Market cap
$707 Mln
Revenue (TTM)
$1,065 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,064.90
|
1,060.00
|
1,034.80
|
1,046.30
|
1,071.10
|
1,106.60
|
|||||
|
Cost of Revenue
|
554.50
|
562.70
|
530.80
|
535.60
|
525.60
|
513.90
|
|||||
|
Gross Profit
|
510.40
|
497.30
|
504.00
|
510.70
|
545.50
|
592.70
|
|||||
|
Operating Expenses
|
433.20
|
433.50
|
619.10
|
558.30
|
556.90
|
449.80
|
|||||
|
Operating Profit (EBIT)
|
77.20
|
63.80
|
-115.10
|
-47.60
|
-11.40
|
142.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.90
|
--
|
|||||
|
Profit before Tax
|
5.00
|
1.40
|
-158.00
|
-90.40
|
-25.50
|
148.00
|
|||||
|
Provision for Tax
|
6.10
|
4.00
|
-4.00
|
-11.40
|
12.80
|
35.10
|
|||||
|
Profit after Tax (Net Income)
|
-3.20
|
-4.60
|
-156.20
|
-80.50
|
-40.40
|
111.10
|
|||||
|
Minority Interest
|
-2.10
|
-2.00
|
-2.20
|
-1.50
|
-2.10
|
-1.80
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-40.40
|
111.10
|
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
|
553.50
|
534.00
|
523.50
|
669.70
|
741.70
|
1,470.00
|
|||||
|
Minority Interest
|
-2.10
|
--
|
--
|
--
|
28.40
|
--
|
|||||
|
Non-Current Liabilities
|
454.80
|
476.70
|
545.90
|
594.20
|
618.60
|
100.20
|
|||||
|
Current Liabilities
|
140.20
|
126.30
|
126.20
|
137.70
|
132.90
|
136.50
|
|||||
|
Total Liabilities
|
1,319.10
|
1,167.10
|
1,226.00
|
1,433.60
|
1,526.80
|
1,720.00
|
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
|
959.70
|
961.50
|
1,033.30
|
1,223.50
|
1,315.00
|
1,541.20
|
|||||
|
Current Assets
|
219.20
|
205.60
|
192.70
|
210.10
|
211.80
|
178.80
|
|||||
|
Total Assets
|
1,319.10
|
1,167.10
|
1,226.00
|
1,433.60
|
1,526.80
|
1,720.00
|
|||||
|
Total Debt*
|
480.10
|
500.00
|
569.50
|
610.10
|
625.20
|
56.90
|
|||||
|
Net Current Assets
|
79.00
|
79.30
|
66.50
|
72.40
|
86.80
|
42.30
|
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
|
--
|
70.70
|
51.20
|
48.40
|
80.10
|
123.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
16.70
|
-2.40
|
-5.30
|
-42.30
|
-119.20
|
|||||
|
Cash from Financing Activities
|
--
|
-72.20
|
-48.30
|
-40.50
|
-18.60
|
-36.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
19.20
|
--
|
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 ($)
|
-0.08
|
-0.09
|
-3.11
|
-1.61
|
-0.81
|
2.23
|
|||||
|
Cash EPS ($)
|
--
|
0.35
|
-2.48
|
-0.98
|
-0.14
|
2.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.53
|
10.43
|
13.39
|
14.89
|
29.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.39
|
1.02
|
0.97
|
1.61
|
2.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.30
|
0.94
|
0.90
|
1.47
|
2.36
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.43
|
-13.17
|
-6.08
|
-2.79
|
7.51
|
|||||
|
ROE (%)
|
-0.95
|
-0.87
|
-26.18
|
-11.41
|
-3.65
|
7.79
|
|||||
|
ROA (%)
|
-0.24
|
-0.38
|
-11.75
|
-5.44
|
-2.49
|
6.66
|
|||||
|
EBIT Margin (%)
|
3.72
|
3.34
|
-11.12
|
-4.53
|
-0.98
|
13.40
|
|||||
|
Net Margin (%)
|
-0.30
|
-0.43
|
-15.09
|
-7.69
|
-3.77
|
10.04
|
|||||
|
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 (%)
|
3.16
|
0.02
|
-0.01
|
-0.02
|
-0.03
|
0.03
|
|||||
|
EBIT Growth (%)
|
142.67
|
130.76
|
-142.83
|
-351.43
|
-107.08
|
40.70
|
|||||
|
Net Profit Growth (%)
|
96.23
|
97.06
|
-94.04
|
-99.26
|
-136.36
|
48.13
|
|||||
|
EPS Growth (%)
|
97.04
|
0.97
|
-0.93
|
-0.98
|
-1.36
|
--
|
|||||
|
Book Value Growth (%)
|
-2.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-101.62
|
-2.51
|
-6.43
|
-16.22
|
--
|
|||||
|
Price / Book Value
|
1.28
|
0.88
|
0.75
|
0.77
|
0.88
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.06
|
15.96
|
-11.16
|
-66.68
|
55.90
|
--
|
|||||
|
Close Price ($)
|
14.09
|
9.22
|
7.81
|
10.35
|
13.16
|
--
|
|||||
|
High Price ($)
|
14.22
|
10.91
|
11.74
|
16.64
|
25.25
|
--
|
|||||
|
Low Price ($)
|
6.47
|
6.47
|
6.85
|
7.12
|
11.65
|
--
|
|||||
|
Market Cap ($ Cr)
|
706.91
|
--
|
--
|
--
|
--
|
--
|
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
|
0.73
|
0.94
|
1.09
|
0.91
|
0.84
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.07
|
0.07
|
0.05
|
0.05
|
0.01
|
|||||
|
Current Ratio
|
1.56
|
1.63
|
1.53
|
1.53
|
1.59
|
1.31
|
|||||
|
Quick Ratio
|
1.56
|
--
|
--
|
--
|
1.56
|
1.29
|
|||||
|
Interest Coverage
|
1.14
|
1.04
|
-2.68
|
-1.10
|
-0.70
|
494.33
|
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 (%)
|
14.50
|
13.58
|
14.42
|
15.74
|
15.03
|
14.87
|
|||||
|
Asset Turnover
|
0.79
|
0.89
|
0.78
|
0.71
|
0.66
|
0.66
|
|||||
|
Receivable days
|
--
|
50.51
|
55.40
|
56.85
|
55.50
|
49.67
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
2.93
|
2.40
|
0.92
|
|||||
|
Payable days
|
--
|
5.16
|
4.92
|
3.89
|
2.54
|
2.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
55.89
|
55.36
|
48.15
|