Market cap
$418 Mln
Revenue (TTM)
$893 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
893.24
|
965.66
|
1,071.64
|
1,051.83
|
903.50
|
760.91
|
|||||
|
Cost of Revenue
|
256.41
|
306.46
|
388.48
|
375.86
|
339.20
|
312.23
|
|||||
|
Gross Profit
|
636.83
|
659.20
|
683.16
|
675.97
|
564.30
|
448.68
|
|||||
|
Operating Expenses
|
558.81
|
404.96
|
425.14
|
630.75
|
556.16
|
478.54
|
|||||
|
Operating Profit (EBIT)
|
78.02
|
254.24
|
258.02
|
45.21
|
8.14
|
-29.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
11.17
|
|||||
|
Profit before Tax
|
-592.60
|
-860.98
|
-745.25
|
5.30
|
-110.72
|
-156.10
|
|||||
|
Provision for Tax
|
42.17
|
34.37
|
23.13
|
7.17
|
3.41
|
-437.84
|
|||||
|
Profit after Tax (Net Income)
|
-526.92
|
-693.14
|
-557.01
|
-4.21
|
-79.75
|
309.82
|
|||||
|
Minority Interest
|
105.78
|
202.21
|
211.37
|
40.35
|
34.38
|
30.83
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-79.69
|
317.78
|
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
|
516.06
|
560.21
|
824.54
|
1,635.02
|
1,627.82
|
1,608.20
|
|||||
|
Minority Interest
|
105.78
|
--
|
--
|
--
|
--
|
858.43
|
|||||
|
Non-Current Liabilities
|
432.88
|
605.97
|
1,037.26
|
1,042.95
|
1,027.37
|
1,131.26
|
|||||
|
Current Liabilities
|
170.73
|
138.00
|
138.57
|
244.91
|
211.67
|
175.97
|
|||||
|
Total Liabilities
|
1,390.96
|
1,413.69
|
2,524.89
|
3,625.13
|
3,692.62
|
3,777.00
|
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
|
942.84
|
1,108.42
|
2,182.65
|
3,132.08
|
3,191.25
|
3,307.53
|
|||||
|
Current Assets
|
277.39
|
305.27
|
342.24
|
493.05
|
501.37
|
469.46
|
|||||
|
Total Assets
|
1,390.96
|
1,413.69
|
2,524.89
|
3,625.13
|
3,692.62
|
3,777.00
|
|||||
|
Total Debt*
|
459.82
|
599.41
|
629.52
|
635.37
|
641.86
|
654.59
|
|||||
|
Net Current Assets
|
106.66
|
167.27
|
203.67
|
248.14
|
289.70
|
296.30
|
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
|
--
|
250.36
|
123.44
|
182.09
|
132.94
|
104.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.68
|
-26.75
|
-24.76
|
-86.05
|
-12.48
|
|||||
|
Cash from Financing Activities
|
--
|
-268.12
|
-250.83
|
-198.89
|
-14.95
|
151.49
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
240.89
|
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 ($)
|
-4.00
|
-5.35
|
-5.20
|
-0.03
|
-0.61
|
2.40
|
|||||
|
Cash EPS ($)
|
--
|
-5.15
|
-4.54
|
0.48
|
0.08
|
3.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.32
|
7.70
|
12.51
|
12.54
|
12.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.93
|
1.15
|
1.39
|
1.02
|
0.81
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.84
|
0.90
|
1.28
|
0.90
|
0.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.04
|
-29.91
|
-0.19
|
-3.52
|
11.95
|
|||||
|
ROE (%)
|
-78.26
|
-100.11
|
-45.29
|
-0.26
|
-4.93
|
16.78
|
|||||
|
ROA (%)
|
-28.69
|
-35.20
|
-18.11
|
-0.12
|
-2.14
|
8.36
|
|||||
|
EBIT Margin (%)
|
8.23
|
26.33
|
24.08
|
4.30
|
0.90
|
-3.92
|
|||||
|
Net Margin (%)
|
-58.99
|
-71.78
|
-51.98
|
-0.40
|
-8.83
|
40.13
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-13.33
|
-0.10
|
0.02
|
0.16
|
0.19
|
0.31
|
|||||
|
EBIT Growth (%)
|
-71.69
|
-1.47
|
470.68
|
455.72
|
127.25
|
-151.78
|
|||||
|
Net Profit Growth (%)
|
17.67
|
-24.44
|
-13,121.17
|
94.72
|
-125.74
|
312.98
|
|||||
|
EPS Growth (%)
|
45.94
|
-0.03
|
-160.32
|
0.95
|
-1.26
|
2.90
|
|||||
|
Book Value Growth (%)
|
-29.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.67
|
-1.57
|
-457.24
|
-34.26
|
14.12
|
|||||
|
Price / Book Value
|
0.69
|
0.83
|
1.06
|
1.18
|
1.68
|
2.72
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.72
|
1.74
|
2.16
|
6.20
|
29.02
|
56.40
|
|||||
|
Close Price ($)
|
3.20
|
3.57
|
8.14
|
14.74
|
21.05
|
33.86
|
|||||
|
High Price ($)
|
8.64
|
8.82
|
15.03
|
27.92
|
39.33
|
84.80
|
|||||
|
Low Price ($)
|
2.54
|
3.18
|
4.80
|
12.29
|
15.41
|
30.10
|
|||||
|
Market Cap ($ Cr)
|
418.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.77
|
1.07
|
0.76
|
0.39
|
0.39
|
0.41
|
|||||
|
Short term debt to equity ratio
|
0.11
|
0.02
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.62
|
2.21
|
2.47
|
2.01
|
2.37
|
2.67
|
|||||
|
Quick Ratio
|
1.62
|
--
|
--
|
2.05
|
2.37
|
2.67
|
|||||
|
Interest Coverage
|
-13.12
|
5.99
|
6.46
|
2.10
|
0.34
|
-1.22
|
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 (%)
|
9.37
|
10.56
|
9.30
|
10.16
|
8.71
|
10.66
|
|||||
|
Asset Turnover
|
0.49
|
0.49
|
0.35
|
0.29
|
0.24
|
0.21
|
|||||
|
Receivable days
|
--
|
38.14
|
35.21
|
32.22
|
32.30
|
45.39
|
|||||
|
Inventory Days
|
--
|
--
|
-7.79
|
-4.03
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
9.44
|
5.27
|
3.88
|
12.13
|
25.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
22.14
|
24.32
|
20.17
|
20.29
|