Market cap
$874 Mln
Revenue (TTM)
$1,568 Mln
P/E Ratio
15.8
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,567.50
|
1,517.10
|
1,176.50
|
455.00
|
310.80
|
345.40
|
|||||
|
Cost of Revenue
|
1,073.10
|
1,130.50
|
839.40
|
378.90
|
343.00
|
397.30
|
|||||
|
Gross Profit
|
494.40
|
386.60
|
337.10
|
76.10
|
-32.20
|
-51.90
|
|||||
|
Operating Expenses
|
432.30
|
345.80
|
306.20
|
223.50
|
265.50
|
469.20
|
|||||
|
Operating Profit (EBIT)
|
62.10
|
40.80
|
30.90
|
-147.40
|
-297.70
|
-521.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-15.90
|
|||||
|
Profit before Tax
|
62.10
|
40.80
|
30.90
|
-147.40
|
-297.70
|
-521.10
|
|||||
|
Provision for Tax
|
-0.10
|
-0.50
|
30.90
|
-155.20
|
-303.90
|
16.36
|
|||||
|
Profit after Tax (Net Income)
|
61.20
|
40.30
|
30.90
|
-147.40
|
-297.70
|
-521.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-297.70
|
-521.10
|
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
|
327.90
|
396.30
|
315.70
|
277.70
|
277.10
|
648.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
331.90
|
752.40
|
673.30
|
658.00
|
884.10
|
331.50
|
|||||
|
Current Liabilities
|
1,009.70
|
389.70
|
331.00
|
238.50
|
39.70
|
83.60
|
|||||
|
Total Liabilities
|
2,679.20
|
1,674.50
|
1,495.70
|
1,347.70
|
1,312.90
|
1,063.50
|
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
|
133.70
|
515.70
|
414.40
|
247.40
|
138.30
|
208.40
|
|||||
|
Current Assets
|
1,534.80
|
1,022.70
|
905.60
|
926.80
|
874.40
|
855.10
|
|||||
|
Total Assets
|
3,203.30
|
1,538.40
|
1,320.00
|
1,174.20
|
1,312.90
|
1,063.50
|
|||||
|
Total Debt*
|
310.80
|
201.30
|
202.30
|
299.30
|
298.60
|
14.10
|
|||||
|
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
|
--
|
206.50
|
195.70
|
-33.60
|
-210.60
|
-403.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-91.70
|
-154.40
|
-45.70
|
-16.60
|
76.90
|
|||||
|
Cash from Financing Activities
|
--
|
-25.20
|
-120.70
|
-4.10
|
283.30
|
-80.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
56.10
|
-406.80
|
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 ($)
|
3.54
|
2.34
|
1.82
|
-10.10
|
-21.11
|
-37.47
|
|||||
|
Cash EPS ($)
|
--
|
3.03
|
2.69
|
-9.23
|
-20.13
|
-36.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
23.04
|
18.57
|
19.02
|
19.65
|
46.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
12.01
|
11.51
|
-2.30
|
-14.94
|
-29.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
11.19
|
10.82
|
-2.95
|
-15.65
|
-29.82
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
7.22
|
5.64
|
-25.57
|
-48.09
|
-52.57
|
|||||
|
ROE (%)
|
16.90
|
11.32
|
10.41
|
-53.14
|
-64.33
|
-62.01
|
|||||
|
ROA (%)
|
2.18
|
2.54
|
2.17
|
-11.08
|
-25.05
|
-36.88
|
|||||
|
EBIT Margin (%)
|
5.19
|
4.07
|
6.21
|
-22.26
|
-84.65
|
-145.08
|
|||||
|
Net Margin (%)
|
3.90
|
2.66
|
2.63
|
-32.40
|
-95.79
|
-158.15
|
|||||
|
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 (%)
|
14.86
|
0.29
|
1.59
|
0.46
|
-0.10
|
0.00
|
|||||
|
EBIT Growth (%)
|
-29.16
|
-15.46
|
172.16
|
61.50
|
47.50
|
-75.64
|
|||||
|
Net Profit Growth (%)
|
-28.25
|
30.42
|
120.96
|
50.49
|
42.87
|
-43.55
|
|||||
|
EPS Growth (%)
|
-29.30
|
0.29
|
1.18
|
0.52
|
0.44
|
-0.43
|
|||||
|
Book Value Growth (%)
|
-7.48
|
--
|
--
|
--
|
--
|
--
|
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
|
15.76
|
30.83
|
39.94
|
-1.04
|
-0.21
|
-0.08
|
|||||
|
Price / Book Value
|
2.60
|
3.13
|
3.91
|
0.55
|
0.23
|
0.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
4.98
|
6.01
|
4.44
|
2.12
|
1.61
|
|||||
|
Close Price ($)
|
55.92
|
72.23
|
72.59
|
10.48
|
4.49
|
55.80
|
|||||
|
High Price ($)
|
134.00
|
181.14
|
118.15
|
14.80
|
61.02
|
461.34
|
|||||
|
Low Price ($)
|
40.91
|
68.08
|
7.22
|
3.31
|
4.06
|
51.12
|
|||||
|
Market Cap ($ Cr)
|
874.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.60
|
0.51
|
0.64
|
1.08
|
1.08
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.52
|
2.62
|
2.74
|
3.89
|
22.03
|
10.23
|
|||||
|
Quick Ratio
|
1.52
|
--
|
--
|
7.77
|
51.73
|
20.75
|
|||||
|
Interest Coverage
|
4.22
|
2.94
|
1.73
|
-2.20
|
-7.60
|
-25.06
|
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 (%)
|
28.26
|
21.94
|
25.95
|
54.31
|
83.88
|
42.88
|
|||||
|
Asset Turnover
|
0.56
|
0.96
|
0.83
|
0.34
|
0.26
|
0.24
|
|||||
|
Receivable days
|
--
|
76.81
|
85.75
|
203.82
|
240.21
|
213.08
|
|||||
|
Inventory Days
|
--
|
--
|
-403.24
|
-1,015.07
|
-1,096.23
|
-977.48
|
|||||
|
Payable days
|
--
|
29.16
|
48.71
|
134.72
|
154.51
|
123.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-366.20
|
-945.96
|
-1,010.53
|
-887.50
|