Market cap
$1,062 Mln
Revenue (TTM)
$2,297 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,296.60
|
2,248.05
|
2,107.62
|
1,707.20
|
1,563.10
|
1,426.19
|
|||||
|
Cost of Revenue
|
977.63
|
902.79
|
926.87
|
716.42
|
693.72
|
648.51
|
|||||
|
Gross Profit
|
1,318.98
|
1,345.26
|
1,180.76
|
990.78
|
869.38
|
777.68
|
|||||
|
Operating Expenses
|
1,224.00
|
1,364.13
|
1,956.48
|
1,056.49
|
940.56
|
840.47
|
|||||
|
Operating Profit (EBIT)
|
94.98
|
-18.87
|
-775.72
|
-65.71
|
-71.18
|
-62.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-18.31
|
-29.87
|
|||||
|
Profit before Tax
|
-1,068.32
|
-1,159.42
|
-822.92
|
-67.13
|
-2.07
|
-121.78
|
|||||
|
Provision for Tax
|
30.81
|
22.29
|
4.49
|
-13.29
|
36.12
|
-19.53
|
|||||
|
Profit after Tax (Net Income)
|
-1,101.69
|
-1,184.44
|
-825.49
|
-33.26
|
-13.29
|
71.66
|
|||||
|
Minority Interest
|
-0.84
|
-0.82
|
-0.68
|
-0.53
|
-1.53
|
-4.62
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.29
|
71.66
|
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
|
1,477.07
|
1,489.65
|
2,562.26
|
3,418.39
|
3,448.09
|
4,617.38
|
|||||
|
Minority Interest
|
-0.84
|
--
|
--
|
--
|
1.72
|
44.06
|
|||||
|
Non-Current Liabilities
|
1,674.91
|
1,744.36
|
1,625.45
|
719.03
|
258.25
|
2,830.90
|
|||||
|
Current Liabilities
|
612.05
|
598.47
|
529.00
|
369.61
|
565.20
|
1,023.58
|
|||||
|
Total Liabilities
|
4,378.18
|
3,834.74
|
4,718.78
|
4,509.33
|
4,273.25
|
8,515.91
|
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
|
2,551.44
|
2,627.68
|
3,572.33
|
3,612.82
|
3,478.23
|
6,212.63
|
|||||
|
Current Assets
|
1,214.69
|
1,207.06
|
1,146.45
|
896.52
|
795.02
|
2,303.28
|
|||||
|
Total Assets
|
4,378.18
|
3,834.74
|
4,718.78
|
4,509.33
|
4,273.25
|
8,515.91
|
|||||
|
Total Debt*
|
1,369.05
|
1,379.54
|
1,404.30
|
536.42
|
334.82
|
2,164.81
|
|||||
|
Net Current Assets
|
602.64
|
608.59
|
617.45
|
526.91
|
229.82
|
1,279.70
|
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
|
--
|
217.29
|
113.50
|
134.99
|
-55.86
|
356.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-179.37
|
-955.47
|
-242.47
|
-176.39
|
-320.48
|
|||||
|
Cash from Financing Activities
|
--
|
-52.40
|
846.82
|
127.80
|
-465.13
|
584.91
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-697.38
|
620.53
|
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 ($)
|
-19.40
|
-20.86
|
-14.14
|
-0.61
|
-0.25
|
1.13
|
|||||
|
Cash EPS ($)
|
--
|
-15.67
|
-9.26
|
3.37
|
3.81
|
5.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
26.23
|
43.90
|
62.61
|
63.58
|
72.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.83
|
1.94
|
2.47
|
-1.03
|
5.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.35
|
-1.15
|
0.23
|
-2.97
|
3.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-34.65
|
-20.84
|
-0.86
|
-0.25
|
1.13
|
|||||
|
ROE (%)
|
-74.33
|
-58.46
|
-27.61
|
-0.97
|
-0.33
|
1.76
|
|||||
|
ROA (%)
|
-22.11
|
-27.69
|
-17.89
|
-0.76
|
-0.21
|
0.90
|
|||||
|
EBIT Margin (%)
|
-44.10
|
-50.03
|
-36.34
|
-2.78
|
1.41
|
-6.50
|
|||||
|
Net Margin (%)
|
-47.97
|
-52.69
|
-39.17
|
-1.95
|
-0.86
|
5.13
|
|||||
|
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 (%)
|
4.89
|
0.07
|
0.23
|
0.09
|
0.10
|
-0.54
|
|||||
|
EBIT Growth (%)
|
-33.13
|
-46.85
|
-1,516.38
|
-315.53
|
123.72
|
-157.10
|
|||||
|
Net Profit Growth (%)
|
-33.09
|
-43.48
|
-2,381.87
|
-150.23
|
-118.55
|
68.11
|
|||||
|
EPS Growth (%)
|
-36.14
|
-0.47
|
-22.22
|
-1.49
|
-1.22
|
0.22
|
|||||
|
Book Value Growth (%)
|
-43.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.28
|
-3.10
|
-91.96
|
-218.35
|
70.19
|
|||||
|
Price / Book Value
|
0.72
|
1.02
|
1.00
|
0.89
|
0.84
|
1.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.42
|
-3.44
|
-8.14
|
20.97
|
13.29
|
38.26
|
|||||
|
Close Price ($)
|
20.70
|
26.64
|
43.88
|
56.02
|
53.52
|
79.12
|
|||||
|
High Price ($)
|
36.82
|
49.38
|
65.03
|
66.71
|
81.94
|
94.10
|
|||||
|
Low Price ($)
|
19.14
|
25.47
|
38.27
|
43.04
|
43.88
|
62.98
|
|||||
|
Market Cap ($ Cr)
|
1,061.70
|
--
|
--
|
--
|
--
|
--
|
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
|
0.84
|
0.93
|
0.55
|
0.16
|
0.10
|
0.47
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.02
|
0.01
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
1.98
|
2.02
|
2.17
|
2.43
|
1.41
|
2.25
|
|||||
|
Quick Ratio
|
1.00
|
1.04
|
1.13
|
1.16
|
0.65
|
1.90
|
|||||
|
Interest Coverage
|
-18.23
|
-32.29
|
-13.41
|
-2.40
|
0.88
|
-3.18
|
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 (%)
|
19.24
|
19.70
|
19.31
|
17.07
|
17.11
|
17.88
|
|||||
|
Asset Turnover
|
0.46
|
0.53
|
0.46
|
0.39
|
0.24
|
0.18
|
|||||
|
Receivable days
|
--
|
69.04
|
60.53
|
59.78
|
61.03
|
98.85
|
|||||
|
Inventory Days
|
--
|
228.89
|
200.18
|
228.27
|
206.10
|
259.37
|
|||||
|
Payable days
|
--
|
74.17
|
61.39
|
68.34
|
76.56
|
136.71
|
|||||
|
Cash Conversion Cycle
|
--
|
223.76
|
199.31
|
219.71
|
190.56
|
221.52
|