Market cap
$1,246 Mln
Revenue (TTM)
$1,297 Mln
P/E Ratio
9.9
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,297.36
|
1,174.72
|
730.23
|
1,222.95
|
1,649.83
|
1,691.10
|
|||||
|
Cost of Revenue
|
111.57
|
109.84
|
66.36
|
51.26
|
63.43
|
61.96
|
|||||
|
Gross Profit
|
1,185.79
|
1,064.87
|
663.86
|
1,171.70
|
1,586.40
|
1,629.14
|
|||||
|
Operating Expenses
|
1,022.07
|
945.82
|
709.99
|
751.68
|
1,199.47
|
1,135.07
|
|||||
|
Operating Profit (EBIT)
|
163.72
|
119.06
|
-46.13
|
420.02
|
386.93
|
494.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
68.14
|
64.11
|
57.65
|
|||||
|
Profit before Tax
|
163.72
|
119.06
|
-46.13
|
420.02
|
386.93
|
494.07
|
|||||
|
Provision for Tax
|
37.78
|
22.13
|
-6.99
|
91.39
|
103.15
|
123.49
|
|||||
|
Profit after Tax (Net Income)
|
126.03
|
97.13
|
-39.01
|
328.60
|
283.77
|
370.58
|
|||||
|
Minority Interest
|
0.09
|
0.20
|
0.00
|
0.03
|
0.01
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
328.60
|
283.77
|
370.58
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,237.14
|
1,253.52
|
1,183.16
|
1,249.22
|
919.98
|
735.99
|
|||||
|
Minority Interest
|
0.09
|
--
|
--
|
0.07
|
0.03
|
--
|
|||||
|
Non-Current Liabilities
|
1,465.62
|
1,282.46
|
865.89
|
445.19
|
594.52
|
423.89
|
|||||
|
Current Liabilities
|
2,393.84
|
2,231.83
|
1,627.33
|
747.25
|
1,984.31
|
2,184.52
|
|||||
|
Total Liabilities
|
7,490.87
|
4,768.30
|
3,676.72
|
3,239.59
|
4,383.20
|
4,818.09
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
4,914.15
|
4,564.58
|
3,467.60
|
209.84
|
994.08
|
612.19
|
|||||
|
Current Assets
|
182.88
|
203.73
|
209.12
|
196.20
|
311.47
|
378.01
|
|||||
|
Total Assets
|
5,279.92
|
4,768.30
|
3,676.72
|
3,239.59
|
4,383.20
|
4,818.09
|
|||||
|
Total Debt*
|
3,334.41
|
3,034.79
|
2,090.68
|
1,557.73
|
4,107.26
|
4,470.91
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-659.62
|
-91.72
|
1,259.59
|
680.46
|
-468.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-152.39
|
-136.60
|
-7.18
|
-104.66
|
-18.03
|
|||||
|
Cash from Financing Activities
|
--
|
809.69
|
208.95
|
-1,353.78
|
-667.31
|
718.96
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-101.37
|
-91.51
|
232.90
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
2.01
|
1.55
|
-0.64
|
5.39
|
4.61
|
6.17
|
|||||
|
Cash EPS ($)
|
--
|
2.16
|
-0.07
|
5.91
|
5.15
|
6.61
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.06
|
19.38
|
20.51
|
14.95
|
12.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-10.56
|
-1.50
|
20.68
|
11.06
|
-7.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-10.71
|
-1.59
|
20.61
|
10.98
|
-7.93
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.57
|
-1.28
|
8.39
|
5.55
|
8.37
|
|||||
|
ROE (%)
|
10.35
|
7.97
|
-3.21
|
30.30
|
34.27
|
64.90
|
|||||
|
ROA (%)
|
2.50
|
2.30
|
-1.13
|
8.62
|
6.17
|
9.98
|
|||||
|
EBIT Margin (%)
|
12.62
|
10.13
|
-6.32
|
34.34
|
23.45
|
29.22
|
|||||
|
Net Margin (%)
|
9.71
|
8.27
|
-5.34
|
25.45
|
16.56
|
21.19
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
62.41
|
0.61
|
-0.40
|
-0.26
|
-0.02
|
1.17
|
|||||
|
EBIT Growth (%)
|
226.85
|
358.08
|
-110.98
|
8.55
|
-21.68
|
8,374.61
|
|||||
|
Net Profit Growth (%)
|
69.04
|
349.00
|
-111.87
|
15.80
|
-23.42
|
6,544.74
|
|||||
|
EPS Growth (%)
|
229.61
|
3.43
|
-1.12
|
0.17
|
-0.25
|
65.39
|
|||||
|
Book Value Growth (%)
|
4.78
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
9.91
|
9.08
|
-22.05
|
1.87
|
3.04
|
2.75
|
|||||
|
Price / Book Value
|
1.01
|
0.70
|
0.73
|
0.49
|
0.94
|
1.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
19.07
|
-277.96
|
4.50
|
11.20
|
9.66
|
|||||
|
Close Price ($)
|
19.94
|
14.11
|
14.09
|
10.09
|
14.03
|
16.94
|
|||||
|
High Price ($)
|
23.57
|
18.26
|
14.89
|
14.51
|
18.00
|
17.69
|
|||||
|
Low Price ($)
|
11.21
|
12.78
|
9.45
|
7.18
|
12.25
|
13.13
|
|||||
|
Market Cap ($ Cr)
|
1,246.12
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.71
|
2.42
|
1.77
|
1.25
|
4.46
|
6.07
|
|||||
|
Short term debt to equity ratio
|
1.93
|
1.78
|
1.32
|
0.57
|
2.10
|
2.91
|
|||||
|
Current Ratio
|
0.08
|
0.09
|
0.13
|
0.26
|
0.16
|
0.17
|
|||||
|
Quick Ratio
|
0.08
|
--
|
0.13
|
0.26
|
0.16
|
0.17
|
|||||
|
Interest Coverage
|
2.47
|
1.08
|
-0.65
|
8.19
|
6.10
|
8.21
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.90
|
7.28
|
3.30
|
4.77
|
4.14
|
2.57
|
|||||
|
Asset Turnover
|
0.26
|
0.28
|
0.21
|
0.32
|
0.36
|
0.46
|
|||||
|
Receivable days
|
--
|
17.04
|
20.61
|
18.91
|
12.37
|
6.12
|
|||||
|
Inventory Days
|
--
|
6.62
|
6.32
|
2.77
|
5.25
|
30.51
|
|||||
|
Payable days
|
--
|
207.89
|
183.64
|
323.98
|
281.91
|
225.22
|
|||||
|
Cash Conversion Cycle
|
--
|
-184.22
|
-156.71
|
-302.30
|
-264.29
|
-188.59
|