Market cap
$43,155 Mln
Revenue (TTM)
$2,300 Mln
P/E Ratio
--
P/B Ratio
16.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,300.35
|
1,962.41
|
1,574.37
|
2,175.54
|
916.71
|
654.70
|
|||||
|
Cost of Revenue
|
565.99
|
410.06
|
311.57
|
217.72
|
43.95
|
88.29
|
|||||
|
Gross Profit
|
1,734.36
|
1,552.35
|
1,262.81
|
1,957.82
|
872.76
|
566.41
|
|||||
|
Operating Expenses
|
2,524.93
|
2,165.32
|
1,944.86
|
1,360.96
|
1,093.31
|
826.41
|
|||||
|
Operating Profit (EBIT)
|
-790.58
|
-612.97
|
-682.06
|
596.85
|
-220.55
|
-260.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-738.94
|
-602.32
|
-675.71
|
615.70
|
-158.65
|
-246.35
|
|||||
|
Provision for Tax
|
11.29
|
7.99
|
-1.23
|
2.03
|
-95.41
|
-23.65
|
|||||
|
Profit after Tax (Net Income)
|
-750.23
|
-610.31
|
-674.47
|
613.67
|
-63.24
|
-222.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-534.44
|
-610.31
|
-674.47
|
613.67
|
-158.65
|
-222.69
|
Liabilities ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,550.42
|
2,803.82
|
3,065.14
|
3,488.10
|
1,876.29
|
1,273.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
129.12
|
52.31
|
85.61
|
124.67
|
70.22
|
37.91
|
|||||
|
Current Liabilities
|
954.72
|
818.40
|
568.85
|
388.14
|
259.36
|
191.47
|
|||||
|
Total Liabilities
|
4,588.98
|
3,674.53
|
3,719.60
|
4,000.91
|
2,205.87
|
1,503.33
|
Assets ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,082.67
|
1,939.46
|
1,559.57
|
1,340.66
|
1,337.53
|
1,043.46
|
|||||
|
Current Assets
|
2,551.59
|
1,735.07
|
2,160.04
|
2,660.25
|
868.34
|
459.87
|
|||||
|
Total Assets
|
4,588.98
|
3,674.53
|
3,719.60
|
4,000.91
|
2,205.87
|
1,503.33
|
|||||
|
Total Debt*
|
113.49
|
43.47
|
56.67
|
74.63
|
77.05
|
--
|
|||||
|
Net Current Assets
|
1,596.88
|
1,984.13
|
2,300.34
|
2,674.25
|
917.28
|
428.52
|
Cashflow ($ Mln) |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-453.75
|
-499.01
|
856.57
|
-163.74
|
-203.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
228.24
|
288.88
|
-1,419.01
|
-277.73
|
-592.63
|
|||||
|
Cash from Financing Activities
|
--
|
125.36
|
77.78
|
846.11
|
637.84
|
713.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
-100.15
|
-132.34
|
283.66
|
196.38
|
-82.76
|
Financials Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-4.01
|
-3.28
|
-3.68
|
3.30
|
-0.35
|
-1.39
|
|||||
|
Cash EPS ($)
|
--
|
-2.84
|
-3.25
|
3.64
|
-0.17
|
-1.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.07
|
16.74
|
18.75
|
10.51
|
7.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.44
|
-2.73
|
4.60
|
-0.92
|
-1.27
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.85
|
-3.01
|
4.16
|
-1.31
|
-1.40
|
Profitability Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-20.45
|
-20.18
|
22.25
|
-3.92
|
-22.82
|
|||||
|
ROE (%)
|
-28.45
|
-20.80
|
-20.58
|
22.88
|
-4.02
|
-22.82
|
|||||
|
ROA (%)
|
-16.79
|
-16.51
|
-17.47
|
19.77
|
-3.41
|
-18.70
|
|||||
|
EBIT Margin (%)
|
-35.02
|
-31.24
|
-43.32
|
27.43
|
-24.06
|
-45.77
|
|||||
|
Net Margin (%)
|
-32.61
|
-31.10
|
-42.84
|
28.21
|
-6.90
|
-34.01
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
23.40
|
0.25
|
-0.28
|
1.37
|
0.40
|
0.36
|
|||||
|
EBIT Growth (%)
|
-24.40
|
10.13
|
-214.28
|
370.63
|
26.41
|
-16.62
|
|||||
|
Net Profit Growth (%)
|
-17.82
|
9.51
|
-209.91
|
1,070.37
|
71.60
|
-77.40
|
|||||
|
EPS Growth (%)
|
-15.72
|
0.11
|
-2.12
|
10.31
|
0.75
|
-0.60
|
|||||
|
Book Value Growth (%)
|
-11.22
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-39.18
|
-41.97
|
53.10
|
-322.50
|
-40.76
|
|||||
|
Price / Book Value
|
16.92
|
8.53
|
9.23
|
9.34
|
10.87
|
7.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-59.78
|
-35.64
|
-38.06
|
52.07
|
-69.61
|
-31.67
|
|||||
|
Close Price ($)
|
212.15
|
128.51
|
154.60
|
175.14
|
114.26
|
56.66
|
|||||
|
High Price ($)
|
217.08
|
183.00
|
199.00
|
213.94
|
122.36
|
84.37
|
|||||
|
Low Price ($)
|
116.08
|
105.43
|
133.20
|
90.57
|
54.30
|
47.75
|
|||||
|
Market Cap ($ Cr)
|
43,154.78
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.02
|
0.02
|
0.04
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.00
|
0.01
|
0.03
|
|||||
|
Current Ratio
|
2.67
|
2.12
|
3.80
|
6.85
|
3.35
|
2.40
|
|||||
|
Quick Ratio
|
2.12
|
1.60
|
3.44
|
6.55
|
3.02
|
2.12
|
|||||
|
Interest Coverage
|
-7.03
|
-5.92
|
-7.47
|
5.90
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
27.45
|
25.58
|
24.72
|
14.94
|
25.74
|
22.34
|
|||||
|
Asset Turnover
|
0.51
|
0.53
|
0.41
|
0.70
|
0.49
|
0.55
|
|||||
|
Receivable days
|
--
|
82.93
|
82.85
|
47.09
|
76.16
|
64.45
|
|||||
|
Inventory Days
|
--
|
279.63
|
185.69
|
169.50
|
578.27
|
234.18
|
|||||
|
Payable days
|
--
|
143.71
|
113.06
|
109.35
|
400.85
|
152.10
|
|||||
|
Cash Conversion Cycle
|
--
|
218.86
|
155.48
|
107.24
|
253.58
|
146.53
|