Market cap
$4,073 Mln
Revenue (TTM)
$1,038 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
6.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,038.37
|
1,003.05
|
706.58
|
837.20
|
861.50
|
805.91
|
|||||
|
Cost of Revenue
|
507.51
|
661.26
|
453.95
|
462.07
|
428.44
|
365.69
|
|||||
|
Gross Profit
|
530.86
|
341.79
|
252.63
|
375.14
|
433.06
|
440.22
|
|||||
|
Operating Expenses
|
106.21
|
187.78
|
85.19
|
111.39
|
93.80
|
94.91
|
|||||
|
Operating Profit (EBIT)
|
424.65
|
154.01
|
167.44
|
263.75
|
339.26
|
345.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-150.39
|
186.28
|
|||||
|
Profit before Tax
|
-182.74
|
-96.92
|
30.22
|
-585.56
|
-76.30
|
480.63
|
|||||
|
Provision for Tax
|
-10.29
|
--
|
--
|
-42.03
|
89.47
|
39.06
|
|||||
|
Profit after Tax (Net Income)
|
-172.85
|
-88.28
|
30.65
|
-543.52
|
-71.63
|
457.06
|
|||||
|
Minority Interest
|
-10.01
|
8.64
|
0.43
|
37.06
|
4.67
|
-23.57
|
|||||
|
Consolidated Profit
|
-80.55
|
-111.86
|
5.16
|
-582.16
|
-93.02
|
434.80
|
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
|
3,417.58
|
3,870.43
|
3,951.30
|
3,786.32
|
4,762.98
|
4,764.88
|
|||||
|
Minority Interest
|
-10.01
|
--
|
--
|
--
|
61.89
|
13.38
|
|||||
|
Non-Current Liabilities
|
6,821.67
|
6,071.09
|
5,273.00
|
4,390.53
|
6,354.81
|
4,837.68
|
|||||
|
Current Liabilities
|
569.32
|
658.42
|
642.14
|
880.18
|
906.13
|
919.04
|
|||||
|
Total Liabilities
|
12,378.33
|
11,082.61
|
10,470.10
|
9,531.18
|
12,355.79
|
11,066.63
|
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
|
10,855.34
|
10,401.72
|
9,069.21
|
8,875.98
|
11,585.34
|
10,251.06
|
|||||
|
Current Assets
|
953.66
|
680.89
|
1,378.08
|
655.20
|
715.03
|
837.93
|
|||||
|
Total Assets
|
12,186.78
|
11,082.61
|
10,470.10
|
9,531.18
|
12,355.79
|
11,066.63
|
|||||
|
Total Debt*
|
5,166.09
|
7,971.34
|
4,524.62
|
4,423.97
|
6,511.34
|
4,971.31
|
|||||
|
Net Current Assets
|
575.88
|
774.94
|
758.75
|
-224.98
|
-197.88
|
-81.11
|
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
|
--
|
82.91
|
291.07
|
229.50
|
276.09
|
255.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-330.80
|
-43.43
|
171.35
|
425.81
|
993.58
|
|||||
|
Cash from Financing Activities
|
--
|
252.75
|
-251.52
|
-449.38
|
-654.82
|
-1,285.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
47.07
|
-35.81
|
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 ($)
|
-2.32
|
-1.15
|
0.42
|
-7.84
|
-1.04
|
6.54
|
|||||
|
Cash EPS ($)
|
-2.80
|
2.28
|
3.36
|
-3.82
|
2.09
|
9.64
|
|||||
|
Adjusted Book Value ($)
|
45.10
|
50.53
|
54.19
|
54.64
|
69.38
|
68.13
|
|||||
|
Dividend per Share ($)
|
6.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.08
|
3.99
|
3.31
|
4.02
|
3.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.08
|
1.09
|
3.31
|
4.02
|
3.66
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.87
|
0.37
|
-5.58
|
-0.68
|
4.56
|
|||||
|
ROE (%)
|
-5.02
|
-2.26
|
0.79
|
-12.72
|
-1.50
|
9.45
|
|||||
|
ROA (%)
|
-1.43
|
-0.82
|
0.31
|
-4.97
|
-0.61
|
4.01
|
|||||
|
EBIT Margin (%)
|
21.60
|
15.80
|
-5.76
|
0.80
|
13.98
|
15.80
|
|||||
|
Net Margin (%)
|
-16.65
|
-8.80
|
4.34
|
-64.92
|
-10.07
|
46.07
|
|||||
|
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 (%)
|
62.11
|
0.42
|
-0.16
|
-0.03
|
0.07
|
-0.22
|
|||||
|
EBIT Growth (%)
|
292.17
|
489.10
|
-704.75
|
-94.41
|
-5.41
|
-35.75
|
|||||
|
Net Profit Growth (%)
|
-2,710.51
|
-387.99
|
105.64
|
-658.78
|
-115.67
|
20.34
|
|||||
|
EPS Growth (%)
|
-1,316.12
|
-3.74
|
1.05
|
-6.52
|
-1.16
|
0.29
|
|||||
|
Book Value Growth (%)
|
-14.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-39.80
|
161.56
|
-5.76
|
-32.32
|
10.97
|
|||||
|
Price / Book Value
|
1.14
|
0.91
|
1.25
|
0.83
|
0.49
|
1.05
|
|||||
|
Dividend Yield (%)
|
6.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.74
|
26.86
|
54.76
|
30.47
|
26.03
|
28.52
|
|||||
|
Close Price ($)
|
51.77
|
45.87
|
67.92
|
45.17
|
33.72
|
73.89
|
|||||
|
High Price ($)
|
66.29
|
69.66
|
82.81
|
50.11
|
85.15
|
88.27
|
|||||
|
Low Price ($)
|
34.77
|
40.26
|
41.81
|
19.06
|
32.15
|
59.75
|
|||||
|
Market Cap ($ Cr)
|
4,072.73
|
--
|
--
|
--
|
--
|
--
|
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
|
1.02
|
2.06
|
1.15
|
1.17
|
1.37
|
1.04
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.17
|
0.08
|
0.15
|
0.09
|
0.08
|
|||||
|
Current Ratio
|
1.68
|
1.03
|
2.15
|
0.74
|
0.79
|
0.91
|
|||||
|
Quick Ratio
|
1.68
|
--
|
--
|
0.78
|
0.85
|
0.91
|
|||||
|
Interest Coverage
|
0.22
|
0.62
|
-0.25
|
0.05
|
1.35
|
1.76
|
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 (%)
|
32.36
|
34.33
|
148.10
|
37.04
|
37.11
|
40.37
|
|||||
|
Asset Turnover
|
0.09
|
0.09
|
0.07
|
0.08
|
0.07
|
0.07
|
|||||
|
Receivable days
|
--
|
253.23
|
350.62
|
137.39
|
136.75
|
160.28
|
|||||
|
Inventory Days
|
--
|
--
|
-26.92
|
-36.01
|
-25.39
|
-0.96
|
|||||
|
Payable days
|
--
|
71.06
|
110.97
|
121.74
|
133.18
|
154.25
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
212.73
|
-20.37
|
-21.82
|
5.06
|