Market cap
$820 Mln
Revenue (TTM)
$1,672 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,671.70
|
1,891.00
|
1,835.00
|
1,788.00
|
1,492.00
|
902.00
|
|||||
|
Cost of Revenue
|
423.30
|
718.00
|
131.00
|
149.00
|
116.00
|
74.00
|
|||||
|
Gross Profit
|
1,248.40
|
1,173.00
|
1,704.00
|
1,639.00
|
1,376.00
|
828.00
|
|||||
|
Operating Expenses
|
1,604.00
|
1,093.00
|
1,612.00
|
1,513.00
|
1,275.00
|
959.00
|
|||||
|
Operating Profit (EBIT)
|
-354.60
|
80.00
|
92.00
|
126.00
|
101.00
|
-131.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
10.00
|
-9.00
|
|||||
|
Profit before Tax
|
-394.60
|
45.00
|
87.00
|
125.00
|
67.00
|
-185.00
|
|||||
|
Provision for Tax
|
-30.10
|
5.00
|
82.00
|
115.00
|
47.00
|
-37.00
|
|||||
|
Profit after Tax (Net Income)
|
-361.10
|
40.00
|
5.00
|
10.00
|
20.00
|
-148.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
20.00
|
-148.00
|
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
|
366.30
|
645.00
|
943.00
|
871.00
|
861.00
|
789.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
965.20
|
982.00
|
990.00
|
1,094.00
|
1,175.00
|
1,143.00
|
|||||
|
Current Liabilities
|
721.00
|
998.00
|
628.00
|
572.00
|
533.00
|
357.00
|
|||||
|
Total Liabilities
|
2,773.50
|
2,625.00
|
2,561.00
|
2,537.00
|
2,569.00
|
2,289.00
|
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
|
792.40
|
1,334.00
|
1,241.00
|
1,240.00
|
1,299.00
|
1,349.00
|
|||||
|
Current Assets
|
1,260.10
|
1,291.00
|
1,320.00
|
1,297.00
|
1,270.00
|
940.00
|
|||||
|
Total Assets
|
2,773.50
|
2,625.00
|
2,561.00
|
2,537.00
|
2,569.00
|
2,289.00
|
|||||
|
Total Debt*
|
876.60
|
1,251.00
|
903.00
|
912.00
|
929.00
|
953.00
|
|||||
|
Net Current Assets
|
539.10
|
293.00
|
692.00
|
725.00
|
737.00
|
583.00
|
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
|
--
|
245.00
|
144.00
|
235.00
|
400.00
|
108.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-84.00
|
-73.00
|
-63.00
|
-52.00
|
-54.00
|
|||||
|
Cash from Financing Activities
|
--
|
-197.00
|
-63.00
|
-127.00
|
-27.00
|
263.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
321.00
|
317.00
|
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 ($)
|
-3.08
|
0.34
|
0.03
|
0.07
|
0.14
|
-1.07
|
|||||
|
Cash EPS ($)
|
--
|
1.14
|
0.62
|
0.68
|
0.83
|
-0.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.56
|
6.50
|
6.09
|
6.11
|
5.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.11
|
0.99
|
1.64
|
2.84
|
0.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.41
|
0.48
|
1.20
|
2.44
|
0.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.14
|
0.28
|
0.56
|
1.13
|
-9.07
|
|||||
|
ROE (%)
|
-72.95
|
5.04
|
0.55
|
1.15
|
2.42
|
-17.67
|
|||||
|
ROA (%)
|
-10.67
|
1.54
|
0.20
|
0.39
|
0.82
|
-6.95
|
|||||
|
EBIT Margin (%)
|
-18.22
|
6.50
|
7.25
|
9.45
|
7.44
|
-15.52
|
|||||
|
Net Margin (%)
|
-21.60
|
2.12
|
0.27
|
0.56
|
1.33
|
-16.57
|
|||||
|
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 (%)
|
-11.60
|
0.03
|
0.03
|
0.20
|
0.65
|
0.49
|
|||||
|
EBIT Growth (%)
|
-308.63
|
-7.52
|
-21.30
|
52.25
|
179.29
|
58.08
|
|||||
|
Net Profit Growth (%)
|
-557.09
|
700.00
|
-50.00
|
-50.00
|
113.51
|
48.79
|
|||||
|
EPS Growth (%)
|
-586.87
|
9.00
|
-0.51
|
-0.51
|
1.13
|
0.50
|
|||||
|
Book Value Growth (%)
|
-45.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
42.22
|
428.33
|
307.88
|
126.76
|
-25.42
|
|||||
|
Price / Book Value
|
2.36
|
2.62
|
2.27
|
3.53
|
2.94
|
4.77
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.35
|
8.86
|
9.09
|
11.42
|
11.75
|
-137.65
|
|||||
|
Close Price ($)
|
8.37
|
14.56
|
14.77
|
21.53
|
17.98
|
27.26
|
|||||
|
High Price ($)
|
17.82
|
20.16
|
28.76
|
27.30
|
30.48
|
64.95
|
|||||
|
Low Price ($)
|
8.02
|
10.43
|
12.93
|
14.15
|
16.87
|
23.52
|
|||||
|
Market Cap ($ Cr)
|
820.40
|
--
|
--
|
--
|
--
|
--
|
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
|
2.22
|
1.94
|
0.96
|
1.05
|
1.08
|
1.21
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.57
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
1.75
|
1.29
|
2.10
|
2.27
|
2.38
|
2.63
|
|||||
|
Quick Ratio
|
1.75
|
--
|
--
|
--
|
--
|
2.77
|
|||||
|
Interest Coverage
|
-5.36
|
1.95
|
2.89
|
3.84
|
2.52
|
-3.11
|
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 (%)
|
13.59
|
11.05
|
11.28
|
10.74
|
13.74
|
21.18
|
|||||
|
Asset Turnover
|
0.49
|
0.73
|
0.72
|
0.70
|
0.61
|
0.42
|
|||||
|
Receivable days
|
--
|
40.18
|
39.71
|
40.55
|
48.47
|
65.60
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-154.29
|
-244.32
|
|||||
|
Payable days
|
--
|
18.31
|
107.34
|
82.12
|
103.91
|
111.06
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-209.72
|
-289.78
|