
-8.38
|
68.03
|
-247.88
|
-418.92
|
-72.69
|
|||||
|
Net Profit Growth (%)
|
16.67
|
-8.72
|
64.11
|
-289.95
|
-554.35
|
-81.19
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.34
|
-7.56
|
-10.50
|
0.68
|
4.19
|
-0.15
|
|||||
|
Close Price ($)
|
1.98
|
3.82
|
4.27
|
11.84
|
16.92
|
19.91
|
|||||
|
High Price ($)
|
6.96
|
5.60
|
15.15
|
20.46
|
22.96
|
21.00
|
|||||
|
Low Price ($)
|
1.68
|
1.12
|
3.56
|
11.39
|
13.32
|
11.77
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.12
|
0.37
|
0.17
|
0.25
|
0.31
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.05
|
0.01
|
0.07
|
0.16
|
0.03
|
|||||
|
Current Ratio
|
0.93
|
1.72
|
1.77
|
2.17
|
2.58
|
2.48
|
|||||
|
Quick Ratio
|
0.32
|
0.72
|
0.71
|
1.36
|
1.02
|
0.81
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
8.17
|
7.35
|
5.88
|
5.44
|
7.37
|
6.57
|
|||||
|
Asset Turnover
|
1.28
|
1.17
|
1.03
|
0.92
|
1.27
|
1.35
|
|||||
|
Receivable days
|
27.01
|
24.92
|
22.28
|
30.87
|
26.08
|
22.93
|
|||||
|
Inventory Days
|
85.40
|
85.43
|
84.76
|
117.22
|
96.30
|
97.64
|
|||||
|
Payable days
|
51.93
|
54.28
|
57.39
|
67.21
|
45.33
|
45.72
|
|||||
|
Cash Conversion Cycle
|
60.49
|
56.07
|
49.65
|
80.88
|
77.04
|
74.85
|