Market cap
$33,117 Mln
Revenue (TTM)
$193,734 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
193,734.00
|
194,777.00
|
163,071.00
|
153,999.00
|
144,547.00
|
125,982.00
|
|||||
|
Cost of Revenue
|
162,493.56
|
170,943.56
|
146,242.00
|
122,458.00
|
127,891.00
|
111,783.00
|
|||||
|
Gross Profit
|
31,240.44
|
23,833.44
|
16,829.00
|
31,541.00
|
16,656.00
|
14,199.00
|
|||||
|
Operating Expenses
|
36,698.81
|
31,451.81
|
13,654.00
|
28,611.00
|
15,338.00
|
12,415.00
|
|||||
|
Operating Profit (EBIT)
|
-5,458.38
|
-7,618.38
|
3,175.00
|
2,930.00
|
1,318.00
|
1,784.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1,279.00
|
819.00
|
|||||
|
Profit before Tax
|
-4,631.96
|
-6,727.96
|
4,257.00
|
3,598.00
|
1,962.00
|
1,813.00
|
|||||
|
Provision for Tax
|
474.04
|
-50.96
|
963.00
|
899.00
|
760.00
|
477.00
|
|||||
|
Profit after Tax (Net Income)
|
-5,099.00
|
-6,673.00
|
3,305.00
|
2,702.00
|
1,202.00
|
1,347.00
|
|||||
|
Minority Interest
|
6.00
|
3.00
|
11.00
|
3.00
|
3.00
|
11.00
|
|||||
|
Consolidated Profit
|
-7,732.00
|
-6,674.00
|
3,305.00
|
2,702.00
|
1,202.00
|
1,347.00
|
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
|
22,562.00
|
19,953.00
|
26,410.00
|
25,840.00
|
24,057.00
|
26,795.00
|
|||||
|
Minority Interest
|
6.00
|
--
|
--
|
--
|
124.00
|
145.00
|
|||||
|
Non-Current Liabilities
|
19,596.00
|
36,129.00
|
21,674.00
|
21,969.00
|
24,169.00
|
25,588.00
|
|||||
|
Current Liabilities
|
40,759.00
|
21,476.00
|
34,261.00
|
36,716.00
|
28,464.00
|
25,765.00
|
|||||
|
Total Liabilities
|
123,771.00
|
77,661.00
|
82,445.00
|
84,641.00
|
76,870.00
|
78,375.00
|
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
|
36,327.00
|
41,668.00
|
44,446.00
|
43,885.00
|
46,742.00
|
49,878.00
|
|||||
|
Current Assets
|
46,685.00
|
35,993.00
|
37,999.00
|
40,756.00
|
30,128.00
|
28,497.00
|
|||||
|
Total Assets
|
123,771.00
|
77,661.00
|
82,445.00
|
84,641.00
|
76,870.00
|
78,375.00
|
|||||
|
Total Debt*
|
16,105.00
|
18,777.00
|
19,429.00
|
18,877.00
|
21,333.00
|
22,661.00
|
|||||
|
Net Current Assets
|
5,926.00
|
3,674.00
|
3,738.00
|
4,040.00
|
1,664.00
|
2,732.00
|
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
|
--
|
5,088.00
|
154.00
|
8,053.00
|
6,261.00
|
4,205.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
453.00
|
-1,052.00
|
-1,279.00
|
-2,921.00
|
-3,299.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,602.00
|
-2,406.00
|
-1,570.00
|
-4,197.00
|
1,362.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-857.00
|
2,268.00
|
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 ($)
|
-10.44
|
-13.59
|
6.58
|
5.03
|
2.15
|
2.28
|
|||||
|
Cash EPS ($)
|
-10.36
|
-10.99
|
9.06
|
7.73
|
4.92
|
4.77
|
|||||
|
Adjusted Book Value ($)
|
45.67
|
40.63
|
52.61
|
48.06
|
42.96
|
45.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
10.36
|
0.31
|
14.98
|
11.18
|
7.11
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.80
|
-0.98
|
13.49
|
9.39
|
5.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.78
|
7.30
|
6.00
|
2.53
|
2.88
|
|||||
|
ROE (%)
|
-23.96
|
-28.79
|
12.65
|
10.83
|
4.73
|
5.12
|
|||||
|
ROA (%)
|
-4.13
|
-8.34
|
3.96
|
3.35
|
1.55
|
1.83
|
|||||
|
EBIT Margin (%)
|
-2.05
|
-3.29
|
3.04
|
1.90
|
1.82
|
1.97
|
|||||
|
Net Margin (%)
|
-2.63
|
-3.43
|
2.03
|
1.75
|
0.82
|
1.06
|
|||||
|
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 (%)
|
8.72
|
0.19
|
0.06
|
0.07
|
0.15
|
0.13
|
|||||
|
EBIT Growth (%)
|
-215.44
|
-229.37
|
69.25
|
11.53
|
6.01
|
-29.22
|
|||||
|
Net Profit Growth (%)
|
-346.87
|
-301.91
|
22.32
|
124.79
|
-10.76
|
-25.50
|
|||||
|
EPS Growth (%)
|
-358.11
|
-3.06
|
0.31
|
1.34
|
-0.06
|
-0.27
|
|||||
|
Book Value Growth (%)
|
-18.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.03
|
9.20
|
14.77
|
38.20
|
36.20
|
|||||
|
Price / Book Value
|
1.43
|
1.01
|
1.15
|
1.54
|
1.91
|
1.82
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.79
|
-3.63
|
5.35
|
13.35
|
13.03
|
14.89
|
|||||
|
Close Price ($)
|
64.19
|
41.15
|
60.58
|
74.21
|
82.01
|
82.40
|
|||||
|
High Price ($)
|
66.55
|
66.81
|
81.42
|
83.61
|
98.53
|
85.44
|
|||||
|
Low Price ($)
|
25.08
|
25.08
|
55.03
|
60.83
|
73.19
|
57.16
|
|||||
|
Market Cap ($ Cr)
|
33,117.43
|
--
|
--
|
--
|
--
|
--
|
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
|
0.71
|
0.94
|
0.74
|
0.73
|
0.89
|
0.85
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
1.15
|
1.68
|
1.11
|
1.11
|
1.06
|
1.11
|
|||||
|
Quick Ratio
|
1.15
|
--
|
--
|
2.07
|
--
|
--
|
|||||
|
Interest Coverage
|
-6.07
|
-9.46
|
7.06
|
4.04
|
3.95
|
3.73
|
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 (%)
|
9.33
|
9.30
|
12.09
|
10.09
|
9.18
|
9.71
|
|||||
|
Asset Turnover
|
1.57
|
2.43
|
1.95
|
1.91
|
1.86
|
1.71
|
|||||
|
Receivable days
|
--
|
35.46
|
39.47
|
34.16
|
32.23
|
31.80
|
|||||
|
Inventory Days
|
--
|
--
|
-87.87
|
-104.94
|
--
|
--
|
|||||
|
Payable days
|
--
|
35.85
|
36.55
|
38.17
|
25.18
|
25.09
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-84.95
|
-108.96
|
--
|
--
|