Market cap
$4,692 Mln
Revenue (TTM)
$14,763 Mln
P/E Ratio
19.4
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
14,763.00
|
14,239.00
|
11,735.00
|
10,426.00
|
9,646.00
|
6,176.00
|
|||||
|
Cost of Revenue
|
1,005.00
|
5,744.00
|
8,874.00
|
7,963.00
|
7,513.00
|
5,359.00
|
|||||
|
Gross Profit
|
13,970.00
|
8,495.00
|
2,861.00
|
2,463.00
|
2,133.00
|
817.00
|
|||||
|
Operating Expenses
|
14,194.00
|
8,192.00
|
2,291.00
|
2,069.00
|
2,063.00
|
132.00
|
|||||
|
Operating Profit (EBIT)
|
-224.00
|
303.00
|
570.00
|
394.00
|
70.00
|
685.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-30.00
|
|||||
|
Profit before Tax
|
-390.00
|
146.00
|
545.00
|
323.00
|
79.00
|
629.00
|
|||||
|
Provision for Tax
|
-215.00
|
46.00
|
150.00
|
88.00
|
21.00
|
151.00
|
|||||
|
Profit after Tax (Net Income)
|
-175.00
|
100.00
|
395.00
|
235.00
|
58.00
|
478.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
94.00
|
100.00
|
395.00
|
235.00
|
58.00
|
478.00
|
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
|
3,670.00
|
4,118.00
|
4,372.00
|
4,113.00
|
3,816.00
|
3,801.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10,384.00
|
9,654.00
|
9,251.00
|
7,262.00
|
7,037.00
|
7,172.00
|
|||||
|
Current Liabilities
|
7,192.00
|
6,589.00
|
6,145.00
|
4,459.00
|
4,493.00
|
3,991.00
|
|||||
|
Total Liabilities
|
28,438.00
|
20,361.00
|
19,768.00
|
15,834.00
|
15,346.00
|
14,964.00
|
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
|
17,310.00
|
17,095.00
|
16,008.00
|
13,129.00
|
12,306.00
|
11,044.00
|
|||||
|
Current Assets
|
3,936.00
|
3,266.00
|
3,760.00
|
2,705.00
|
3,040.00
|
3,920.00
|
|||||
|
Total Assets
|
28,438.00
|
20,361.00
|
19,768.00
|
15,834.00
|
15,346.00
|
14,964.00
|
|||||
|
Total Debt*
|
7,616.00
|
6,893.00
|
6,393.00
|
3,818.00
|
3,780.00
|
4,086.00
|
|||||
|
Net Current Assets
|
-3,256.00
|
-3,323.00
|
-2,385.00
|
-1,754.00
|
-1,472.00
|
-71.00
|
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
|
--
|
1,249.00
|
1,464.00
|
1,050.00
|
1,418.00
|
1,030.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,623.00
|
-634.00
|
-964.00
|
-1,218.00
|
-1,008.00
|
|||||
|
Cash from Financing Activities
|
--
|
-199.00
|
119.00
|
-147.00
|
-325.00
|
-914.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-125.00
|
-892.00
|
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 ($)
|
-1.58
|
0.85
|
3.06
|
1.84
|
0.45
|
3.76
|
|||||
|
Cash EPS ($)
|
--
|
7.63
|
7.59
|
5.26
|
3.68
|
6.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
35.09
|
33.91
|
32.29
|
29.70
|
29.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.64
|
11.35
|
8.24
|
11.04
|
8.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.89
|
1.42
|
-3.49
|
-1.97
|
5.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.92
|
4.23
|
3.03
|
0.75
|
6.00
|
|||||
|
ROE (%)
|
-4.49
|
2.36
|
9.31
|
5.93
|
1.52
|
14.08
|
|||||
|
ROA (%)
|
-0.64
|
0.50
|
2.22
|
1.51
|
0.38
|
3.30
|
|||||
|
EBIT Margin (%)
|
-1.17
|
3.50
|
7.58
|
7.85
|
7.32
|
-4.16
|
|||||
|
Net Margin (%)
|
-1.19
|
0.70
|
3.37
|
2.25
|
0.60
|
7.78
|
|||||
|
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 (%)
|
9.79
|
0.21
|
0.13
|
0.08
|
0.56
|
0.73
|
|||||
|
EBIT Growth (%)
|
-121.64
|
-43.87
|
8.68
|
15.86
|
374.71
|
89.01
|
|||||
|
Net Profit Growth (%)
|
-155.91
|
-74.68
|
68.09
|
305.17
|
-87.87
|
136.10
|
|||||
|
EPS Growth (%)
|
-164.98
|
-0.72
|
0.66
|
3.09
|
-0.88
|
1.35
|
|||||
|
Book Value Growth (%)
|
1.76
|
--
|
--
|
--
|
--
|
--
|
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
|
19.44
|
59.03
|
21.13
|
21.18
|
95.11
|
13.87
|
|||||
|
Price / Book Value
|
1.26
|
1.43
|
1.91
|
1.21
|
1.45
|
1.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.99
|
8.25
|
8.61
|
5.63
|
6.23
|
55.49
|
|||||
|
Close Price ($)
|
52.20
|
50.30
|
64.75
|
39.07
|
42.94
|
52.10
|
|||||
|
High Price ($)
|
65.88
|
78.08
|
67.73
|
57.18
|
61.55
|
74.25
|
|||||
|
Low Price ($)
|
33.05
|
37.63
|
32.62
|
30.75
|
38.19
|
46.26
|
|||||
|
Market Cap ($ Cr)
|
4,691.80
|
--
|
--
|
--
|
--
|
--
|
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
|
1.58
|
1.67
|
1.46
|
0.93
|
0.99
|
1.07
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.22
|
0.15
|
0.12
|
0.13
|
0.17
|
|||||
|
Current Ratio
|
0.55
|
0.50
|
0.61
|
0.61
|
0.68
|
0.98
|
|||||
|
Quick Ratio
|
0.51
|
0.46
|
0.58
|
0.58
|
0.65
|
0.97
|
|||||
|
Interest Coverage
|
0.13
|
2.05
|
6.26
|
6.76
|
7.51
|
-2.20
|
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 (%)
|
4.61
|
3.97
|
4.76
|
3.67
|
3.07
|
8.84
|
|||||
|
Asset Turnover
|
0.54
|
0.71
|
0.66
|
0.67
|
0.64
|
0.43
|
|||||
|
Receivable days
|
--
|
14.40
|
14.64
|
11.89
|
15.94
|
30.34
|
|||||
|
Inventory Days
|
--
|
12.78
|
6.48
|
5.05
|
4.04
|
4.06
|
|||||
|
Payable days
|
--
|
16.21
|
8.09
|
9.82
|
10.23
|
10.50
|
|||||
|
Cash Conversion Cycle
|
--
|
10.97
|
13.04
|
7.12
|
9.74
|
23.90
|