Market cap
$967 Mln
Revenue (TTM)
$720 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
719.63
|
721.88
|
806.67
|
730.06
|
540.22
|
647.55
|
|||||
|
Cost of Revenue
|
407.06
|
446.94
|
435.74
|
406.67
|
301.85
|
356.59
|
|||||
|
Gross Profit
|
312.58
|
274.94
|
370.93
|
323.39
|
238.38
|
290.96
|
|||||
|
Operating Expenses
|
241.52
|
190.46
|
272.81
|
266.66
|
250.51
|
251.24
|
|||||
|
Operating Profit (EBIT)
|
71.06
|
84.48
|
98.12
|
56.73
|
-13.02
|
39.73
|
|||||
|
Other Income
|
-0.24
|
--
|
-0.47
|
-0.53
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.75
|
-11.53
|
65.52
|
-18.62
|
-88.14
|
-69.54
|
|||||
|
Provision for Tax
|
-0.45
|
0.14
|
-79.05
|
2.69
|
3.94
|
0.92
|
|||||
|
Profit after Tax (Net Income)
|
-7.19
|
-11.56
|
144.57
|
-21.30
|
-92.08
|
-70.46
|
|||||
|
Minority Interest
|
0.38
|
0.11
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.86
|
--
|
144.57
|
-21.30
|
-92.08
|
-70.46
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
449.81
|
451.17
|
568.32
|
445.72
|
256.89
|
361.11
|
|||||
|
Minority Interest
|
0.38
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
907.03
|
932.18
|
911.23
|
934.77
|
1,065.62
|
1,046.31
|
|||||
|
Current Liabilities
|
130.75
|
147.35
|
126.20
|
143.27
|
131.15
|
94.48
|
|||||
|
Total Liabilities
|
1,635.66
|
1,548.29
|
1,605.75
|
1,523.76
|
1,453.65
|
1,501.89
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,275.12
|
1,284.59
|
1,286.94
|
1,246.49
|
1,303.57
|
1,362.62
|
|||||
|
Current Assets
|
229.79
|
263.70
|
318.80
|
277.27
|
150.08
|
139.27
|
|||||
|
Total Assets
|
1,635.66
|
1,548.29
|
1,605.75
|
1,523.76
|
1,453.65
|
1,501.89
|
|||||
|
Total Debt*
|
742.24
|
746.93
|
701.61
|
697.03
|
1,021.75
|
1,016.51
|
|||||
|
Net Current Assets
|
99.05
|
116.35
|
192.60
|
134.00
|
18.93
|
44.79
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
90.22
|
107.73
|
47.47
|
16.43
|
22.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-16.93
|
-14.04
|
-12.21
|
-21.72
|
|||||
|
Cash from Financing Activities
|
--
|
-90.58
|
-41.92
|
59.99
|
-0.98
|
-16.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
48.88
|
93.42
|
--
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.94
|
11.98
|
-1.76
|
-6.93
|
--
|
|||||
|
ROE (%)
|
-1.50
|
-2.27
|
28.51
|
-6.06
|
-29.80
|
--
|
|||||
|
ROA (%)
|
-0.43
|
-0.73
|
9.24
|
-1.43
|
-6.23
|
--
|
|||||
|
EBIT Margin (%)
|
9.72
|
11.70
|
12.16
|
7.77
|
-2.41
|
6.13
|
|||||
|
Net Margin (%)
|
-1.00
|
-1.60
|
17.93
|
-2.92
|
-17.04
|
-10.88
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-8.14
|
-0.11
|
0.10
|
0.35
|
-0.17
|
--
|
|||||
|
EBIT Growth (%)
|
-8.80
|
-13.90
|
72.95
|
535.68
|
-132.78
|
--
|
|||||
|
Net Profit Growth (%)
|
-105.44
|
-108.00
|
778.66
|
76.86
|
-30.67
|
--
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.13
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.24
|
3.68
|
3.13
|
4.36
|
--
|
--
|
|||||
|
Close Price ($)
|
14.27
|
13.45
|
11.86
|
16.00
|
--
|
--
|
|||||
|
High Price ($)
|
14.35
|
14.00
|
18.96
|
19.46
|
--
|
--
|
|||||
|
Low Price ($)
|
8.50
|
8.50
|
6.88
|
13.28
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
967.19
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.61
|
1.66
|
1.23
|
1.56
|
3.98
|
2.81
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.02
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
1.76
|
1.79
|
2.53
|
1.94
|
1.14
|
1.47
|
|||||
|
Quick Ratio
|
1.76
|
--
|
2.52
|
1.94
|
1.11
|
1.39
|
|||||
|
Interest Coverage
|
0.89
|
1.67
|
3.05
|
0.76
|
-0.17
|
0.49
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.21
|
16.72
|
16.94
|
19.52
|
19.95
|
15.21
|
|||||
|
Asset Turnover
|
0.43
|
0.46
|
0.52
|
0.49
|
0.37
|
--
|
|||||
|
Receivable days
|
--
|
65.11
|
63.19
|
62.61
|
69.74
|
55.55
|
|||||
|
Inventory Days
|
--
|
1.07
|
0.55
|
2.24
|
7.96
|
8.37
|
|||||
|
Payable days
|
--
|
8.61
|
10.59
|
17.20
|
25.03
|
17.17
|
|||||
|
Cash Conversion Cycle
|
--
|
57.58
|
53.16
|
47.65
|
52.67
|
46.75
|