Market cap
$1,945 Mln
Revenue (TTM)
$347 Mln
P/E Ratio
--
P/B Ratio
5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
347.37
|
320.64
|
386.27
|
563.61
|
501.99
|
291.34
|
|||||
|
Cost of Revenue
|
321.94
|
307.66
|
208.09
|
250.28
|
254.86
|
189.99
|
|||||
|
Gross Profit
|
25.43
|
12.98
|
178.18
|
313.32
|
247.13
|
101.35
|
|||||
|
Operating Expenses
|
58.64
|
41.25
|
69.40
|
72.72
|
72.76
|
64.25
|
|||||
|
Operating Profit (EBIT)
|
-33.21
|
-28.27
|
108.78
|
240.61
|
174.37
|
37.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-31.74
|
-1.07
|
|||||
|
Profit before Tax
|
-41.30
|
-43.20
|
92.84
|
224.75
|
106.31
|
-2.67
|
|||||
|
Provision for Tax
|
-3.65
|
-6.13
|
21.43
|
51.05
|
32.37
|
1.90
|
|||||
|
Profit after Tax (Net Income)
|
-37.68
|
-37.12
|
71.27
|
173.70
|
73.94
|
-4.58
|
|||||
|
Minority Interest
|
-0.04
|
-0.04
|
-0.14
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
73.94
|
-4.58
|
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
|
370.11
|
389.26
|
421.08
|
377.31
|
200.85
|
97.27
|
|||||
|
Minority Interest
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
185.55
|
57.10
|
71.28
|
246.72
|
379.98
|
343.33
|
|||||
|
Current Liabilities
|
98.86
|
84.04
|
233.40
|
70.33
|
190.90
|
72.80
|
|||||
|
Total Liabilities
|
753.05
|
530.21
|
725.77
|
694.35
|
771.73
|
513.39
|
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
|
590.32
|
456.87
|
476.44
|
513.85
|
535.35
|
452.86
|
|||||
|
Current Assets
|
63.87
|
73.34
|
249.34
|
180.50
|
236.38
|
60.54
|
|||||
|
Total Assets
|
753.05
|
530.21
|
725.77
|
694.35
|
771.73
|
513.39
|
|||||
|
Total Debt*
|
8.28
|
10.70
|
209.65
|
200.83
|
354.69
|
330.94
|
|||||
|
Net Current Assets
|
-34.99
|
-10.71
|
15.93
|
110.17
|
45.48
|
-12.26
|
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
|
--
|
74.09
|
151.68
|
156.80
|
305.61
|
104.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-67.79
|
-28.84
|
-68.18
|
-140.23
|
-35.92
|
|||||
|
Cash from Financing Activities
|
--
|
-188.64
|
-36.06
|
-166.37
|
-7.10
|
-52.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
158.29
|
16.41
|
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 ($)
|
-0.38
|
-0.37
|
0.71
|
1.66
|
0.73
|
-0.05
|
|||||
|
Cash EPS ($)
|
-0.39
|
0.36
|
1.44
|
2.46
|
1.39
|
0.68
|
|||||
|
Adjusted Book Value ($)
|
3.69
|
3.90
|
4.20
|
3.61
|
1.97
|
1.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.74
|
1.51
|
1.50
|
3.00
|
1.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.06
|
1.21
|
0.85
|
1.62
|
0.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.20
|
11.79
|
30.64
|
15.03
|
-1.01
|
|||||
|
ROE (%)
|
-9.94
|
-9.16
|
17.85
|
60.09
|
49.60
|
-4.65
|
|||||
|
ROA (%)
|
-5.61
|
-5.91
|
10.04
|
23.70
|
11.51
|
-0.87
|
|||||
|
EBIT Margin (%)
|
-8.88
|
-10.85
|
28.34
|
44.12
|
28.72
|
10.88
|
|||||
|
Net Margin (%)
|
-10.85
|
-11.58
|
18.45
|
30.82
|
15.72
|
-1.58
|
|||||
|
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 (%)
|
11.92
|
-0.17
|
-0.31
|
0.12
|
0.72
|
0.29
|
|||||
|
EBIT Growth (%)
|
-190.88
|
-131.78
|
-55.98
|
72.46
|
354.91
|
1,168.78
|
|||||
|
Net Profit Growth (%)
|
-444.60
|
-152.09
|
-58.97
|
134.92
|
1,715.80
|
81.79
|
|||||
|
EPS Growth (%)
|
-453.06
|
-1.52
|
-0.57
|
1.29
|
16.36
|
0.82
|
|||||
|
Book Value Growth (%)
|
-8.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-21.53
|
13.58
|
5.86
|
20.86
|
-75.33
|
|||||
|
Price / Book Value
|
4.99
|
2.05
|
2.30
|
2.70
|
7.68
|
3.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
47.00
|
14.59
|
7.89
|
3.34
|
7.64
|
6.36
|
|||||
|
Close Price ($)
|
20.36
|
8.01
|
9.67
|
9.73
|
15.14
|
3.56
|
|||||
|
High Price ($)
|
20.85
|
11.10
|
11.84
|
18.48
|
16.73
|
5.49
|
|||||
|
Low Price ($)
|
5.97
|
4.00
|
6.11
|
8.85
|
2.72
|
1.50
|
|||||
|
Market Cap ($ Cr)
|
1,944.65
|
--
|
--
|
--
|
--
|
--
|
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
|
0.11
|
0.03
|
0.50
|
0.53
|
1.77
|
3.40
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.45
|
0.04
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
0.65
|
0.87
|
1.07
|
2.57
|
1.24
|
0.83
|
|||||
|
Quick Ratio
|
0.65
|
--
|
--
|
2.54
|
1.23
|
0.81
|
|||||
|
Interest Coverage
|
-12.90
|
-4.13
|
4.69
|
9.29
|
3.81
|
0.92
|
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 (%)
|
14.52
|
17.53
|
12.77
|
11.90
|
8.40
|
9.88
|
|||||
|
Asset Turnover
|
0.52
|
0.51
|
0.54
|
0.77
|
0.78
|
0.56
|
|||||
|
Receivable days
|
--
|
60.11
|
55.05
|
35.40
|
25.81
|
35.71
|
|||||
|
Inventory Days
|
--
|
--
|
3.69
|
2.99
|
2.58
|
2.40
|
|||||
|
Payable days
|
--
|
35.96
|
32.57
|
28.08
|
21.04
|
21.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
26.16
|
10.31
|
7.34
|
16.53
|