Market cap
$197 Mln
Revenue (TTM)
$3,151 Mln
P/E Ratio
--
P/B Ratio
10.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,151.42
|
3,211.18
|
3,775.59
|
4,304.33
|
4,543.81
|
4,181.69
|
|||||
|
Cost of Revenue
|
2,668.93
|
2,696.99
|
3,086.62
|
3,471.71
|
3,757.89
|
3,358.77
|
|||||
|
Gross Profit
|
482.50
|
514.20
|
688.97
|
832.62
|
785.92
|
822.92
|
|||||
|
Operating Expenses
|
726.03
|
554.40
|
815.42
|
691.02
|
726.58
|
607.07
|
|||||
|
Operating Profit (EBIT)
|
-243.52
|
-40.20
|
-126.45
|
141.60
|
59.34
|
215.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
54.88
|
14.50
|
|||||
|
Profit before Tax
|
-359.41
|
-474.32
|
-170.82
|
88.57
|
30.26
|
150.96
|
|||||
|
Provision for Tax
|
158.79
|
147.93
|
16.76
|
63.34
|
18.04
|
19.64
|
|||||
|
Profit after Tax (Net Income)
|
-517.93
|
-621.21
|
-189.02
|
62.45
|
45.73
|
168.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
45.73
|
168.80
|
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
|
-23.90
|
94.30
|
620.06
|
850.65
|
723.55
|
842.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,508.20
|
1,432.70
|
1,375.12
|
1,450.57
|
1,991.19
|
2,007.59
|
|||||
|
Current Liabilities
|
584.00
|
575.80
|
624.99
|
678.91
|
786.63
|
888.87
|
|||||
|
Total Liabilities
|
2,652.40
|
2,102.80
|
2,620.17
|
2,980.13
|
3,501.36
|
3,738.67
|
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
|
1,056.80
|
1,086.10
|
1,420.28
|
1,485.78
|
1,805.76
|
1,998.81
|
|||||
|
Current Assets
|
1,011.60
|
1,016.70
|
1,199.89
|
1,494.34
|
1,695.61
|
1,739.86
|
|||||
|
Total Assets
|
2,652.44
|
2,102.80
|
2,620.17
|
2,980.13
|
3,501.36
|
3,738.67
|
|||||
|
Total Debt*
|
1,395.70
|
1,490.50
|
1,321.61
|
1,380.72
|
1,883.10
|
1,916.46
|
|||||
|
Net Current Assets
|
427.57
|
438.80
|
574.90
|
815.43
|
908.98
|
850.99
|
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
|
--
|
-4.90
|
106.21
|
345.19
|
30.34
|
175.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
16.30
|
-153.34
|
279.17
|
-67.03
|
-92.36
|
|||||
|
Cash from Financing Activities
|
--
|
-33.00
|
-80.63
|
-563.16
|
-120.01
|
-401.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-156.71
|
-317.90
|
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 ($)
|
-6.06
|
-7.27
|
-2.23
|
0.73
|
0.54
|
1.82
|
|||||
|
Cash EPS ($)
|
--
|
-5.96
|
-0.75
|
2.38
|
2.09
|
3.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.10
|
7.32
|
9.97
|
8.54
|
9.07
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.06
|
1.25
|
4.05
|
0.36
|
1.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.46
|
-0.66
|
2.89
|
-0.62
|
0.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-35.23
|
-9.06
|
2.58
|
1.70
|
5.87
|
|||||
|
ROE (%)
|
--
|
-173.92
|
-25.70
|
7.93
|
5.84
|
18.28
|
|||||
|
ROA (%)
|
-17.77
|
-26.31
|
-6.75
|
1.93
|
1.26
|
4.38
|
|||||
|
EBIT Margin (%)
|
-9.14
|
-12.68
|
-2.74
|
3.74
|
2.48
|
5.45
|
|||||
|
Net Margin (%)
|
-16.43
|
-19.35
|
-5.01
|
1.45
|
0.99
|
4.02
|
|||||
|
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 (%)
|
-8.13
|
-0.15
|
-0.12
|
-0.05
|
0.09
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-2.98
|
-293.06
|
-164.40
|
42.62
|
-50.48
|
18.94
|
|||||
|
Net Profit Growth (%)
|
-46.12
|
-228.65
|
-402.70
|
36.56
|
-72.91
|
84.33
|
|||||
|
EPS Growth (%)
|
-45.01
|
-2.26
|
-4.05
|
0.36
|
-0.70
|
1.03
|
|||||
|
Book Value Growth (%)
|
-104.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.34
|
-3.67
|
25.79
|
17.89
|
14.49
|
|||||
|
Price / Book Value
|
10.18
|
2.23
|
1.12
|
1.89
|
1.13
|
2.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.27
|
-5.31
|
83.97
|
8.98
|
10.31
|
10.87
|
|||||
|
Close Price ($)
|
1.50
|
2.46
|
8.19
|
18.88
|
9.65
|
26.36
|
|||||
|
High Price ($)
|
6.98
|
10.09
|
21.75
|
19.69
|
27.60
|
31.47
|
|||||
|
Low Price ($)
|
0.93
|
1.70
|
7.98
|
9.42
|
8.38
|
22.90
|
|||||
|
Market Cap ($ Cr)
|
196.95
|
--
|
--
|
--
|
--
|
--
|
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
|
-51.29
|
15.81
|
2.13
|
1.62
|
2.60
|
2.28
|
|||||
|
Short term debt to equity ratio
|
-0.78
|
0.25
|
0.10
|
0.08
|
0.09
|
0.10
|
|||||
|
Current Ratio
|
1.73
|
1.77
|
1.92
|
2.20
|
2.16
|
1.96
|
|||||
|
Quick Ratio
|
0.98
|
0.99
|
1.18
|
1.49
|
1.40
|
1.26
|
|||||
|
Interest Coverage
|
-4.04
|
-6.06
|
-1.54
|
2.23
|
1.37
|
2.97
|
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 (%)
|
13.95
|
11.25
|
10.29
|
12.00
|
11.69
|
13.20
|
|||||
|
Asset Turnover
|
1.08
|
1.36
|
1.35
|
1.33
|
1.26
|
1.09
|
|||||
|
Receivable days
|
--
|
42.63
|
43.78
|
44.46
|
43.54
|
44.96
|
|||||
|
Inventory Days
|
--
|
61.23
|
55.71
|
56.60
|
58.82
|
61.34
|
|||||
|
Payable days
|
--
|
34.01
|
31.61
|
29.26
|
34.30
|
37.44
|
|||||
|
Cash Conversion Cycle
|
--
|
69.85
|
67.88
|
71.79
|
68.07
|
68.86
|