Market cap
$1,217 Mln
Revenue (TTM)
$504 Mln
P/E Ratio
21.3
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
504.36
|
507.44
|
453.32
|
422.36
|
340.07
|
308.98
|
|||||
|
Cost of Revenue
|
241.18
|
252.44
|
287.90
|
193.89
|
48.38
|
27.06
|
|||||
|
Gross Profit
|
263.18
|
255.00
|
165.43
|
228.47
|
291.69
|
281.92
|
|||||
|
Operating Expenses
|
203.66
|
194.84
|
181.34
|
182.42
|
174.82
|
155.74
|
|||||
|
Operating Profit (EBIT)
|
59.52
|
60.16
|
-15.91
|
46.05
|
116.88
|
126.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
70.35
|
60.16
|
-15.91
|
46.05
|
116.88
|
126.18
|
|||||
|
Provision for Tax
|
12.21
|
8.39
|
-4.26
|
9.97
|
30.70
|
34.13
|
|||||
|
Profit after Tax (Net Income)
|
58.15
|
51.77
|
-11.65
|
36.09
|
86.17
|
92.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
86.17
|
92.05
|
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
|
1,196.21
|
1,160.73
|
1,080.38
|
1,040.34
|
1,053.60
|
8,846.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10,977.00
|
4,889.77
|
1,298.97
|
1,758.68
|
9,354.57
|
377.31
|
|||||
|
Current Liabilities
|
2.60
|
4,968.30
|
8,096.15
|
7,846.56
|
5,798.27
|
5,202.13
|
|||||
|
Total Liabilities
|
12,175.80
|
11,018.79
|
10,475.49
|
10,645.57
|
10,408.17
|
9,224.10
|
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
|
11,041.35
|
10,636.61
|
9,373.26
|
9,089.42
|
1,962.56
|
2,306.69
|
|||||
|
Current Assets
|
1,131.96
|
382.19
|
1,102.24
|
1,556.15
|
1,541.76
|
1,803.11
|
|||||
|
Total Assets
|
13,305.17
|
11,018.79
|
10,475.49
|
10,645.57
|
10,408.17
|
9,224.10
|
|||||
|
Total Debt*
|
1,218.45
|
1,183.47
|
1,080.60
|
1,528.70
|
1,807.76
|
610.23
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
68.40
|
33.32
|
40.72
|
142.16
|
98.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-454.16
|
39.47
|
39.65
|
-614.73
|
-443.61
|
|||||
|
Cash from Financing Activities
|
--
|
437.35
|
-206.82
|
163.66
|
580.83
|
-7.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
108.27
|
-351.99
|
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 ($)
|
0.26
|
0.23
|
-0.05
|
0.16
|
0.81
|
0.89
|
|||||
|
Cash EPS ($)
|
--
|
0.30
|
0.01
|
0.22
|
0.93
|
1.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.20
|
4.82
|
4.64
|
9.88
|
85.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.31
|
0.15
|
0.18
|
1.33
|
0.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.26
|
0.12
|
0.15
|
1.27
|
0.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.30
|
-0.49
|
1.33
|
1.40
|
0.98
|
|||||
|
ROE (%)
|
4.93
|
4.62
|
-1.10
|
3.45
|
1.74
|
1.09
|
|||||
|
ROA (%)
|
0.46
|
0.48
|
-0.11
|
0.34
|
0.88
|
1.02
|
|||||
|
EBIT Margin (%)
|
9.98
|
11.86
|
-3.51
|
10.90
|
34.37
|
40.84
|
|||||
|
Net Margin (%)
|
11.53
|
10.20
|
-2.57
|
8.54
|
25.34
|
29.79
|
|||||
|
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 (%)
|
9.15
|
0.12
|
0.07
|
0.24
|
0.10
|
-0.05
|
|||||
|
EBIT Growth (%)
|
454.63
|
478.11
|
-134.55
|
-60.60
|
-7.37
|
65.47
|
|||||
|
Net Profit Growth (%)
|
842.86
|
544.23
|
-132.29
|
-58.12
|
-6.38
|
59.80
|
|||||
|
EPS Growth (%)
|
845.81
|
5.46
|
-1.32
|
-0.80
|
-0.09
|
0.68
|
|||||
|
Book Value Growth (%)
|
7.21
|
--
|
--
|
--
|
--
|
--
|
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
|
21.27
|
66.99
|
-303.97
|
119.68
|
26.75
|
23.44
|
|||||
|
Price / Book Value
|
1.02
|
2.99
|
3.28
|
4.15
|
2.19
|
0.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
62.59
|
-2,631.89
|
71.79
|
20.01
|
7.21
|
|||||
|
Close Price ($)
|
9.65
|
7.06
|
7.19
|
8.76
|
9.83
|
9.48
|
|||||
|
High Price ($)
|
9.69
|
7.91
|
9.30
|
10.10
|
10.39
|
9.59
|
|||||
|
Low Price ($)
|
6.21
|
5.75
|
6.27
|
6.41
|
8.53
|
6.68
|
|||||
|
Market Cap ($ Cr)
|
1,217.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.02
|
1.00
|
1.47
|
1.72
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.46
|
0.88
|
0.65
|
0.03
|
|||||
|
Current Ratio
|
435.71
|
0.08
|
0.14
|
0.20
|
0.27
|
0.35
|
|||||
|
Quick Ratio
|
435.71
|
--
|
--
|
0.40
|
0.30
|
0.37
|
|||||
|
Interest Coverage
|
1.31
|
0.26
|
-0.06
|
0.24
|
2.72
|
3.41
|
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 (%)
|
8.40
|
8.18
|
8.91
|
9.32
|
9.97
|
9.16
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.04
|
0.04
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
29.47
|
32.12
|
31.67
|
33.40
|
34.14
|
|||||
|
Inventory Days
|
--
|
--
|
-1,974.28
|
-1,666.49
|
-1,179.26
|
-3,722.79
|
|||||
|
Payable days
|
--
|
--
|
--
|
340.80
|
29,260.18
|
52,277.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,975.62
|
-30,406.03
|
-55,965.89
|