Market cap
$5,719 Mln
Revenue (TTM)
$2,601 Mln
P/E Ratio
89.1
P/B Ratio
2
Div. Yield
1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,600.60
|
1,992.71
|
3,047.32
|
2,974.49
|
2,791.04
|
2,809.56
|
|||||
|
Cost of Revenue
|
1,202.38
|
871.96
|
1,344.65
|
1,327.56
|
1,259.95
|
1,259.96
|
|||||
|
Gross Profit
|
1,398.22
|
1,120.75
|
1,702.68
|
1,646.93
|
1,531.09
|
1,549.60
|
|||||
|
Operating Expenses
|
1,311.14
|
864.95
|
1,551.67
|
1,140.62
|
1,031.36
|
921.51
|
|||||
|
Operating Profit (EBIT)
|
87.08
|
255.80
|
151.01
|
506.31
|
499.73
|
628.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.46
|
-11.66
|
|||||
|
Profit before Tax
|
-409.69
|
24.55
|
75.48
|
434.01
|
445.92
|
559.47
|
|||||
|
Provision for Tax
|
-34.18
|
-33.98
|
5.32
|
76.44
|
83.00
|
74.35
|
|||||
|
Profit after Tax (Net Income)
|
-1,029.36
|
-905.64
|
69.68
|
356.33
|
363.14
|
485.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-408.89
|
-905.64
|
69.68
|
356.33
|
363.14
|
485.37
|
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
|
2,904.53
|
3,124.77
|
4,278.14
|
4,440.99
|
4,021.97
|
3,754.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,161.87
|
3,060.45
|
2,170.41
|
2,484.81
|
2,324.60
|
2,436.86
|
|||||
|
Current Liabilities
|
720.38
|
762.03
|
649.36
|
606.75
|
581.49
|
680.12
|
|||||
|
Total Liabilities
|
7,507.16
|
6,947.24
|
7,097.91
|
7,532.55
|
6,928.06
|
6,871.72
|
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
|
4,910.90
|
5,008.90
|
5,626.79
|
6,125.14
|
5,517.08
|
5,442.60
|
|||||
|
Current Assets
|
1,875.88
|
1,938.34
|
1,471.12
|
1,407.41
|
1,410.98
|
1,429.12
|
|||||
|
Total Assets
|
7,507.16
|
6,947.24
|
7,097.91
|
7,532.55
|
6,928.06
|
6,871.72
|
|||||
|
Total Debt*
|
2,872.55
|
2,725.66
|
1,755.03
|
1,926.37
|
1,831.96
|
1,966.14
|
|||||
|
Net Current Assets
|
1,155.50
|
1,176.31
|
821.76
|
800.66
|
829.49
|
749.00
|
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
|
--
|
340.68
|
635.74
|
510.64
|
342.14
|
651.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-849.19
|
-99.36
|
-621.23
|
-257.94
|
156.74
|
|||||
|
Cash from Financing Activities
|
--
|
611.54
|
-421.93
|
38.54
|
-217.51
|
-715.82
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-134.11
|
93.05
|
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 ($)
|
-23.24
|
-20.47
|
1.50
|
7.53
|
7.69
|
10.24
|
|||||
|
Cash EPS ($)
|
--
|
-16.45
|
7.42
|
12.55
|
12.57
|
15.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
70.64
|
92.25
|
93.89
|
85.16
|
79.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.70
|
13.71
|
10.80
|
7.24
|
13.74
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
5.55
|
10.98
|
8.86
|
5.57
|
12.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.24
|
1.12
|
5.83
|
6.27
|
8.35
|
|||||
|
ROE (%)
|
-34.15
|
-24.47
|
1.60
|
8.42
|
9.34
|
13.69
|
|||||
|
ROA (%)
|
-13.20
|
-12.90
|
0.95
|
4.93
|
5.26
|
6.92
|
|||||
|
EBIT Margin (%)
|
-14.61
|
6.26
|
5.22
|
17.45
|
17.92
|
21.94
|
|||||
|
Net Margin (%)
|
-39.58
|
-45.45
|
2.29
|
11.98
|
13.01
|
17.35
|
|||||
|
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 (%)
|
-14.49
|
-0.35
|
0.02
|
0.07
|
-0.01
|
0.11
|
|||||
|
EBIT Growth (%)
|
-215.83
|
-21.54
|
-69.37
|
3.78
|
-18.86
|
45.31
|
|||||
|
Net Profit Growth (%)
|
-636.32
|
-1,399.81
|
-80.45
|
-1.88
|
-25.18
|
44.75
|
|||||
|
EPS Growth (%)
|
-659.69
|
-14.63
|
-0.80
|
-0.02
|
-0.25
|
0.45
|
|||||
|
Book Value Growth (%)
|
-27.99
|
--
|
--
|
--
|
--
|
--
|
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
|
89.09
|
-5.96
|
118.46
|
33.10
|
32.46
|
32.09
|
|||||
|
Price / Book Value
|
1.98
|
1.73
|
1.93
|
2.66
|
2.93
|
4.15
|
|||||
|
Dividend Yield (%)
|
1.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
32.55
|
25.56
|
22.38
|
17.71
|
18.17
|
20.00
|
|||||
|
Close Price ($)
|
126.76
|
122.04
|
177.98
|
249.34
|
249.63
|
328.48
|
|||||
|
High Price ($)
|
139.67
|
185.94
|
256.85
|
276.43
|
356.72
|
449.38
|
|||||
|
Low Price ($)
|
101.01
|
102.58
|
171.69
|
177.63
|
182.65
|
289.00
|
|||||
|
Market Cap ($ Cr)
|
5,718.58
|
--
|
--
|
--
|
--
|
--
|
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
|
0.94
|
0.87
|
0.41
|
0.43
|
0.46
|
0.52
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.02
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
2.60
|
2.54
|
2.27
|
2.32
|
2.43
|
2.10
|
|||||
|
Quick Ratio
|
2.12
|
2.01
|
1.34
|
1.29
|
1.43
|
1.40
|
|||||
|
Interest Coverage
|
-2.43
|
1.24
|
1.90
|
6.10
|
9.22
|
10.82
|
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 (%)
|
14.02
|
17.34
|
15.08
|
14.91
|
14.65
|
13.65
|
|||||
|
Asset Turnover
|
0.33
|
0.28
|
0.42
|
0.41
|
0.40
|
0.40
|
|||||
|
Receivable days
|
--
|
73.78
|
54.11
|
52.33
|
51.85
|
50.61
|
|||||
|
Inventory Days
|
--
|
210.39
|
166.56
|
165.73
|
153.08
|
143.62
|
|||||
|
Payable days
|
--
|
56.81
|
37.12
|
35.64
|
35.52
|
32.00
|
|||||
|
Cash Conversion Cycle
|
--
|
227.37
|
183.56
|
182.42
|
169.42
|
162.23
|