Market cap
$666 Mln
Revenue (TTM)
$409 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
408.60
|
423.60
|
452.50
|
570.00
|
662.10
|
742.20
|
|||||
|
Cost of Revenue
|
363.00
|
369.90
|
449.60
|
527.00
|
630.90
|
697.50
|
|||||
|
Gross Profit
|
45.60
|
53.70
|
2.90
|
43.00
|
31.20
|
44.70
|
|||||
|
Operating Expenses
|
161.80
|
173.30
|
106.60
|
161.90
|
175.80
|
178.20
|
|||||
|
Operating Profit (EBIT)
|
-116.20
|
-119.60
|
-103.70
|
-118.90
|
-144.60
|
-133.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-362.60
|
-217.10
|
|||||
|
Profit before Tax
|
-171.20
|
-414.00
|
-310.50
|
-401.10
|
-519.50
|
-360.40
|
|||||
|
Provision for Tax
|
-3.20
|
13.00
|
-0.40
|
-77.00
|
-89.90
|
-74.00
|
|||||
|
Profit after Tax (Net Income)
|
-156.00
|
-513.20
|
-304.60
|
-313.40
|
-428.10
|
-287.00
|
|||||
|
Minority Interest
|
20.80
|
11.70
|
5.50
|
17.60
|
-1.50
|
-0.60
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-428.10
|
-287.00
|
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
|
957.60
|
1,023.80
|
1,836.50
|
2,324.50
|
2,718.80
|
3,335.30
|
|||||
|
Minority Interest
|
20.80
|
--
|
--
|
--
|
-3.90
|
5.80
|
|||||
|
Non-Current Liabilities
|
192.90
|
200.10
|
267.10
|
270.00
|
287.90
|
369.00
|
|||||
|
Current Liabilities
|
153.60
|
129.70
|
146.50
|
107.50
|
122.70
|
179.50
|
|||||
|
Total Liabilities
|
1,412.00
|
1,320.70
|
2,228.90
|
2,686.70
|
3,125.50
|
3,889.60
|
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
|
1,067.30
|
1,052.40
|
2,032.00
|
2,509.40
|
2,814.90
|
3,768.00
|
|||||
|
Current Assets
|
191.10
|
268.30
|
196.90
|
177.30
|
310.60
|
121.60
|
|||||
|
Total Assets
|
1,412.00
|
1,320.70
|
2,228.90
|
2,686.70
|
3,125.50
|
3,889.60
|
|||||
|
Total Debt*
|
194.30
|
331.80
|
330.50
|
274.20
|
300.00
|
235.80
|
|||||
|
Net Current Assets
|
37.50
|
138.60
|
50.40
|
69.80
|
187.90
|
-57.90
|
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
|
--
|
-18.10
|
-90.10
|
-87.80
|
-205.10
|
-176.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
518.10
|
298.30
|
53.10
|
521.20
|
-272.40
|
|||||
|
Cash from Financing Activities
|
--
|
-449.50
|
-182.90
|
-106.80
|
-154.20
|
-190.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
161.90
|
-638.90
|
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 ($)
|
-3.02
|
-10.65
|
-4.90
|
-4.47
|
-5.52
|
-3.23
|
|||||
|
Cash EPS ($)
|
-2.93
|
-10.09
|
-4.45
|
-3.88
|
-5.23
|
-2.68
|
|||||
|
Adjusted Book Value ($)
|
22.08
|
21.24
|
29.53
|
33.16
|
35.08
|
37.52
|
|||||
|
Dividend per Share ($)
|
3.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.38
|
-1.45
|
-1.25
|
-2.65
|
-1.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.59
|
-1.56
|
-1.40
|
-2.83
|
-2.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-29.14
|
-12.78
|
-11.16
|
-12.99
|
-7.52
|
|||||
|
ROE (%)
|
-13.65
|
-35.88
|
-14.64
|
-12.43
|
-14.14
|
-8.07
|
|||||
|
ROA (%)
|
-9.12
|
-28.92
|
-12.39
|
-10.78
|
-12.21
|
-6.75
|
|||||
|
EBIT Margin (%)
|
-39.87
|
-95.28
|
-55.76
|
-33.19
|
-48.83
|
-57.02
|
|||||
|
Net Margin (%)
|
-38.18
|
-121.15
|
-67.31
|
-54.98
|
-142.94
|
-54.66
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-6.54
|
-0.06
|
-0.21
|
-0.14
|
-0.11
|
0.27
|
|||||
|
EBIT Growth (%)
|
10.93
|
-59.97
|
-33.35
|
41.48
|
23.61
|
-119.32
|
|||||
|
Net Profit Growth (%)
|
66.55
|
-68.48
|
2.81
|
26.79
|
-49.16
|
-116.07
|
|||||
|
EPS Growth (%)
|
54.94
|
-1.17
|
-0.10
|
0.19
|
-0.71
|
-1.17
|
|||||
|
Book Value Growth (%)
|
-3.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.48
|
-4.06
|
-4.36
|
-3.74
|
-10.89
|
|||||
|
Price / Book Value
|
0.69
|
0.74
|
0.67
|
0.59
|
0.59
|
0.94
|
|||||
|
Dividend Yield (%)
|
3.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.54
|
-2.36
|
-6.36
|
-10.07
|
-5.80
|
-8.73
|
|||||
|
Close Price ($)
|
14.40
|
15.73
|
19.86
|
19.51
|
20.65
|
35.15
|
|||||
|
High Price ($)
|
21.92
|
21.92
|
22.99
|
25.51
|
36.50
|
46.57
|
|||||
|
Low Price ($)
|
10.46
|
15.05
|
16.94
|
15.93
|
17.12
|
29.16
|
|||||
|
Market Cap ($ Cr)
|
665.79
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.32
|
0.18
|
0.12
|
0.11
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.04
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.24
|
2.07
|
1.34
|
1.65
|
2.53
|
0.68
|
|||||
|
Quick Ratio
|
1.24
|
--
|
--
|
--
|
--
|
0.73
|
|||||
|
Interest Coverage
|
-19.63
|
-38.81
|
-21.75
|
-10.57
|
-26.28
|
-43.18
|
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 (%)
|
11.55
|
14.31
|
7.89
|
4.56
|
0.29
|
2.38
|
|||||
|
Asset Turnover
|
0.24
|
0.24
|
0.18
|
0.20
|
0.19
|
0.17
|
|||||
|
Receivable days
|
--
|
41.52
|
24.90
|
8.94
|
5.41
|
8.69
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-5.85
|
-7.25
|
|||||
|
Payable days
|
--
|
53.57
|
17.71
|
18.30
|
14.04
|
12.67
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-14.48
|
-11.24
|