Market cap
$6,983 Mln
Revenue (TTM)
$11,832 Mln
P/E Ratio
--
P/B Ratio
15.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
11,832.00
|
12,402.00
|
13,108.00
|
14,557.00
|
17,478.00
|
19,687.00
|
|||||
|
Cost of Revenue
|
6,177.00
|
6,638.00
|
6,703.00
|
7,144.00
|
7,868.00
|
8,488.00
|
|||||
|
Gross Profit
|
5,655.00
|
5,764.00
|
6,405.00
|
7,413.00
|
9,610.00
|
11,199.00
|
|||||
|
Operating Expenses
|
6,053.00
|
5,948.00
|
5,945.00
|
16,997.00
|
9,515.00
|
6,914.00
|
|||||
|
Operating Profit (EBIT)
|
-398.00
|
-184.00
|
460.00
|
-9,584.00
|
95.00
|
4,285.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
246.00
|
-62.00
|
|||||
|
Profit before Tax
|
-1,400.00
|
-2,716.00
|
-230.00
|
-10,237.00
|
-991.00
|
2,701.00
|
|||||
|
Provision for Tax
|
-376.00
|
-977.00
|
-175.00
|
61.00
|
557.00
|
668.00
|
|||||
|
Profit after Tax (Net Income)
|
-1,024.00
|
-1,739.00
|
-55.00
|
-10,298.00
|
-1,548.00
|
2,033.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,548.00
|
2,033.00
|
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
|
-1,488.00
|
-1,117.00
|
464.00
|
417.00
|
10,374.00
|
11,840.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28,007.00
|
31,069.00
|
29,393.00
|
30,067.00
|
30,341.00
|
38,984.00
|
|||||
|
Current Liabilities
|
4,263.00
|
4,390.00
|
3,639.00
|
3,534.00
|
4,897.00
|
7,169.00
|
|||||
|
Total Liabilities
|
35,045.00
|
34,342.00
|
33,496.00
|
34,018.00
|
45,612.00
|
57,993.00
|
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
|
26,673.00
|
26,433.00
|
29,102.00
|
29,243.00
|
40,384.00
|
46,457.00
|
|||||
|
Current Assets
|
4,109.00
|
7,909.00
|
4,394.00
|
4,775.00
|
5,228.00
|
11,536.00
|
|||||
|
Total Assets
|
35,045.00
|
34,342.00
|
33,496.00
|
34,018.00
|
45,612.00
|
57,993.00
|
|||||
|
Total Debt*
|
13,495.00
|
17,707.00
|
19,118.00
|
21,296.00
|
22,004.00
|
31,174.00
|
|||||
|
Net Current Assets
|
-154.00
|
3,519.00
|
755.00
|
1,241.00
|
617.00
|
4,367.00
|
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
|
--
|
4,738.00
|
4,333.00
|
2,160.00
|
4,735.00
|
6,501.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4,305.00
|
-2,830.00
|
-1,201.00
|
5,476.00
|
-2,712.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,319.00
|
-1,851.00
|
-18.00
|
-9,313.00
|
-3,807.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
898.00
|
-18.00
|
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 ($)
|
-1.03
|
-1.75
|
-0.06
|
-10.47
|
-1.55
|
2.00
|
|||||
|
Cash EPS ($)
|
-1.03
|
1.01
|
2.94
|
-7.43
|
1.70
|
5.96
|
|||||
|
Adjusted Book Value ($)
|
-1.44
|
--
|
0.47
|
0.42
|
10.42
|
11.66
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.76
|
4.39
|
2.20
|
4.76
|
6.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.37
|
1.12
|
-0.96
|
1.73
|
3.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.62
|
-0.27
|
-38.08
|
-4.11
|
4.63
|
|||||
|
ROE (%)
|
--
|
532.62
|
-12.49
|
-190.86
|
-13.94
|
17.68
|
|||||
|
ROA (%)
|
-2.86
|
-5.13
|
-0.16
|
-25.86
|
-2.99
|
3.46
|
|||||
|
EBIT Margin (%)
|
-3.74
|
-11.55
|
8.71
|
-62.37
|
1.95
|
21.03
|
|||||
|
Net Margin (%)
|
-8.65
|
-14.02
|
-0.42
|
-70.74
|
-8.73
|
10.36
|
|||||
|
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 (%)
|
-7.74
|
-0.05
|
-0.10
|
-0.17
|
-0.11
|
-0.05
|
|||||
|
EBIT Growth (%)
|
-51.71
|
-225.39
|
112.58
|
-2,762.46
|
-91.76
|
367.27
|
|||||
|
Net Profit Growth (%)
|
13.15
|
-3,061.82
|
99.47
|
-565.25
|
-176.14
|
265.02
|
|||||
|
EPS Growth (%)
|
13.75
|
-30.34
|
0.99
|
-5.73
|
-1.78
|
2.76
|
|||||
|
Book Value Growth (%)
|
-146.89
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.45
|
-95.36
|
-0.17
|
-3.36
|
6.27
|
|||||
|
Price / Book Value
|
15.80
|
-6.93
|
11.30
|
4.32
|
0.50
|
1.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.09
|
18.56
|
5.48
|
-3.42
|
7.25
|
5.11
|
|||||
|
Close Price ($)
|
7.68
|
7.77
|
5.31
|
1.83
|
5.22
|
12.55
|
|||||
|
High Price ($)
|
11.95
|
11.95
|
10.33
|
6.19
|
13.93
|
16.60
|
|||||
|
Low Price ($)
|
3.37
|
3.01
|
0.97
|
0.78
|
4.99
|
9.67
|
|||||
|
Market Cap ($ Cr)
|
6,982.89
|
--
|
--
|
--
|
--
|
--
|
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
|
-8.84
|
-15.85
|
41.20
|
51.07
|
2.12
|
2.63
|
|||||
|
Short term debt to equity ratio
|
-0.23
|
-0.32
|
1.43
|
1.02
|
0.05
|
0.16
|
|||||
|
Current Ratio
|
0.96
|
1.80
|
1.21
|
1.35
|
1.07
|
1.61
|
|||||
|
Quick Ratio
|
0.94
|
1.76
|
1.17
|
1.29
|
1.02
|
1.60
|
|||||
|
Interest Coverage
|
-0.37
|
-1.12
|
0.83
|
-7.84
|
0.26
|
2.72
|
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 (%)
|
11.88
|
14.51
|
13.20
|
11.06
|
8.74
|
8.75
|
|||||
|
Asset Turnover
|
0.33
|
0.37
|
0.39
|
0.37
|
0.34
|
0.34
|
|||||
|
Receivable days
|
--
|
51.98
|
46.53
|
39.37
|
33.97
|
34.86
|
|||||
|
Inventory Days
|
--
|
8.56
|
9.67
|
11.38
|
7.71
|
4.32
|
|||||
|
Payable days
|
--
|
62.09
|
51.30
|
55.68
|
41.83
|
33.63
|
|||||
|
Cash Conversion Cycle
|
--
|
-1.56
|
4.90
|
-4.93
|
-0.15
|
5.56
|