Market cap
$8,163 Mln
Revenue (TTM)
$617 Mln
P/E Ratio
--
P/B Ratio
10
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
616.91
|
642.82
|
610.79
|
618.73
|
516.41
|
490.49
|
|||||
|
Cost of Revenue
|
184.88
|
198.94
|
196.30
|
209.41
|
120.39
|
74.09
|
|||||
|
Gross Profit
|
432.03
|
443.88
|
414.48
|
409.31
|
396.02
|
416.40
|
|||||
|
Operating Expenses
|
520.41
|
554.77
|
609.04
|
674.64
|
563.97
|
469.31
|
|||||
|
Operating Profit (EBIT)
|
-88.38
|
-110.89
|
-194.56
|
-265.33
|
-167.94
|
-52.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
6.45
|
-0.60
|
|||||
|
Profit before Tax
|
-74.89
|
-39.91
|
-177.70
|
-248.76
|
-161.97
|
-53.72
|
|||||
|
Provision for Tax
|
0.24
|
3.64
|
4.93
|
6.34
|
4.03
|
4.51
|
|||||
|
Profit after Tax (Net Income)
|
-75.13
|
-43.54
|
-182.63
|
-255.10
|
-166.00
|
-58.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-166.00
|
-58.22
|
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
|
825.55
|
796.33
|
710.13
|
741.04
|
805.74
|
817.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
86.01
|
91.59
|
90.87
|
96.94
|
92.28
|
90.90
|
|||||
|
Current Liabilities
|
118.51
|
153.45
|
117.63
|
127.16
|
130.96
|
110.36
|
|||||
|
Total Liabilities
|
1,148.58
|
1,041.37
|
918.64
|
965.14
|
1,028.98
|
1,018.83
|
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
|
355.40
|
356.91
|
334.25
|
369.12
|
393.95
|
271.24
|
|||||
|
Current Assets
|
674.67
|
684.45
|
584.39
|
596.02
|
635.04
|
747.59
|
|||||
|
Total Assets
|
1,148.58
|
1,041.37
|
918.64
|
965.14
|
1,028.98
|
1,018.83
|
|||||
|
Total Debt*
|
78.80
|
157.74
|
82.61
|
95.37
|
95.18
|
81.98
|
|||||
|
Net Current Assets
|
556.16
|
531.00
|
466.75
|
468.86
|
504.08
|
637.23
|
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
|
--
|
136.05
|
6.66
|
-15.20
|
-33.61
|
-21.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.44
|
-32.63
|
133.49
|
-350.89
|
-106.73
|
|||||
|
Cash from Financing Activities
|
--
|
6.80
|
10.91
|
13.67
|
15.82
|
35.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-368.68
|
-92.81
|
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 ($)
|
-0.59
|
-0.34
|
-1.50
|
-2.15
|
-1.45
|
-0.52
|
|||||
|
Cash EPS ($)
|
--
|
0.00
|
-1.14
|
-1.78
|
-1.16
|
-0.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.27
|
5.84
|
6.25
|
7.02
|
7.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.07
|
0.05
|
-0.13
|
-0.29
|
-0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.02
|
-0.05
|
-0.55
|
-1.44
|
-1.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.99
|
-22.42
|
-29.37
|
-18.44
|
-6.84
|
|||||
|
ROE (%)
|
-9.26
|
-5.78
|
-25.17
|
-32.98
|
-20.45
|
-7.48
|
|||||
|
ROA (%)
|
-6.71
|
-4.44
|
-19.39
|
-25.59
|
-16.21
|
-5.98
|
|||||
|
EBIT Margin (%)
|
1.68
|
-6.21
|
-29.09
|
-40.20
|
-31.27
|
-10.77
|
|||||
|
Net Margin (%)
|
-12.18
|
-6.77
|
-29.90
|
-41.23
|
-31.75
|
-11.88
|
|||||
|
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 (%)
|
-4.28
|
0.05
|
-0.01
|
0.20
|
0.05
|
0.64
|
|||||
|
EBIT Growth (%)
|
113.10
|
77.54
|
28.56
|
-54.02
|
-205.58
|
90.08
|
|||||
|
Net Profit Growth (%)
|
11.20
|
76.16
|
28.41
|
-53.67
|
-185.11
|
89.27
|
|||||
|
EPS Growth (%)
|
16.01
|
0.77
|
0.30
|
-0.49
|
-1.78
|
0.90
|
|||||
|
Book Value Growth (%)
|
2.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-47.60
|
-9.56
|
-26.01
|
-25.19
|
-286.28
|
|||||
|
Price / Book Value
|
9.97
|
2.60
|
2.46
|
8.95
|
5.19
|
20.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
148.50
|
436.68
|
-10.71
|
-30.92
|
-29.94
|
-657.15
|
|||||
|
Close Price ($)
|
38.34
|
16.31
|
14.36
|
55.96
|
36.44
|
148.96
|
|||||
|
High Price ($)
|
38.68
|
20.34
|
55.96
|
63.57
|
154.10
|
208.99
|
|||||
|
Low Price ($)
|
11.16
|
6.78
|
12.95
|
33.79
|
23.81
|
128.15
|
|||||
|
Market Cap ($ Cr)
|
8,162.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.20
|
0.12
|
0.13
|
0.12
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
5.69
|
4.46
|
4.97
|
4.69
|
4.85
|
6.77
|
|||||
|
Quick Ratio
|
5.25
|
4.09
|
4.26
|
4.11
|
4.23
|
6.23
|
|||||
|
Interest Coverage
|
-24,962.33
|
--
|
-44,424.00
|
-7,537.27
|
-339.28
|
-61.03
|
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 (%)
|
8.21
|
12.83
|
14.39
|
18.56
|
20.18
|
17.38
|
|||||
|
Asset Turnover
|
0.55
|
0.66
|
0.65
|
0.62
|
0.50
|
0.50
|
|||||
|
Receivable days
|
--
|
48.40
|
60.61
|
64.65
|
67.00
|
50.81
|
|||||
|
Inventory Days
|
--
|
128.01
|
145.89
|
135.46
|
214.80
|
221.65
|
|||||
|
Payable days
|
--
|
23.54
|
26.65
|
32.56
|
59.09
|
54.38
|
|||||
|
Cash Conversion Cycle
|
--
|
152.87
|
179.84
|
167.56
|
222.72
|
218.09
|