Market cap
$4,902 Mln
Revenue (TTM)
$9,712 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,712.00
|
9,544.00
|
10,280.00
|
10,940.00
|
9,673.00
|
8,537.00
|
|||||
|
Cost of Revenue
|
7,747.00
|
7,753.00
|
7,924.00
|
8,337.00
|
7,293.00
|
5,855.00
|
|||||
|
Gross Profit
|
1,965.00
|
1,791.00
|
2,356.00
|
2,603.00
|
2,380.00
|
2,682.00
|
|||||
|
Operating Expenses
|
2,647.00
|
1,024.00
|
3,053.00
|
916.00
|
1,002.00
|
736.00
|
|||||
|
Operating Profit (EBIT)
|
-682.00
|
767.00
|
-697.00
|
1,687.00
|
1,378.00
|
1,946.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
431.00
|
287.00
|
|||||
|
Profit before Tax
|
-1,123.00
|
-1,220.00
|
-996.00
|
1,183.00
|
1,421.00
|
2,248.00
|
|||||
|
Provision for Tax
|
22.00
|
-90.00
|
510.00
|
-790.00
|
-489.00
|
330.00
|
|||||
|
Profit after Tax (Net Income)
|
-1,169.00
|
-1,165.00
|
-1,522.00
|
1,960.00
|
1,894.00
|
1,890.00
|
|||||
|
Minority Interest
|
-15.00
|
-14.00
|
-8.00
|
-3.00
|
-8.00
|
-6.00
|
|||||
|
Consolidated Profit
|
-1,338.00
|
-1,165.00
|
-1,522.00
|
1,960.00
|
1,894.00
|
1,890.00
|
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
|
4,167.00
|
4,049.00
|
5,609.00
|
7,091.00
|
5,637.00
|
4,189.00
|
|||||
|
Minority Interest
|
-15.00
|
--
|
--
|
--
|
468.00
|
348.00
|
|||||
|
Non-Current Liabilities
|
12,104.00
|
13,540.00
|
13,395.00
|
14,973.00
|
16,099.00
|
4,933.00
|
|||||
|
Current Liabilities
|
4,716.00
|
3,683.00
|
3,853.00
|
4,072.00
|
4,068.00
|
2,505.00
|
|||||
|
Total Liabilities
|
26,124.00
|
21,695.00
|
22,857.00
|
26,597.00
|
26,272.00
|
11,975.00
|
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
|
15,613.00
|
16,002.00
|
17,712.00
|
20,379.00
|
19,661.00
|
8,168.00
|
|||||
|
Current Assets
|
5,795.00
|
5,693.00
|
5,145.00
|
6,218.00
|
6,611.00
|
3,807.00
|
|||||
|
Total Assets
|
25,414.00
|
21,695.00
|
22,857.00
|
26,597.00
|
26,272.00
|
11,975.00
|
|||||
|
Total Debt*
|
12,324.00
|
12,934.00
|
12,952.00
|
14,098.00
|
15,126.00
|
4,204.00
|
|||||
|
Net Current Assets
|
1,789.00
|
2,010.00
|
1,292.00
|
2,146.00
|
2,543.00
|
1,302.00
|
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
|
--
|
1,146.00
|
966.00
|
1,899.00
|
1,819.00
|
1,757.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-349.00
|
-470.00
|
-134.00
|
-11,141.00
|
-1,119.00
|
|||||
|
Cash from Financing Activities
|
--
|
-513.00
|
-1,313.00
|
-1,456.00
|
10,290.00
|
-1,042.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
968.00
|
-404.00
|
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 ($)
|
-10.67
|
-10.61
|
-13.91
|
17.90
|
17.34
|
17.28
|
|||||
|
Cash EPS ($)
|
--
|
-3.45
|
-6.39
|
24.33
|
17.91
|
17.50
|
|||||
|
Adjusted Book Value ($)
|
--
|
36.88
|
51.27
|
64.76
|
51.62
|
38.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.44
|
8.83
|
17.34
|
16.66
|
16.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.31
|
4.85
|
12.16
|
11.68
|
11.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.56
|
-7.66
|
9.34
|
12.99
|
23.79
|
|||||
|
ROE (%)
|
-28.82
|
-24.13
|
-23.97
|
30.80
|
38.55
|
49.00
|
|||||
|
ROA (%)
|
-4.51
|
-5.23
|
-6.16
|
7.41
|
9.90
|
16.52
|
|||||
|
EBIT Margin (%)
|
-4.71
|
-4.73
|
-3.11
|
17.39
|
18.88
|
27.40
|
|||||
|
Net Margin (%)
|
-12.04
|
-12.21
|
-14.81
|
17.92
|
18.75
|
21.42
|
|||||
|
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 (%)
|
-2.28
|
-0.07
|
-0.06
|
0.13
|
0.13
|
0.51
|
|||||
|
EBIT Growth (%)
|
12.79
|
-40.94
|
-116.82
|
4.22
|
-21.93
|
-0.89
|
|||||
|
Net Profit Growth (%)
|
27.54
|
23.46
|
-177.65
|
3.48
|
0.21
|
-4.79
|
|||||
|
EPS Growth (%)
|
27.95
|
0.24
|
-1.78
|
0.03
|
0.00
|
0.01
|
|||||
|
Book Value Growth (%)
|
-21.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.98
|
-4.97
|
8.68
|
5.89
|
9.73
|
|||||
|
Price / Book Value
|
1.23
|
1.15
|
1.35
|
2.40
|
1.98
|
4.39
|
|||||
|
Dividend Yield (%)
|
0.27
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
35.19
|
55.87
|
38.89
|
11.21
|
10.76
|
8.11
|
|||||
|
Close Price ($)
|
46.00
|
42.28
|
69.21
|
155.37
|
102.24
|
168.06
|
|||||
|
High Price ($)
|
70.70
|
75.84
|
172.16
|
159.06
|
176.50
|
174.05
|
|||||
|
Low Price ($)
|
35.13
|
35.13
|
66.73
|
97.12
|
86.71
|
115.42
|
|||||
|
Market Cap ($ Cr)
|
4,902.48
|
--
|
--
|
--
|
--
|
--
|
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
|
2.57
|
3.19
|
2.31
|
1.99
|
2.68
|
1.00
|
|||||
|
Short term debt to equity ratio
|
0.31
|
0.31
|
0.27
|
0.21
|
0.25
|
0.20
|
|||||
|
Current Ratio
|
1.23
|
1.55
|
1.34
|
1.53
|
1.63
|
1.52
|
|||||
|
Quick Ratio
|
0.74
|
0.94
|
0.74
|
0.95
|
0.93
|
0.91
|
|||||
|
Interest Coverage
|
-0.48
|
-0.59
|
-0.47
|
2.64
|
4.51
|
23.39
|
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 (%)
|
19.24
|
15.37
|
15.70
|
16.31
|
21.23
|
19.53
|
|||||
|
Asset Turnover
|
0.37
|
0.43
|
0.42
|
0.41
|
0.51
|
0.75
|
|||||
|
Receivable days
|
--
|
58.96
|
60.37
|
64.07
|
70.25
|
62.23
|
|||||
|
Inventory Days
|
--
|
106.09
|
106.96
|
113.14
|
108.48
|
78.04
|
|||||
|
Payable days
|
--
|
59.05
|
63.10
|
66.33
|
67.06
|
61.04
|
|||||
|
Cash Conversion Cycle
|
--
|
106.00
|
104.22
|
110.88
|
111.67
|
79.23
|