Market cap
$866 Mln
Revenue (TTM)
$3,009 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,009.03
|
3,244.86
|
3,260.98
|
3,200.18
|
2,970.60
|
2,454.54
|
|||||
|
Cost of Revenue
|
2,696.93
|
2,676.30
|
2,579.88
|
2,518.40
|
2,553.17
|
2,008.93
|
|||||
|
Gross Profit
|
312.09
|
568.56
|
681.09
|
681.77
|
417.43
|
445.61
|
|||||
|
Operating Expenses
|
321.54
|
382.29
|
417.36
|
1,280.18
|
227.02
|
220.01
|
|||||
|
Operating Profit (EBIT)
|
-9.44
|
186.27
|
263.73
|
-598.40
|
190.41
|
225.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
31.16
|
|||||
|
Profit before Tax
|
-247.08
|
-15.15
|
136.02
|
-723.78
|
97.90
|
190.96
|
|||||
|
Provision for Tax
|
-12.32
|
50.88
|
41.24
|
-49.00
|
24.77
|
32.81
|
|||||
|
Profit after Tax (Net Income)
|
-228.23
|
-70.79
|
90.42
|
-678.90
|
69.32
|
156.18
|
|||||
|
Minority Interest
|
-4.85
|
-4.76
|
-4.36
|
-4.20
|
-3.82
|
-1.98
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
63.45
|
156.18
|
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
|
1,378.47
|
1,518.56
|
1,571.15
|
1,458.45
|
2,151.16
|
2,061.91
|
|||||
|
Minority Interest
|
-4.85
|
--
|
--
|
--
|
--
|
4.78
|
|||||
|
Non-Current Liabilities
|
2,245.40
|
2,077.86
|
2,341.84
|
2,504.98
|
2,605.62
|
2,683.98
|
|||||
|
Current Liabilities
|
709.21
|
712.39
|
566.99
|
537.00
|
456.21
|
499.81
|
|||||
|
Total Liabilities
|
5,050.08
|
4,316.58
|
4,486.95
|
4,508.65
|
5,219.59
|
5,250.48
|
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
|
3,543.43
|
3,587.68
|
3,731.16
|
3,859.63
|
4,634.28
|
4,580.43
|
|||||
|
Current Assets
|
797.48
|
728.90
|
755.79
|
649.02
|
585.31
|
670.06
|
|||||
|
Total Assets
|
5,050.08
|
4,316.58
|
4,486.95
|
4,508.65
|
5,219.59
|
5,250.48
|
|||||
|
Total Debt*
|
2,065.09
|
1,902.80
|
2,130.34
|
2,294.65
|
2,328.82
|
2,370.60
|
|||||
|
Net Current Assets
|
88.26
|
16.51
|
188.80
|
112.02
|
129.09
|
170.25
|
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
|
--
|
601.77
|
541.84
|
480.67
|
373.87
|
275.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-303.19
|
-310.28
|
-357.28
|
-411.17
|
-1,824.75
|
|||||
|
Cash from Financing Activities
|
--
|
-302.19
|
-198.95
|
-92.53
|
-66.05
|
1,598.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
49.67
|
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 ($)
|
-1.68
|
-0.52
|
0.66
|
-5.10
|
0.52
|
1.15
|
|||||
|
Cash EPS ($)
|
--
|
2.30
|
3.34
|
-2.15
|
3.13
|
3.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.21
|
11.51
|
10.97
|
16.04
|
15.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.44
|
3.97
|
3.61
|
2.79
|
2.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.62
|
1.73
|
1.08
|
-0.13
|
0.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.99
|
2.43
|
-16.49
|
1.56
|
5.58
|
|||||
|
ROE (%)
|
-16.09
|
-4.58
|
5.97
|
-37.62
|
3.29
|
12.92
|
|||||
|
ROA (%)
|
-4.55
|
-1.61
|
2.01
|
-13.96
|
1.32
|
4.42
|
|||||
|
EBIT Margin (%)
|
-4.75
|
2.79
|
8.06
|
-18.49
|
6.98
|
11.66
|
|||||
|
Net Margin (%)
|
-7.58
|
-2.18
|
2.77
|
-21.21
|
2.33
|
6.28
|
|||||
|
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 (%)
|
14.57
|
0.00
|
0.02
|
0.08
|
0.21
|
1.32
|
|||||
|
EBIT Growth (%)
|
-157.36
|
-65.51
|
144.40
|
-385.40
|
-27.55
|
273.84
|
|||||
|
Net Profit Growth (%)
|
-406.41
|
-178.29
|
113.32
|
-1,079.42
|
-55.62
|
196.62
|
|||||
|
EPS Growth (%)
|
-385.54
|
-1.79
|
1.13
|
-10.88
|
-0.55
|
1.47
|
|||||
|
Book Value Growth (%)
|
-12.56
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-19.05
|
14.37
|
-1.43
|
37.19
|
21.36
|
|||||
|
Price / Book Value
|
0.53
|
0.89
|
0.83
|
0.66
|
1.20
|
1.62
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.55
|
6.25
|
5.29
|
-18.60
|
7.70
|
10.21
|
|||||
|
Close Price ($)
|
10.42
|
9.96
|
9.52
|
7.29
|
19.22
|
24.46
|
|||||
|
High Price ($)
|
13.43
|
11.63
|
11.90
|
22.94
|
27.48
|
41.58
|
|||||
|
Low Price ($)
|
8.51
|
7.11
|
6.46
|
6.37
|
11.40
|
18.24
|
|||||
|
Market Cap ($ Cr)
|
865.83
|
--
|
--
|
--
|
--
|
--
|
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
|
1.36
|
1.25
|
1.36
|
1.57
|
1.08
|
1.15
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.05
|
0.04
|
0.06
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
1.12
|
1.02
|
1.33
|
1.21
|
1.28
|
1.34
|
|||||
|
Quick Ratio
|
0.98
|
0.81
|
1.09
|
1.00
|
1.00
|
1.09
|
|||||
|
Interest Coverage
|
-1.43
|
0.86
|
2.07
|
-4.54
|
1.89
|
3.01
|
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 (%)
|
12.97
|
11.43
|
12.51
|
12.15
|
12.09
|
14.66
|
|||||
|
Asset Turnover
|
0.60
|
0.74
|
0.73
|
0.66
|
0.57
|
0.69
|
|||||
|
Receivable days
|
--
|
43.84
|
44.63
|
42.69
|
44.20
|
39.51
|
|||||
|
Inventory Days
|
--
|
19.86
|
17.94
|
17.51
|
17.94
|
16.53
|
|||||
|
Payable days
|
--
|
43.47
|
35.12
|
31.47
|
33.66
|
39.91
|
|||||
|
Cash Conversion Cycle
|
--
|
20.24
|
27.46
|
28.72
|
28.49
|
16.13
|