Market cap
$363 Mln
Revenue (TTM)
$798 Mln
P/E Ratio
25.4
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
797.64
|
844.56
|
833.88
|
826.34
|
819.76
|
844.96
|
|||||
|
Cost of Revenue
|
422.52
|
447.70
|
394.37
|
446.86
|
418.82
|
400.30
|
|||||
|
Gross Profit
|
375.12
|
396.86
|
439.51
|
379.48
|
400.94
|
444.66
|
|||||
|
Operating Expenses
|
388.04
|
376.19
|
422.64
|
383.08
|
449.26
|
562.46
|
|||||
|
Operating Profit (EBIT)
|
-12.91
|
20.67
|
16.87
|
-3.60
|
-48.32
|
-117.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-74.52
|
|||||
|
Profit before Tax
|
-75.32
|
-45.11
|
-46.07
|
-55.37
|
-112.60
|
-208.14
|
|||||
|
Provision for Tax
|
-90.91
|
-84.75
|
8.17
|
10.83
|
-14.52
|
-30.96
|
|||||
|
Profit after Tax (Net Income)
|
15.60
|
39.64
|
-54.24
|
-66.21
|
-98.08
|
-177.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-98.08
|
-177.19
|
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
|
392.57
|
448.99
|
404.62
|
452.76
|
518.43
|
527.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
440.92
|
447.79
|
429.06
|
350.32
|
406.64
|
476.12
|
|||||
|
Current Liabilities
|
309.33
|
315.47
|
328.87
|
341.07
|
330.49
|
344.45
|
|||||
|
Total Liabilities
|
1,452.16
|
1,212.26
|
1,162.55
|
1,144.15
|
1,255.56
|
1,347.74
|
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
|
737.23
|
757.77
|
698.89
|
725.44
|
777.58
|
866.75
|
|||||
|
Current Assets
|
405.63
|
454.49
|
463.66
|
418.72
|
477.99
|
480.99
|
|||||
|
Total Assets
|
1,452.19
|
1,212.26
|
1,162.55
|
1,144.15
|
1,255.56
|
1,347.74
|
|||||
|
Total Debt*
|
397.01
|
405.13
|
383.67
|
287.03
|
387.93
|
442.87
|
|||||
|
Net Current Assets
|
96.30
|
139.01
|
134.79
|
77.65
|
147.49
|
136.54
|
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
|
--
|
51.40
|
50.24
|
17.09
|
-26.36
|
19.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-25.34
|
-22.87
|
-9.48
|
-12.14
|
-14.19
|
|||||
|
Cash from Financing Activities
|
--
|
-19.43
|
37.71
|
-47.86
|
0.93
|
-33.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-28.69
|
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 ($)
|
0.08
|
0.22
|
-0.30
|
-0.38
|
-0.57
|
-1.19
|
|||||
|
Cash EPS ($)
|
--
|
0.56
|
0.06
|
0.04
|
-0.13
|
-0.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.51
|
2.26
|
2.62
|
3.01
|
3.55
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.29
|
0.28
|
0.10
|
-0.15
|
0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.15
|
0.15
|
0.04
|
-0.23
|
0.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.83
|
-7.10
|
-8.04
|
-10.45
|
-16.63
|
|||||
|
ROE (%)
|
3.71
|
9.29
|
-12.65
|
-13.63
|
-18.76
|
-29.19
|
|||||
|
ROA (%)
|
1.07
|
3.34
|
-4.70
|
-5.52
|
-7.54
|
-12.24
|
|||||
|
EBIT Margin (%)
|
-2.65
|
-0.13
|
3.24
|
-3.35
|
-11.32
|
-22.76
|
|||||
|
Net Margin (%)
|
1.96
|
4.69
|
-6.50
|
-8.01
|
-11.96
|
-23.00
|
|||||
|
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 (%)
|
-7.62
|
0.01
|
0.01
|
0.01
|
-0.03
|
0.00
|
|||||
|
EBIT Growth (%)
|
-423.43
|
-104.06
|
197.53
|
70.14
|
51.74
|
-268.17
|
|||||
|
Net Profit Growth (%)
|
135.14
|
173.08
|
18.08
|
32.50
|
44.64
|
-300.00
|
|||||
|
EPS Growth (%)
|
131.98
|
1.73
|
0.21
|
0.33
|
0.52
|
-3.06
|
|||||
|
Book Value Growth (%)
|
5.84
|
--
|
--
|
--
|
--
|
--
|
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
|
25.38
|
12.99
|
-13.71
|
-7.58
|
-4.90
|
-5.08
|
|||||
|
Price / Book Value
|
0.91
|
1.15
|
1.84
|
1.11
|
0.93
|
1.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.34
|
13.76
|
11.37
|
17.61
|
-48.24
|
-11.39
|
|||||
|
Close Price ($)
|
2.34
|
2.88
|
4.16
|
2.90
|
2.79
|
6.05
|
|||||
|
High Price ($)
|
4.29
|
5.38
|
4.39
|
4.84
|
6.42
|
11.25
|
|||||
|
Low Price ($)
|
1.87
|
2.72
|
2.47
|
1.78
|
2.19
|
5.11
|
|||||
|
Market Cap ($ Cr)
|
363.01
|
--
|
--
|
--
|
--
|
--
|
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
|
0.82
|
0.90
|
0.95
|
0.63
|
0.75
|
0.84
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.04
|
0.11
|
0.07
|
0.07
|
|||||
|
Current Ratio
|
1.31
|
1.44
|
1.41
|
1.23
|
1.45
|
1.40
|
|||||
|
Quick Ratio
|
1.03
|
1.19
|
1.17
|
1.00
|
1.22
|
1.24
|
|||||
|
Interest Coverage
|
-0.73
|
-0.02
|
0.79
|
-1.00
|
-5.50
|
-8.43
|
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 (%)
|
27.61
|
27.46
|
30.55
|
32.48
|
32.60
|
33.48
|
|||||
|
Asset Turnover
|
0.55
|
0.71
|
0.72
|
0.69
|
0.63
|
0.58
|
|||||
|
Receivable days
|
--
|
105.22
|
114.57
|
118.38
|
122.56
|
112.53
|
|||||
|
Inventory Days
|
--
|
64.45
|
72.56
|
62.51
|
56.45
|
45.53
|
|||||
|
Payable days
|
--
|
68.37
|
80.08
|
73.96
|
84.13
|
73.23
|
|||||
|
Cash Conversion Cycle
|
--
|
101.30
|
107.06
|
106.93
|
94.89
|
84.83
|