Market cap
$3,880 Mln
Revenue (TTM)
$364 Mln
P/E Ratio
153.7
P/B Ratio
4.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
364.47
|
303.92
|
216.28
|
146.56
|
--
|
--
|
|||||
|
Cost of Revenue
|
83.52
|
71.85
|
55.12
|
37.59
|
--
|
--
|
|||||
|
Gross Profit
|
280.95
|
232.07
|
161.16
|
108.96
|
--
|
--
|
|||||
|
Operating Expenses
|
257.73
|
215.61
|
161.33
|
105.63
|
--
|
--
|
|||||
|
Operating Profit (EBIT)
|
38.22
|
16.46
|
-0.30
|
3.30
|
--
|
--
|
|||||
|
Other Income
|
4.49
|
3.41
|
-0.12
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
44.73
|
19.39
|
-9.59
|
-9.30
|
--
|
--
|
|||||
|
Provision for Tax
|
19.85
|
-1.20
|
-0.62
|
-2.63
|
-4.60
|
--
|
|||||
|
Profit after Tax (Net Income)
|
24.88
|
20.59
|
-8.97
|
-6.68
|
--
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
24.88
|
20.59
|
-8.97
|
-6.68
|
-53.54
|
--
|
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
|
842.23
|
804.97
|
757.10
|
428.66
|
429.72
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.36
|
29.00
|
9.98
|
120.85
|
87.02
|
--
|
|||||
|
Current Liabilities
|
59.12
|
52.52
|
36.91
|
31.65
|
13.09
|
--
|
|||||
|
Total Liabilities
|
988.83
|
886.50
|
803.99
|
581.16
|
529.83
|
--
|
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
|
533.21
|
544.65
|
528.38
|
537.25
|
514.99
|
--
|
|||||
|
Current Assets
|
396.50
|
341.84
|
275.62
|
43.91
|
14.84
|
--
|
|||||
|
Total Assets
|
988.83
|
886.50
|
803.99
|
581.16
|
529.83
|
--
|
|||||
|
Total Debt*
|
28.51
|
31.79
|
--
|
116.10
|
80.83
|
--
|
|||||
|
Net Current Assets
|
337.38
|
289.32
|
238.71
|
12.27
|
1.75
|
--
|
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
|
--
|
52.32
|
24.42
|
19.65
|
-1.43
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.55
|
-4.52
|
-30.91
|
-354.88
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
11.72
|
205.04
|
34.73
|
363.04
|
--
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
57.49
|
224.94
|
--
|
--
|
--
|
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 ($)
|
0.15
|
0.12
|
-0.06
|
-0.04
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
0.23
|
0.06
|
0.07
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.75
|
4.68
|
2.85
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.31
|
0.15
|
0.13
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.27
|
0.12
|
0.09
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.58
|
-1.38
|
-1.27
|
--
|
--
|
|||||
|
ROE (%)
|
3.00
|
2.64
|
-1.51
|
-1.56
|
--
|
--
|
|||||
|
ROA (%)
|
2.61
|
2.44
|
-1.29
|
-1.20
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
9.52
|
5.42
|
-0.14
|
2.25
|
--
|
--
|
|||||
|
Net Margin (%)
|
6.74
|
6.70
|
-4.15
|
-4.56
|
--
|
--
|
|||||
|
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 (%)
|
29.41
|
0.41
|
0.48
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
220.48
|
5,641.41
|
-109.01
|
106.51
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
68.53
|
329.70
|
-34.25
|
--
|
--
|
--
|
|||||
|
EPS Growth (%)
|
68.10
|
3.19
|
-0.25
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
5.41
|
--
|
--
|
--
|
--
|
--
|
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
|
153.67
|
144.85
|
-435.11
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.61
|
3.71
|
5.15
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
54.63
|
69.95
|
203.80
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
17.99
|
17.60
|
24.12
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
22.56
|
24.68
|
38.83
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
15.01
|
15.01
|
19.96
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
3,880.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
--
|
0.27
|
0.19
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.03
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
6.71
|
6.51
|
7.47
|
1.39
|
1.13
|
--
|
|||||
|
Quick Ratio
|
6.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
90.99
|
34.07
|
-0.04
|
0.33
|
--
|
--
|
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 (%)
|
4.77
|
5.39
|
6.34
|
7.56
|
--
|
--
|
|||||
|
Asset Turnover
|
0.38
|
0.36
|
0.31
|
0.26
|
--
|
--
|
|||||
|
Receivable days
|
--
|
18.08
|
20.92
|
22.32
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
8.44
|
17.32
|
23.52
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|