Market cap
$1,750 Mln
Revenue (TTM)
$691 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
690.59
|
627.40
|
560.57
|
478.78
|
366.39
|
269.13
|
|||||
|
Cost of Revenue
|
160.08
|
141.33
|
112.11
|
119.23
|
90.36
|
61.01
|
|||||
|
Gross Profit
|
530.51
|
486.07
|
448.47
|
359.55
|
276.03
|
208.12
|
|||||
|
Operating Expenses
|
565.22
|
555.17
|
563.72
|
498.42
|
352.23
|
225.58
|
|||||
|
Operating Profit (EBIT)
|
-34.71
|
-69.10
|
-115.25
|
-138.87
|
-76.20
|
-17.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-5.84
|
|||||
|
Profit before Tax
|
-39.72
|
-64.76
|
-107.81
|
-142.21
|
-79.98
|
-34.04
|
|||||
|
Provision for Tax
|
1.57
|
3.70
|
2.28
|
-0.91
|
-4.79
|
-9.96
|
|||||
|
Profit after Tax (Net Income)
|
-41.29
|
-68.46
|
-110.09
|
-141.30
|
-75.19
|
-24.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-141.30
|
-75.19
|
-22.77
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
786.72
|
715.98
|
717.55
|
701.34
|
738.43
|
811.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
458.65
|
442.89
|
449.96
|
467.24
|
455.47
|
63.67
|
|||||
|
Current Liabilities
|
893.81
|
421.36
|
422.15
|
360.97
|
286.53
|
199.60
|
|||||
|
Total Liabilities
|
3,032.98
|
1,580.23
|
1,589.65
|
1,529.54
|
1,480.42
|
1,074.29
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,361.96
|
1,155.57
|
1,210.53
|
1,178.50
|
1,188.82
|
787.05
|
|||||
|
Current Assets
|
777.21
|
424.66
|
379.13
|
351.05
|
291.60
|
287.24
|
|||||
|
Total Assets
|
3,032.98
|
1,580.23
|
1,589.65
|
1,529.54
|
1,480.42
|
1,074.29
|
|||||
|
Total Debt*
|
769.25
|
369.51
|
389.09
|
392.94
|
387.37
|
--
|
|||||
|
Net Current Assets
|
-116.60
|
3.30
|
-19.52
|
-9.92
|
5.07
|
89.21
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
31.19
|
35.96
|
90.01
|
65.17
|
52.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.80
|
-22.48
|
-34.78
|
-387.42
|
-6.88
|
|||||
|
Cash from Financing Activities
|
--
|
-41.60
|
5.32
|
0.26
|
305.53
|
115.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
162.44
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.32
|
-0.53
|
-0.87
|
-1.16
|
-0.63
|
-0.21
|
|||||
|
Cash EPS ($)
|
--
|
-0.17
|
-0.47
|
-0.71
|
-0.24
|
0.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.56
|
5.68
|
5.73
|
6.20
|
6.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.24
|
0.28
|
0.74
|
0.55
|
0.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.17
|
0.26
|
0.67
|
0.47
|
0.42
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.25
|
-10.00
|
-12.73
|
-7.76
|
-3.18
|
|||||
|
ROE (%)
|
-5.38
|
-9.55
|
-15.52
|
-19.63
|
-9.71
|
-3.66
|
|||||
|
ROA (%)
|
-1.65
|
-4.32
|
-7.06
|
-9.39
|
-5.89
|
-2.43
|
|||||
|
EBIT Margin (%)
|
-5.19
|
-11.01
|
-18.71
|
-27.89
|
-16.04
|
-8.66
|
|||||
|
Net Margin (%)
|
-5.98
|
-10.91
|
-19.64
|
-29.51
|
-20.52
|
-9.15
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
12.28
|
0.12
|
0.17
|
0.31
|
0.36
|
0.32
|
|||||
|
EBIT Growth (%)
|
40.07
|
34.11
|
21.48
|
-127.19
|
-152.31
|
-1.49
|
|||||
|
Net Profit Growth (%)
|
40.54
|
37.82
|
22.09
|
-87.93
|
-212.22
|
29.88
|
|||||
|
EPS Growth (%)
|
42.13
|
0.39
|
0.25
|
-0.83
|
-2.06
|
0.33
|
|||||
|
Book Value Growth (%)
|
5.16
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-26.45
|
-20.73
|
-18.44
|
-60.23
|
-144.93
|
|||||
|
Price / Book Value
|
2.22
|
2.53
|
3.18
|
3.71
|
6.13
|
4.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
97.76
|
-88.29
|
-44.36
|
-35.24
|
-404.76
|
216.58
|
|||||
|
Close Price ($)
|
10.70
|
14.05
|
18.06
|
21.30
|
38.01
|
29.92
|
|||||
|
High Price ($)
|
18.00
|
21.41
|
22.89
|
39.62
|
49.27
|
51.00
|
|||||
|
Low Price ($)
|
7.09
|
13.84
|
14.83
|
19.20
|
27.77
|
29.03
|
|||||
|
Market Cap ($ Cr)
|
1,749.69
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.48
|
0.52
|
0.54
|
0.56
|
0.52
|
--
|
|||||
|
Short term debt to equity ratio
|
0.50
|
0.01
|
0.01
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
0.87
|
1.01
|
0.90
|
0.97
|
1.02
|
1.44
|
|||||
|
Quick Ratio
|
0.87
|
--
|
--
|
0.88
|
0.91
|
1.33
|
|||||
|
Interest Coverage
|
-9.01
|
--
|
-16.07
|
-248.21
|
-23.72
|
-2.17
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.40
|
22.12
|
19.31
|
18.41
|
21.77
|
25.89
|
|||||
|
Asset Turnover
|
0.28
|
0.40
|
0.36
|
0.32
|
0.29
|
0.27
|
|||||
|
Receivable days
|
--
|
71.91
|
63.98
|
64.05
|
74.49
|
78.86
|
|||||
|
Inventory Days
|
--
|
--
|
104.20
|
95.68
|
105.20
|
113.92
|
|||||
|
Payable days
|
--
|
57.26
|
67.28
|
37.83
|
32.89
|
31.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
100.91
|
121.90
|
146.80
|
160.89
|