Market cap
$1,944 Mln
Revenue (TTM)
$291 Mln
P/E Ratio
26
P/B Ratio
1.6
Div. Yield
1.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
290.78
|
288.43
|
271.07
|
260.30
|
233.45
|
323.39
|
|||||
|
Cost of Revenue
|
283.14
|
284.81
|
276.61
|
279.81
|
282.25
|
366.09
|
|||||
|
Gross Profit
|
7.64
|
3.62
|
-5.54
|
-19.52
|
-48.80
|
-42.70
|
|||||
|
Operating Expenses
|
-35.07
|
-45.76
|
-42.15
|
-34.17
|
-25.95
|
-40.63
|
|||||
|
Operating Profit (EBIT)
|
42.71
|
49.38
|
36.62
|
14.65
|
-22.85
|
-2.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
67.56
|
-50.19
|
|||||
|
Profit before Tax
|
73.35
|
75.06
|
-30.70
|
-120.87
|
-39.53
|
-152.00
|
|||||
|
Provision for Tax
|
0.26
|
0.23
|
0.28
|
0.49
|
78.04
|
46.43
|
|||||
|
Profit after Tax (Net Income)
|
71.93
|
75.24
|
-22.75
|
-111.00
|
-57.54
|
-126.33
|
|||||
|
Minority Interest
|
-5.14
|
-3.70
|
3.54
|
5.10
|
17.25
|
5.91
|
|||||
|
Consolidated Profit
|
85.94
|
75.24
|
-23.12
|
-111.78
|
-52.07
|
-119.04
|
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
|
1,129.49
|
1,151.62
|
1,099.39
|
1,137.48
|
1,914.57
|
1,281.98
|
|||||
|
Minority Interest
|
-5.14
|
--
|
--
|
--
|
163.65
|
167.44
|
|||||
|
Non-Current Liabilities
|
1,107.62
|
1,018.67
|
1,323.47
|
1,566.96
|
1,903.98
|
2,241.07
|
|||||
|
Current Liabilities
|
323.27
|
413.24
|
416.89
|
369.53
|
102.22
|
315.52
|
|||||
|
Total Liabilities
|
3,002.96
|
2,706.87
|
2,982.73
|
3,241.05
|
3,920.77
|
4,527.32
|
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
|
2,651.78
|
2,672.96
|
2,947.50
|
3,085.89
|
3,636.53
|
3,778.55
|
|||||
|
Current Assets
|
27.91
|
33.91
|
35.23
|
155.16
|
284.24
|
748.76
|
|||||
|
Total Assets
|
2,873.24
|
2,706.87
|
2,982.73
|
3,241.05
|
3,920.77
|
4,527.32
|
|||||
|
Total Debt*
|
1,361.34
|
1,366.56
|
1,672.31
|
1,861.25
|
2,049.02
|
2,389.07
|
|||||
|
Net Current Assets
|
-165.64
|
-65.84
|
-381.66
|
38.86
|
183.32
|
462.11
|
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
|
--
|
75.97
|
64.75
|
57.61
|
66.45
|
56.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
445.43
|
134.13
|
32.18
|
220.09
|
446.23
|
|||||
|
Cash from Financing Activities
|
--
|
-516.35
|
-229.15
|
-82.86
|
-290.35
|
-503.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-3.81
|
-0.85
|
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 ($)
|
0.70
|
0.74
|
-0.24
|
-1.20
|
-0.57
|
-1.26
|
|||||
|
Cash EPS ($)
|
--
|
1.58
|
0.65
|
-0.19
|
0.54
|
-0.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.28
|
11.83
|
12.33
|
19.07
|
12.82
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.74
|
0.70
|
0.62
|
0.66
|
0.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.74
|
0.50
|
0.49
|
0.66
|
0.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.84
|
-0.79
|
-3.19
|
-1.51
|
-2.94
|
|||||
|
ROE (%)
|
5.84
|
6.68
|
-2.03
|
-7.27
|
-3.60
|
-7.46
|
|||||
|
ROA (%)
|
2.30
|
2.64
|
-0.73
|
-3.10
|
-1.36
|
-2.61
|
|||||
|
EBIT Margin (%)
|
53.67
|
56.50
|
22.22
|
8.39
|
11.79
|
-26.84
|
|||||
|
Net Margin (%)
|
24.74
|
26.09
|
-8.39
|
-42.64
|
-19.12
|
-46.24
|
|||||
|
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 (%)
|
7.11
|
0.06
|
0.04
|
0.12
|
-0.28
|
0.03
|
|||||
|
EBIT Growth (%)
|
195.04
|
170.51
|
175.97
|
-20.65
|
131.69
|
-151.51
|
|||||
|
Net Profit Growth (%)
|
380.96
|
430.74
|
79.51
|
-92.91
|
54.45
|
-128.36
|
|||||
|
EPS Growth (%)
|
330.40
|
4.01
|
0.80
|
-1.10
|
0.55
|
-1.28
|
|||||
|
Book Value Growth (%)
|
4.08
|
--
|
--
|
--
|
--
|
--
|
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
|
26.01
|
20.19
|
-67.94
|
-13.07
|
-27.80
|
-14.54
|
|||||
|
Price / Book Value
|
1.58
|
1.32
|
1.41
|
1.28
|
0.84
|
1.43
|
|||||
|
Dividend Yield (%)
|
1.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.89
|
1.17
|
2.91
|
2.57
|
30.95
|
174.77
|
|||||
|
Close Price ($)
|
18.87
|
14.88
|
16.63
|
15.73
|
15.93
|
18.38
|
|||||
|
High Price ($)
|
18.97
|
17.18
|
18.85
|
18.98
|
19.60
|
19.90
|
|||||
|
Low Price ($)
|
13.69
|
13.69
|
13.84
|
13.07
|
10.22
|
11.74
|
|||||
|
Market Cap ($ Cr)
|
1,943.78
|
--
|
--
|
--
|
--
|
--
|
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
|
1.10
|
1.19
|
1.52
|
1.64
|
1.07
|
1.86
|
|||||
|
Short term debt to equity ratio
|
0.29
|
0.36
|
0.32
|
0.27
|
0.08
|
0.12
|
|||||
|
Current Ratio
|
0.09
|
0.08
|
0.08
|
0.42
|
2.78
|
2.37
|
|||||
|
Quick Ratio
|
0.09
|
0.08
|
0.07
|
0.26
|
0.88
|
0.41
|
|||||
|
Interest Coverage
|
1.88
|
1.84
|
0.68
|
0.16
|
0.41
|
-1.83
|
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 (%)
|
1.65
|
1.26
|
1.34
|
2.90
|
18.27
|
24.32
|
|||||
|
Asset Turnover
|
0.09
|
0.10
|
0.09
|
0.07
|
0.06
|
0.07
|
|||||
|
Receivable days
|
--
|
4.60
|
7.53
|
35.22
|
94.91
|
98.33
|
|||||
|
Inventory Days
|
--
|
4.68
|
43.51
|
164.82
|
525.77
|
636.35
|
|||||
|
Payable days
|
--
|
56.01
|
60.00
|
78.44
|
133.95
|
164.47
|
|||||
|
Cash Conversion Cycle
|
--
|
-46.73
|
-8.97
|
121.60
|
486.73
|
570.20
|