Market cap
$4,189 Mln
Revenue (TTM)
$659 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
659.41
|
630.56
|
518.81
|
498.70
|
567.60
|
480.02
|
|||||
|
Cost of Revenue
|
252.34
|
247.85
|
191.45
|
176.25
|
211.86
|
165.18
|
|||||
|
Gross Profit
|
407.06
|
382.70
|
327.36
|
322.45
|
355.75
|
314.83
|
|||||
|
Operating Expenses
|
482.57
|
458.76
|
371.93
|
350.66
|
401.52
|
341.63
|
|||||
|
Operating Profit (EBIT)
|
-74.19
|
-75.81
|
-42.80
|
-30.68
|
-49.90
|
-26.79
|
|||||
|
Other Income
|
-1.90
|
-2.98
|
-5.40
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-87.33
|
-88.90
|
-79.04
|
-75.87
|
-97.77
|
-74.15
|
|||||
|
Provision for Tax
|
14.19
|
11.37
|
7.04
|
7.87
|
-6.01
|
-20.11
|
|||||
|
Profit after Tax (Net Income)
|
-101.52
|
-100.27
|
-86.08
|
-83.73
|
-91.76
|
-54.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-101.52
|
-100.27
|
-86.08
|
-83.73
|
-91.76
|
-54.04
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,598.72
|
1,610.87
|
1,629.46
|
1,170.85
|
1,235.78
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
189.33
|
253.34
|
318.01
|
816.46
|
826.52
|
--
|
|||||
|
Current Liabilities
|
468.72
|
401.73
|
358.62
|
344.34
|
382.72
|
--
|
|||||
|
Total Liabilities
|
2,743.62
|
2,265.93
|
2,306.08
|
2,331.65
|
2,445.02
|
--
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,948.90
|
1,960.22
|
2,020.89
|
2,090.65
|
2,191.87
|
--
|
|||||
|
Current Assets
|
307.88
|
305.71
|
285.19
|
241.00
|
253.15
|
--
|
|||||
|
Total Assets
|
2,725.50
|
2,265.93
|
2,306.08
|
2,331.65
|
2,445.02
|
--
|
|||||
|
Total Debt*
|
175.91
|
238.78
|
304.40
|
828.10
|
827.48
|
--
|
|||||
|
Net Current Assets
|
-160.85
|
-96.01
|
-73.43
|
-103.34
|
-129.57
|
--
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
124.14
|
122.20
|
29.10
|
48.03
|
49.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-106.26
|
-60.84
|
-42.57
|
-73.75
|
-177.77
|
|||||
|
Cash from Financing Activities
|
--
|
-39.85
|
2.87
|
5.53
|
20.35
|
86.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-21.97
|
64.23
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.21
|
-0.21
|
-0.20
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
0.06
|
0.11
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.34
|
3.87
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.26
|
0.29
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.14
|
0.18
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.30
|
-4.38
|
-4.12
|
-8.89
|
--
|
|||||
|
ROE (%)
|
-6.36
|
-6.19
|
-6.15
|
-6.96
|
-7.43
|
--
|
|||||
|
ROA (%)
|
-3.70
|
-4.39
|
-3.71
|
-3.51
|
-3.75
|
--
|
|||||
|
EBIT Margin (%)
|
-11.25
|
-12.02
|
-8.25
|
-6.15
|
-8.79
|
-5.87
|
|||||
|
Net Margin (%)
|
-15.44
|
-15.98
|
-16.77
|
-16.79
|
-16.17
|
-11.26
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
22.37
|
0.22
|
0.04
|
-0.12
|
0.18
|
--
|
|||||
|
EBIT Growth (%)
|
-9.01
|
-77.12
|
-39.53
|
38.52
|
-77.05
|
--
|
|||||
|
Net Profit Growth (%)
|
-0.61
|
-16.49
|
-2.80
|
8.75
|
-69.80
|
--
|
|||||
|
EPS Growth (%)
|
9.63
|
-0.02
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-2.23
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-26.01
|
-39.96
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.68
|
1.62
|
2.11
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
61.15
|
49.85
|
40.23
|
7.10
|
--
|
--
|
|||||
|
Close Price ($)
|
8.36
|
5.40
|
8.17
|
11.42
|
--
|
--
|
|||||
|
High Price ($)
|
8.41
|
9.50
|
14.62
|
12.70
|
--
|
--
|
|||||
|
Low Price ($)
|
3.30
|
3.30
|
7.35
|
10.70
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
4,188.61
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.09
|
0.15
|
0.19
|
0.71
|
0.67
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.03
|
0.02
|
--
|
|||||
|
Current Ratio
|
0.66
|
0.76
|
0.80
|
0.70
|
0.66
|
--
|
|||||
|
Quick Ratio
|
0.65
|
0.76
|
0.79
|
0.70
|
0.66
|
--
|
|||||
|
Interest Coverage
|
-7.80
|
-7.68
|
-1.47
|
-0.86
|
-1.04
|
-0.61
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-15 | Dec-14 | Dec-13 | Dec-12 | Dec-11 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.71
|
19.09
|
21.64
|
28.30
|
25.50
|
--
|
|||||
|
Asset Turnover
|
0.24
|
0.28
|
0.22
|
0.21
|
0.23
|
--
|
|||||
|
Receivable days
|
--
|
67.37
|
89.19
|
104.67
|
93.12
|
23.19
|
|||||
|
Inventory Days
|
--
|
0.68
|
0.29
|
0.63
|
0.70
|
--
|
|||||
|
Payable days
|
--
|
3.55
|
6.44
|
10.33
|
10.15
|
3.74
|
|||||
|
Cash Conversion Cycle
|
--
|
64.49
|
83.04
|
94.97
|
83.67
|
--
|