Market cap
$6,613 Mln
Revenue (TTM)
$6,772 Mln
P/E Ratio
2.5
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,771.94
|
6,316.26
|
5,786.02
|
4,403.59
|
4,095.14
|
3,208.32
|
|||||
|
Cost of Revenue
|
3,689.61
|
3,697.65
|
3,337.71
|
2,543.95
|
2,435.74
|
1,702.32
|
|||||
|
Gross Profit
|
3,082.33
|
2,618.61
|
2,448.30
|
1,859.64
|
1,659.40
|
1,506.01
|
|||||
|
Operating Expenses
|
3,202.05
|
2,806.98
|
2,567.21
|
2,335.24
|
3,118.32
|
2,641.22
|
|||||
|
Operating Profit (EBIT)
|
-119.72
|
-188.37
|
-118.91
|
-475.60
|
-1,458.92
|
-1,135.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
135.93
|
|||||
|
Profit before Tax
|
-5.39
|
-53.25
|
25.35
|
-331.70
|
-1,578.64
|
-1,050.92
|
|||||
|
Provision for Tax
|
-2,871.06
|
-2,897.26
|
2.57
|
8.62
|
5.87
|
11.23
|
|||||
|
Profit after Tax (Net Income)
|
2,865.67
|
2,844.01
|
22.78
|
-340.32
|
-1,584.51
|
-1,062.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,584.51
|
-1,009.36
|
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
|
3,023.65
|
3,273.52
|
767.02
|
541.52
|
388.67
|
1,341.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,203.37
|
1,230.71
|
787.31
|
1,061.39
|
1,035.20
|
916.31
|
|||||
|
Current Liabilities
|
4,880.47
|
4,525.82
|
3,880.74
|
2,961.56
|
3,132.56
|
2,516.36
|
|||||
|
Total Liabilities
|
13,987.96
|
9,030.05
|
5,435.07
|
4,564.47
|
4,556.43
|
4,773.88
|
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
|
6,248.07
|
6,110.54
|
2,484.54
|
1,987.05
|
1,973.57
|
1,997.81
|
|||||
|
Current Assets
|
2,859.41
|
2,919.52
|
2,950.53
|
2,577.42
|
2,582.86
|
2,776.07
|
|||||
|
Total Assets
|
13,987.96
|
9,030.05
|
5,435.07
|
4,564.47
|
4,556.43
|
4,773.88
|
|||||
|
Total Debt*
|
1,175.10
|
1,276.73
|
1,172.31
|
1,041.82
|
1,061.65
|
975.43
|
|||||
|
Net Current Assets
|
-2,021.06
|
-1,606.31
|
-930.21
|
-384.14
|
-549.70
|
312.49
|
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
|
--
|
1,168.44
|
849.74
|
-98.24
|
-237.29
|
-101.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
406.74
|
-517.98
|
599.75
|
186.05
|
267.01
|
|||||
|
Cash from Financing Activities
|
--
|
-685.53
|
-155.87
|
-122.08
|
-87.50
|
-72.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
92.82
|
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 ($)
|
6.87
|
6.81
|
0.06
|
-0.87
|
-4.28
|
-3.14
|
|||||
|
Cash EPS ($)
|
--
|
7.13
|
0.42
|
-0.51
|
-3.86
|
-2.73
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.84
|
1.85
|
1.39
|
1.05
|
3.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.80
|
2.05
|
-0.25
|
-0.64
|
-0.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.67
|
1.85
|
-0.64
|
-0.95
|
-0.54
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
87.65
|
1.29
|
-22.44
|
-84.13
|
-42.59
|
|||||
|
ROE (%)
|
91.01
|
140.77
|
3.48
|
-73.17
|
-183.19
|
-70.40
|
|||||
|
ROA (%)
|
24.63
|
39.32
|
0.46
|
-7.46
|
-33.96
|
-22.47
|
|||||
|
EBIT Margin (%)
|
0.22
|
-0.51
|
0.94
|
-6.94
|
-38.07
|
-31.15
|
|||||
|
Net Margin (%)
|
42.32
|
45.03
|
0.39
|
-7.73
|
-38.69
|
-31.76
|
|||||
|
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 (%)
|
10.81
|
0.09
|
0.31
|
0.08
|
0.28
|
0.36
|
|||||
|
EBIT Growth (%)
|
-87.90
|
-159.87
|
117.77
|
80.40
|
-56.00
|
43.37
|
|||||
|
Net Profit Growth (%)
|
3,008.58
|
12,382.48
|
106.69
|
78.52
|
-49.18
|
39.40
|
|||||
|
EPS Growth (%)
|
3,017.85
|
122.63
|
1.06
|
0.80
|
-0.36
|
0.44
|
|||||
|
Book Value Growth (%)
|
351.80
|
--
|
--
|
--
|
--
|
--
|
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
|
2.53
|
2.84
|
234.20
|
-17.15
|
-2.57
|
-13.59
|
|||||
|
Price / Book Value
|
2.18
|
2.47
|
6.96
|
10.78
|
10.50
|
10.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
37.50
|
73.29
|
22.27
|
-27.48
|
-2.38
|
-15.30
|
|||||
|
Close Price ($)
|
14.61
|
19.37
|
12.90
|
14.99
|
11.02
|
42.73
|
|||||
|
High Price ($)
|
25.54
|
25.54
|
20.82
|
18.36
|
46.64
|
68.28
|
|||||
|
Low Price ($)
|
12.46
|
9.66
|
8.93
|
7.85
|
9.66
|
36.25
|
|||||
|
Market Cap ($ Cr)
|
6,613.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.33
|
0.39
|
1.53
|
1.92
|
2.73
|
0.73
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.03
|
0.59
|
0.13
|
0.21
|
0.08
|
|||||
|
Current Ratio
|
0.59
|
0.65
|
0.76
|
0.87
|
0.82
|
1.10
|
|||||
|
Quick Ratio
|
0.59
|
--
|
--
|
1.17
|
0.82
|
1.18
|
|||||
|
Interest Coverage
|
0.73
|
-1.57
|
1.88
|
-11.65
|
-78.99
|
-19.35
|
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 (%)
|
5.02
|
--
|
5.79
|
6.93
|
6.53
|
5.83
|
|||||
|
Asset Turnover
|
0.58
|
0.87
|
1.16
|
0.97
|
0.88
|
0.68
|
|||||
|
Receivable days
|
--
|
19.36
|
20.20
|
23.74
|
20.26
|
15.73
|
|||||
|
Inventory Days
|
--
|
--
|
-96.39
|
-63.24
|
-14.01
|
-20.05
|
|||||
|
Payable days
|
--
|
10.78
|
9.30
|
12.93
|
17.80
|
22.92
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-85.50
|
-52.42
|
-11.55
|
-27.24
|