Market cap
$29,654 Mln
Revenue (TTM)
$5,686 Mln
P/E Ratio
--
P/B Ratio
191.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,685.67
|
4,890.55
|
3,601.98
|
2,799.27
|
2,225.05
|
1,919.18
|
|||||
|
Cost of Revenue
|
1,197.46
|
1,072.30
|
801.16
|
649.12
|
547.66
|
496.87
|
|||||
|
Gross Profit
|
4,488.21
|
3,818.25
|
2,800.82
|
229.25
|
1,677.39
|
1,422.31
|
|||||
|
Operating Expenses
|
5,666.38
|
5,050.59
|
3,864.13
|
3,409.23
|
2,601.18
|
1,917.41
|
|||||
|
Operating Profit (EBIT)
|
-1,178.17
|
-1,232.34
|
-1,063.32
|
-1,259.07
|
-923.78
|
-495.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.09
|
|||||
|
Profit before Tax
|
-1,003.72
|
-1,068.03
|
-936.50
|
-1,158.48
|
-930.59
|
-503.80
|
|||||
|
Provision for Tax
|
4.76
|
3.59
|
4.11
|
0.45
|
3.55
|
-0.32
|
|||||
|
Profit after Tax (Net Income)
|
-1,000.63
|
-1,065.06
|
-935.38
|
-1,151.95
|
-924.37
|
-491.65
|
|||||
|
Minority Interest
|
7.85
|
6.56
|
5.23
|
6.99
|
9.78
|
11.83
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-924.37
|
-491.65
|
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
|
152.00
|
394.48
|
221.45
|
76.29
|
306.03
|
584.82
|
|||||
|
Minority Interest
|
7.85
|
--
|
--
|
--
|
--
|
8.11
|
|||||
|
Non-Current Liabilities
|
4,096.00
|
4,055.75
|
3,303.14
|
3,047.09
|
2,589.62
|
1,800.58
|
|||||
|
Current Liabilities
|
5,520.00
|
5,126.39
|
3,663.21
|
3,052.37
|
2,480.84
|
2,167.09
|
|||||
|
Total Liabilities
|
15,265.00
|
9,557.12
|
7,175.00
|
6,168.08
|
5,375.49
|
4,560.60
|
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
|
5,211.00
|
4,659.10
|
3,446.97
|
2,892.67
|
1,536.88
|
810.83
|
|||||
|
Current Assets
|
4,534.00
|
4,898.02
|
3,728.03
|
3,275.41
|
3,838.60
|
3,749.77
|
|||||
|
Total Assets
|
15,265.00
|
9,557.12
|
7,175.00
|
6,168.08
|
5,375.49
|
4,560.60
|
|||||
|
Total Debt*
|
1,836.00
|
1,802.70
|
1,805.28
|
1,762.80
|
1,556.81
|
1,233.64
|
|||||
|
Net Current Assets
|
-986.00
|
-228.37
|
64.82
|
223.05
|
1,357.77
|
1,582.67
|
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
|
--
|
1,796.36
|
822.32
|
458.18
|
369.30
|
659.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,392.64
|
-852.07
|
-2,825.10
|
-441.05
|
-146.82
|
|||||
|
Cash from Financing Activities
|
--
|
88.53
|
65.89
|
67.18
|
43.64
|
1,598.12
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
2,110.36
|
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 ($)
|
-1.42
|
-1.52
|
-1.42
|
-1.84
|
-1.54
|
-0.85
|
|||||
|
Cash EPS ($)
|
-1.41
|
-1.20
|
-1.07
|
-1.51
|
-1.32
|
-0.72
|
|||||
|
Adjusted Book Value ($)
|
0.21
|
0.56
|
0.34
|
0.12
|
0.51
|
1.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.56
|
1.24
|
0.73
|
0.61
|
1.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.93
|
0.97
|
0.20
|
-0.10
|
0.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-50.43
|
-48.39
|
-62.23
|
-50.22
|
-51.46
|
|||||
|
ROE (%)
|
-363.33
|
-345.84
|
-628.33
|
-602.61
|
-207.53
|
-295.79
|
|||||
|
ROA (%)
|
-7.37
|
-12.73
|
-14.02
|
-19.96
|
-18.61
|
-15.34
|
|||||
|
EBIT Margin (%)
|
-13.91
|
-21.02
|
-24.89
|
-44.98
|
-40.09
|
-25.90
|
|||||
|
Net Margin (%)
|
-17.60
|
-21.78
|
-25.97
|
-41.15
|
-41.54
|
-25.62
|
|||||
|
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 (%)
|
41.34
|
0.36
|
0.29
|
0.26
|
0.16
|
1.08
|
|||||
|
EBIT Growth (%)
|
13.35
|
-14.64
|
28.78
|
-41.16
|
-79.46
|
-88.02
|
|||||
|
Net Profit Growth (%)
|
-4.84
|
-13.86
|
18.80
|
-24.62
|
-88.01
|
-94.13
|
|||||
|
EPS Growth (%)
|
0.61
|
-0.07
|
0.23
|
-0.20
|
-0.82
|
-0.85
|
|||||
|
Book Value Growth (%)
|
-58.88
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-53.40
|
-40.88
|
-24.88
|
-18.53
|
-122.02
|
|||||
|
Price / Book Value
|
191.14
|
144.17
|
172.68
|
375.65
|
55.97
|
102.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-24.79
|
-69.34
|
-56.15
|
-26.86
|
-20.62
|
-138.16
|
|||||
|
Close Price ($)
|
54.38
|
81.03
|
57.86
|
45.72
|
28.46
|
103.16
|
|||||
|
High Price ($)
|
150.59
|
150.59
|
61.77
|
47.65
|
104.68
|
141.60
|
|||||
|
Low Price ($)
|
40.15
|
50.10
|
29.55
|
24.88
|
21.65
|
45.00
|
|||||
|
Market Cap ($ Cr)
|
29,653.74
|
--
|
--
|
--
|
--
|
--
|
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
|
6.64
|
4.57
|
8.15
|
23.11
|
5.09
|
2.11
|
|||||
|
Short term debt to equity ratio
|
1.04
|
0.42
|
0.58
|
1.46
|
0.24
|
0.09
|
|||||
|
Current Ratio
|
0.82
|
0.96
|
1.02
|
1.07
|
1.55
|
1.73
|
|||||
|
Quick Ratio
|
0.82
|
--
|
--
|
--
|
1.36
|
1.54
|
|||||
|
Interest Coverage
|
-24.07
|
-25.68
|
-21.77
|
-30.93
|
-22.35
|
-71.02
|
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 (%)
|
8.76
|
19.14
|
17.62
|
18.59
|
17.05
|
16.01
|
|||||
|
Asset Turnover
|
0.42
|
0.58
|
0.54
|
0.48
|
0.45
|
0.60
|
|||||
|
Receivable days
|
--
|
58.64
|
58.56
|
58.70
|
56.36
|
52.75
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
261.82
|
290.56
|
250.14
|
|||||
|
Payable days
|
--
|
18.37
|
23.47
|
36.93
|
45.21
|
28.08
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
283.60
|
301.71
|
274.81
|