Market cap
$3,009 Mln
Revenue (TTM)
$8,141 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8,141.00
|
8,961.00
|
7,504.00
|
5,675.00
|
7,277.00
|
7,442.00
|
|||||
|
Cost of Revenue
|
7,266.00
|
8,032.00
|
6,573.00
|
4,862.00
|
6,270.00
|
6,549.00
|
|||||
|
Gross Profit
|
875.00
|
929.00
|
931.00
|
813.00
|
1,007.00
|
893.00
|
|||||
|
Operating Expenses
|
516.00
|
520.00
|
534.00
|
545.00
|
643.00
|
623.00
|
|||||
|
Operating Profit (EBIT)
|
304.00
|
368.00
|
330.00
|
198.00
|
277.00
|
374.00
|
|||||
|
Other Income
|
-70.00
|
-41.00
|
-67.00
|
-70.00
|
--
|
--
|
|||||
|
Profit before Tax
|
-288.00
|
-192.00
|
-459.00
|
-108.00
|
177.00
|
241.00
|
|||||
|
Provision for Tax
|
-34.00
|
-11.00
|
-62.00
|
1.00
|
-48.00
|
71.00
|
|||||
|
Profit after Tax (Net Income)
|
-254.00
|
-181.00
|
-397.00
|
-109.00
|
225.00
|
170.00
|
|||||
|
Minority Interest
|
--
|
-1.00
|
--
|
14.00
|
14.00
|
12.00
|
|||||
|
Consolidated Profit
|
-313.00
|
-182.00
|
-397.00
|
-109.00
|
177.00
|
187.00
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,484.00
|
1,357.00
|
1,545.00
|
1,433.00
|
2,714.00
|
2,665.00
|
|||||
|
Minority Interest
|
--
|
--
|
14.00
|
14.00
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,663.00
|
2,687.00
|
2,958.00
|
3,394.00
|
672.00
|
725.00
|
|||||
|
Current Liabilities
|
1,899.00
|
1,971.00
|
2,063.00
|
1,473.00
|
1,341.00
|
1,393.00
|
|||||
|
Total Liabilities
|
7,945.00
|
6,015.00
|
6,580.00
|
6,314.00
|
4,741.00
|
4,795.00
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,977.00
|
3,013.00
|
3,412.00
|
3,672.00
|
3,301.00
|
3,319.00
|
|||||
|
Current Assets
|
3,069.00
|
3,002.00
|
3,168.00
|
2,642.00
|
1,440.00
|
1,476.00
|
|||||
|
Total Assets
|
7,945.00
|
6,015.00
|
6,580.00
|
6,314.00
|
4,741.00
|
4,795.00
|
|||||
|
Total Debt*
|
1,712.00
|
1,714.00
|
1,719.00
|
1,425.00
|
379.00
|
655.00
|
|||||
|
Net Current Assets
|
1,170.00
|
1,031.00
|
1,105.00
|
1,169.00
|
99.00
|
83.00
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
338.00
|
-407.00
|
6.00
|
457.00
|
503.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-214.00
|
-181.00
|
-38.00
|
-170.00
|
-10.00
|
|||||
|
Cash from Financing Activities
|
--
|
-196.00
|
135.00
|
744.00
|
-295.00
|
-536.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-72.00
|
-453.00
|
712.00
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.52
|
-1.79
|
-3.74
|
-1.00
|
2.06
|
1.49
|
|||||
|
Cash EPS ($)
|
--
|
0.55
|
-1.36
|
1.30
|
4.38
|
3.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.44
|
14.54
|
13.13
|
24.89
|
23.42
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.35
|
-3.83
|
0.05
|
4.19
|
4.42
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.92
|
-5.56
|
-1.44
|
2.35
|
1.63
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.71
|
-12.97
|
-3.66
|
7.02
|
5.18
|
|||||
|
ROE (%)
|
-17.88
|
-12.47
|
-26.66
|
-5.26
|
8.37
|
6.01
|
|||||
|
ROA (%)
|
-2.97
|
-2.87
|
-6.16
|
-1.97
|
4.72
|
3.51
|
|||||
|
EBIT Margin (%)
|
3.65
|
4.11
|
4.40
|
3.49
|
3.81
|
3.57
|
|||||
|
Net Margin (%)
|
-3.15
|
-2.03
|
-5.34
|
-1.94
|
3.09
|
2.28
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
23.80
|
0.19
|
0.32
|
-0.22
|
-0.02
|
0.09
|
|||||
|
EBIT Growth (%)
|
-12.65
|
11.52
|
66.67
|
-28.52
|
4.14
|
-6.99
|
|||||
|
Net Profit Growth (%)
|
-586.49
|
54.41
|
-264.22
|
-148.44
|
32.35
|
-18.66
|
|||||
|
EPS Growth (%)
|
-392.24
|
0.52
|
-2.74
|
-1.48
|
0.38
|
-0.09
|
|||||
|
Book Value Growth (%)
|
-15.29
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-11.80
|
-8.84
|
-29.84
|
--
|
--
|
|||||
|
Price / Book Value
|
1.41
|
1.57
|
2.27
|
2.27
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.51
|
5.93
|
8.39
|
8.67
|
--
|
--
|
|||||
|
Close Price ($)
|
29.58
|
21.16
|
33.01
|
29.80
|
--
|
--
|
|||||
|
High Price ($)
|
30.68
|
35.74
|
38.49
|
31.59
|
--
|
--
|
|||||
|
Low Price ($)
|
16.33
|
16.33
|
21.80
|
5.80
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
3,009.38
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.08
|
1.26
|
1.11
|
0.99
|
0.14
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
0.02
|
0.03
|
0.01
|
0.15
|
|||||
|
Current Ratio
|
1.62
|
1.52
|
1.54
|
1.79
|
1.07
|
1.06
|
|||||
|
Quick Ratio
|
0.80
|
0.70
|
0.75
|
1.09
|
0.46
|
0.47
|
|||||
|
Interest Coverage
|
-1.80
|
3.54
|
3.30
|
1.68
|
2.41
|
2.06
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
12.84
|
10.87
|
15.30
|
13.37
|
7.15
|
7.19
|
|||||
|
Asset Turnover
|
0.95
|
1.42
|
1.16
|
1.03
|
1.53
|
1.53
|
|||||
|
Receivable days
|
--
|
43.25
|
46.41
|
41.16
|
26.48
|
26.53
|
|||||
|
Inventory Days
|
--
|
73.94
|
74.27
|
69.98
|
47.71
|
45.23
|
|||||
|
Payable days
|
--
|
74.94
|
78.46
|
81.40
|
64.84
|
59.20
|
|||||
|
Cash Conversion Cycle
|
--
|
42.25
|
42.22
|
29.74
|
9.35
|
12.56
|