Market cap
$19,721 Mln
Revenue (TTM)
$24,203 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
5.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
24,203.00
|
24,896.00
|
18,619.00
|
18,916.00
|
21,161.00
|
19,363.00
|
|||||
|
Cost of Revenue
|
17,487.00
|
17,545.00
|
13,376.00
|
15,061.00
|
15,143.00
|
13,832.00
|
|||||
|
Gross Profit
|
6,716.00
|
7,351.00
|
5,243.00
|
3,855.00
|
6,018.00
|
5,531.00
|
|||||
|
Operating Expenses
|
9,488.00
|
10,171.00
|
4,767.00
|
2,667.00
|
4,264.00
|
4,065.00
|
|||||
|
Operating Profit (EBIT)
|
-2,772.00
|
-2,820.00
|
476.00
|
1,188.00
|
1,754.00
|
1,466.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-16.00
|
524.00
|
|||||
|
Profit before Tax
|
-3,263.00
|
-3,351.00
|
142.00
|
361.00
|
1,505.00
|
1,001.00
|
|||||
|
Provision for Tax
|
-539.00
|
-532.00
|
-415.00
|
59.00
|
-236.00
|
188.00
|
|||||
|
Profit after Tax (Net Income)
|
-3,438.00
|
-3,516.00
|
557.00
|
302.00
|
1,504.00
|
1,752.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
-2.00
|
|||||
|
Consolidated Profit
|
-3,486.00
|
-3,516.00
|
557.00
|
288.00
|
1,504.00
|
1,752.00
|
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
|
14,455.00
|
14,827.00
|
8,173.00
|
8,355.00
|
8,497.00
|
9,082.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14,560.00
|
15,238.00
|
10,369.00
|
10,947.00
|
10,443.00
|
12,017.00
|
|||||
|
Current Liabilities
|
7,506.00
|
7,899.00
|
4,258.00
|
3,959.00
|
5,000.00
|
4,144.00
|
|||||
|
Total Liabilities
|
44,027.00
|
37,964.00
|
22,800.00
|
23,261.00
|
23,940.00
|
25,243.00
|
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
|
28,277.00
|
27,858.00
|
16,376.00
|
16,653.00
|
17,170.00
|
18,147.00
|
|||||
|
Current Assets
|
8,244.00
|
10,106.00
|
6,424.00
|
6,608.00
|
6,770.00
|
7,096.00
|
|||||
|
Total Assets
|
44,027.00
|
37,964.00
|
22,800.00
|
23,261.00
|
23,940.00
|
25,243.00
|
|||||
|
Total Debt*
|
9,688.00
|
10,803.00
|
5,853.00
|
5,905.00
|
5,862.00
|
5,815.00
|
|||||
|
Net Current Assets
|
738.00
|
2,207.00
|
2,166.00
|
2,649.00
|
1,770.00
|
2,952.00
|
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
|
--
|
1,698.00
|
1,678.00
|
1,833.00
|
2,174.00
|
2,030.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,024.00
|
-808.00
|
-668.00
|
-608.00
|
6,054.00
|
|||||
|
Cash from Financing Activities
|
--
|
-708.00
|
-775.00
|
-866.00
|
-2,054.00
|
-7,375.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-488.00
|
700.00
|
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 ($)
|
-6.51
|
-6.66
|
1.60
|
0.87
|
4.25
|
4.53
|
|||||
|
Cash EPS ($)
|
--
|
-1.20
|
5.36
|
3.74
|
7.19
|
7.65
|
|||||
|
Adjusted Book Value ($)
|
--
|
28.08
|
23.53
|
24.12
|
24.02
|
23.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.22
|
4.83
|
5.29
|
6.15
|
5.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.30
|
2.18
|
2.00
|
3.51
|
3.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.73
|
3.94
|
2.11
|
10.28
|
9.93
|
|||||
|
ROE (%)
|
-23.48
|
-30.57
|
6.74
|
3.58
|
17.11
|
20.69
|
|||||
|
ROA (%)
|
-7.35
|
-11.57
|
2.42
|
1.28
|
6.12
|
6.15
|
|||||
|
EBIT Margin (%)
|
-12.41
|
-11.97
|
3.10
|
4.25
|
9.04
|
7.38
|
|||||
|
Net Margin (%)
|
-14.20
|
-14.12
|
2.99
|
1.60
|
7.11
|
8.81
|
|||||
|
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 (%)
|
10.34
|
0.34
|
-0.02
|
-0.11
|
0.09
|
0.10
|
|||||
|
EBIT Growth (%)
|
-1,018.65
|
-616.29
|
-28.14
|
-58.05
|
33.94
|
54.49
|
|||||
|
Net Profit Growth (%)
|
-12,633.33
|
-731.24
|
84.44
|
-79.92
|
-14.16
|
661.74
|
|||||
|
EPS Growth (%)
|
-6,557.17
|
-5.15
|
0.84
|
-0.79
|
-0.06
|
6.79
|
|||||
|
Book Value Growth (%)
|
-21.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.92
|
33.57
|
41.46
|
8.14
|
10.38
|
|||||
|
Price / Book Value
|
1.33
|
1.40
|
2.29
|
1.50
|
1.44
|
2.00
|
|||||
|
Dividend Yield (%)
|
5.08
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
343.72
|
-220.70
|
12.42
|
7.62
|
5.59
|
8.51
|
|||||
|
Close Price ($)
|
38.10
|
39.39
|
53.82
|
36.15
|
34.63
|
46.98
|
|||||
|
High Price ($)
|
56.13
|
60.15
|
60.36
|
41.89
|
50.23
|
56.57
|
|||||
|
Low Price ($)
|
29.26
|
35.56
|
32.70
|
29.01
|
30.69
|
39.46
|
|||||
|
Market Cap ($ Cr)
|
19,721.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.57
|
0.73
|
0.72
|
0.71
|
0.69
|
0.64
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.07
|
0.02
|
0.02
|
0.09
|
0.02
|
|||||
|
Current Ratio
|
1.10
|
1.28
|
1.51
|
1.67
|
1.35
|
1.71
|
|||||
|
Quick Ratio
|
0.84
|
1.02
|
1.09
|
1.19
|
0.97
|
1.27
|
|||||
|
Interest Coverage
|
-9.36
|
-8.01
|
1.34
|
1.91
|
4.75
|
3.32
|
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 (%)
|
17.57
|
17.78
|
18.06
|
18.46
|
17.79
|
18.64
|
|||||
|
Asset Turnover
|
0.52
|
0.82
|
0.81
|
0.80
|
0.86
|
0.68
|
|||||
|
Receivable days
|
--
|
57.13
|
67.23
|
70.06
|
63.65
|
61.99
|
|||||
|
Inventory Days
|
--
|
39.51
|
50.15
|
46.45
|
45.30
|
45.42
|
|||||
|
Payable days
|
--
|
90.78
|
64.96
|
62.45
|
64.09
|
61.28
|
|||||
|
Cash Conversion Cycle
|
--
|
5.86
|
52.41
|
54.07
|
44.86
|
46.14
|