Market cap
$839 Mln
Revenue (TTM)
$2,829 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
8.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,829.20
|
2,755.40
|
2,549.30
|
2,567.00
|
2,615.50
|
2,583.00
|
|||||
|
Cost of Revenue
|
750.40
|
758.50
|
692.10
|
718.50
|
735.70
|
729.00
|
|||||
|
Gross Profit
|
2,078.80
|
1,996.90
|
1,857.20
|
1,848.50
|
1,879.80
|
1,854.00
|
|||||
|
Operating Expenses
|
2,059.10
|
2,002.00
|
1,465.60
|
1,346.90
|
1,408.40
|
1,291.80
|
|||||
|
Operating Profit (EBIT)
|
19.70
|
1.30
|
391.60
|
501.60
|
471.40
|
562.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.10
|
|||||
|
Profit before Tax
|
-264.40
|
-172.90
|
280.50
|
392.10
|
360.80
|
408.40
|
|||||
|
Provision for Tax
|
15.30
|
33.50
|
118.30
|
157.10
|
85.50
|
99.90
|
|||||
|
Profit after Tax (Net Income)
|
-279.70
|
-206.40
|
162.20
|
235.00
|
275.30
|
308.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
275.30
|
308.50
|
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
|
-399.90
|
-411.40
|
-131.10
|
-221.50
|
-568.60
|
-377.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,067.60
|
3,162.40
|
3,211.40
|
2,856.90
|
2,804.40
|
2,611.30
|
|||||
|
Current Liabilities
|
625.00
|
967.90
|
558.90
|
539.60
|
461.80
|
569.70
|
|||||
|
Total Liabilities
|
3,917.70
|
3,718.90
|
3,639.20
|
3,175.00
|
2,697.60
|
2,803.30
|
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
|
2,581.90
|
2,655.00
|
2,766.40
|
1,823.90
|
1,672.70
|
1,467.60
|
|||||
|
Current Assets
|
710.80
|
1,063.90
|
872.80
|
1,351.10
|
1,024.90
|
1,335.70
|
|||||
|
Total Assets
|
3,917.70
|
3,718.90
|
3,639.20
|
3,175.00
|
2,697.60
|
2,803.30
|
|||||
|
Total Debt*
|
2,510.10
|
2,647.40
|
2,497.20
|
2,524.10
|
2,531.60
|
2,534.60
|
|||||
|
Net Current Assets
|
85.80
|
96.00
|
313.90
|
811.50
|
563.10
|
766.00
|
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
|
--
|
567.70
|
490.10
|
515.60
|
493.70
|
551.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-221.70
|
-782.10
|
-240.20
|
-74.60
|
-609.40
|
|||||
|
Cash from Financing Activities
|
--
|
-230.00
|
-167.10
|
-18.20
|
-652.00
|
559.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
495.40
|
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 ($)
|
-0.74
|
-0.55
|
0.44
|
0.64
|
0.75
|
0.75
|
|||||
|
Cash EPS ($)
|
--
|
0.08
|
0.88
|
1.06
|
1.19
|
1.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.51
|
1.32
|
1.40
|
1.34
|
1.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.41
|
1.21
|
1.31
|
1.04
|
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 (%)
|
--
|
-8.97
|
6.95
|
11.02
|
13.36
|
18.63
|
|||||
|
ROE (%)
|
--
|
76.09
|
-92.00
|
-59.49
|
-58.18
|
-38.06
|
|||||
|
ROA (%)
|
-6.81
|
-5.61
|
4.76
|
8.00
|
10.01
|
13.47
|
|||||
|
EBIT Margin (%)
|
-4.20
|
-3.69
|
17.09
|
21.28
|
18.29
|
21.59
|
|||||
|
Net Margin (%)
|
-9.89
|
-7.49
|
6.36
|
9.15
|
10.53
|
11.92
|
|||||
|
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 (%)
|
5.84
|
0.08
|
-0.01
|
-0.02
|
0.01
|
0.09
|
|||||
|
EBIT Growth (%)
|
-137.28
|
-123.34
|
-20.25
|
14.22
|
-14.22
|
41.99
|
|||||
|
Net Profit Growth (%)
|
-423.73
|
-227.25
|
-30.98
|
-14.64
|
-10.76
|
234.96
|
|||||
|
EPS Growth (%)
|
-422.03
|
-2.26
|
-0.32
|
-0.15
|
0.00
|
2.36
|
|||||
|
Book Value Growth (%)
|
-347.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.20
|
15.92
|
13.67
|
11.37
|
23.07
|
|||||
|
Price / Book Value
|
--
|
-3.61
|
-19.70
|
-14.50
|
-5.50
|
-18.84
|
|||||
|
Dividend Yield (%)
|
8.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
35.04
|
24.90
|
7.51
|
6.65
|
7.61
|
12.14
|
|||||
|
Close Price ($)
|
3.72
|
3.95
|
6.94
|
8.72
|
8.51
|
17.29
|
|||||
|
High Price ($)
|
5.05
|
7.58
|
9.16
|
12.90
|
21.45
|
36.06
|
|||||
|
Low Price ($)
|
2.64
|
3.31
|
6.25
|
7.58
|
7.81
|
16.25
|
|||||
|
Market Cap ($ Cr)
|
839.12
|
--
|
--
|
--
|
--
|
--
|
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
|
-5.93
|
-6.44
|
-19.05
|
-11.40
|
-4.45
|
-6.71
|
|||||
|
Short term debt to equity ratio
|
-0.09
|
-0.09
|
-0.28
|
-0.16
|
-0.05
|
-0.08
|
|||||
|
Current Ratio
|
1.14
|
1.10
|
1.56
|
2.50
|
2.22
|
2.34
|
|||||
|
Quick Ratio
|
1.14
|
--
|
--
|
2.55
|
2.22
|
2.30
|
|||||
|
Interest Coverage
|
-0.82
|
-1.43
|
2.81
|
3.56
|
4.07
|
3.74
|
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 (%)
|
5.88
|
5.87
|
7.36
|
6.68
|
5.39
|
5.56
|
|||||
|
Asset Turnover
|
0.69
|
0.75
|
0.75
|
0.87
|
0.95
|
1.13
|
|||||
|
Receivable days
|
--
|
23.16
|
25.72
|
22.24
|
19.89
|
19.30
|
|||||
|
Inventory Days
|
--
|
--
|
-13.35
|
-6.00
|
6.06
|
11.02
|
|||||
|
Payable days
|
--
|
33.44
|
32.61
|
29.41
|
23.93
|
20.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-20.24
|
-13.17
|
2.01
|
10.21
|