Market cap
$1,118 Mln
Revenue (TTM)
$869 Mln
P/E Ratio
44.4
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
869.29
|
723.52
|
704.49
|
691.12
|
820.16
|
611.20
|
|||||
|
Cost of Revenue
|
686.41
|
565.43
|
502.97
|
493.15
|
595.53
|
434.54
|
|||||
|
Gross Profit
|
182.88
|
158.09
|
201.52
|
197.97
|
224.63
|
176.66
|
|||||
|
Operating Expenses
|
88.80
|
79.66
|
103.43
|
101.32
|
120.25
|
122.05
|
|||||
|
Operating Profit (EBIT)
|
94.09
|
78.43
|
98.09
|
96.65
|
104.39
|
54.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-3.68
|
|||||
|
Profit before Tax
|
52.98
|
25.79
|
-5.02
|
81.94
|
94.74
|
13.94
|
|||||
|
Provision for Tax
|
27.51
|
19.50
|
1.63
|
10.79
|
24.94
|
12.15
|
|||||
|
Profit after Tax (Net Income)
|
-61.30
|
-71.13
|
-6.65
|
71.15
|
73.70
|
-139.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-0.33
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
73.70
|
1.80
|
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
|
586.90
|
603.50
|
700.46
|
705.46
|
707.23
|
740.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
680.30
|
536.70
|
986.74
|
1,013.21
|
1,047.92
|
1,045.40
|
|||||
|
Current Liabilities
|
153.50
|
120.80
|
115.13
|
119.08
|
129.40
|
145.08
|
|||||
|
Total Liabilities
|
1,574.20
|
1,261.00
|
1,802.32
|
1,837.75
|
1,884.55
|
1,931.22
|
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
|
1,159.40
|
941.60
|
1,498.61
|
1,591.76
|
1,616.85
|
1,639.55
|
|||||
|
Current Assets
|
261.30
|
319.40
|
303.71
|
245.99
|
267.70
|
291.67
|
|||||
|
Total Assets
|
1,574.25
|
1,261.00
|
1,802.32
|
1,837.75
|
1,884.55
|
1,931.22
|
|||||
|
Total Debt*
|
546.40
|
430.74
|
899.17
|
900.19
|
913.53
|
926.71
|
|||||
|
Net Current Assets
|
107.75
|
198.54
|
188.59
|
126.91
|
138.30
|
146.60
|
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
|
--
|
140.31
|
149.89
|
137.60
|
186.60
|
129.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
435.41
|
-73.45
|
-65.34
|
-63.02
|
835.70
|
|||||
|
Cash from Financing Activities
|
--
|
-524.96
|
-17.84
|
-93.50
|
-148.10
|
-964.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
1.42
|
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 ($)
|
-0.54
|
-0.62
|
-0.06
|
0.61
|
0.58
|
-1.02
|
|||||
|
Cash EPS ($)
|
0.23
|
0.07
|
0.71
|
1.31
|
1.20
|
-0.44
|
|||||
|
Adjusted Book Value ($)
|
5.36
|
5.27
|
6.01
|
6.02
|
5.55
|
5.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.23
|
1.29
|
1.17
|
1.46
|
0.94
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.61
|
0.81
|
0.62
|
1.00
|
0.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.40
|
-0.42
|
4.41
|
4.48
|
-6.40
|
|||||
|
ROE (%)
|
-10.30
|
-10.91
|
-0.95
|
10.07
|
10.18
|
-13.87
|
|||||
|
ROA (%)
|
-3.51
|
-4.64
|
-0.37
|
3.82
|
3.86
|
-5.46
|
|||||
|
EBIT Margin (%)
|
9.09
|
8.29
|
6.30
|
18.33
|
16.09
|
8.33
|
|||||
|
Net Margin (%)
|
-7.05
|
-9.83
|
-0.94
|
10.30
|
8.99
|
-23.04
|
|||||
|
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 (%)
|
23.41
|
0.03
|
0.02
|
-0.16
|
0.34
|
0.23
|
|||||
|
EBIT Growth (%)
|
358.28
|
35.10
|
-64.94
|
-4.00
|
159.08
|
-3.22
|
|||||
|
Net Profit Growth (%)
|
-344.89
|
-969.24
|
-109.35
|
-3.45
|
152.66
|
49.80
|
|||||
|
EPS Growth (%)
|
-351.15
|
-9.89
|
-1.09
|
0.05
|
1.57
|
0.51
|
|||||
|
Book Value Growth (%)
|
-10.88
|
--
|
--
|
--
|
--
|
--
|
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
|
44.39
|
-15.66
|
-133.83
|
16.09
|
15.33
|
-10.06
|
|||||
|
Price / Book Value
|
1.88
|
1.85
|
1.27
|
1.62
|
1.60
|
1.90
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.85
|
9.72
|
12.29
|
9.20
|
9.07
|
16.79
|
|||||
|
Close Price ($)
|
12.45
|
9.73
|
7.64
|
9.77
|
8.86
|
10.24
|
|||||
|
High Price ($)
|
15.09
|
10.01
|
11.35
|
12.35
|
12.05
|
18.90
|
|||||
|
Low Price ($)
|
7.39
|
5.24
|
6.02
|
8.26
|
8.20
|
9.12
|
|||||
|
Market Cap ($ Cr)
|
1,117.67
|
--
|
--
|
--
|
--
|
--
|
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
|
0.84
|
0.71
|
1.28
|
1.28
|
1.29
|
1.25
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.03
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.70
|
2.64
|
2.64
|
2.07
|
2.07
|
2.01
|
|||||
|
Quick Ratio
|
1.44
|
2.42
|
2.14
|
1.69
|
1.73
|
1.64
|
|||||
|
Interest Coverage
|
3.20
|
1.75
|
0.90
|
2.83
|
3.55
|
1.38
|
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 (%)
|
12.99
|
11.79
|
11.06
|
11.77
|
9.12
|
14.32
|
|||||
|
Asset Turnover
|
0.50
|
0.47
|
0.39
|
0.37
|
0.43
|
0.24
|
|||||
|
Receivable days
|
--
|
41.20
|
41.28
|
41.24
|
36.14
|
39.88
|
|||||
|
Inventory Days
|
--
|
27.11
|
37.12
|
33.14
|
30.11
|
44.80
|
|||||
|
Payable days
|
--
|
29.69
|
30.54
|
29.70
|
28.18
|
37.82
|
|||||
|
Cash Conversion Cycle
|
--
|
38.62
|
47.86
|
44.67
|
38.07
|
46.87
|