Market cap
$2,315 Mln
Revenue (TTM)
$3,872 Mln
P/E Ratio
22.6
P/B Ratio
2.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,872.00
|
3,805.70
|
3,751.10
|
3,760.50
|
3,760.50
|
3,460.70
|
|||||
|
Cost of Revenue
|
2,859.60
|
2,802.30
|
2,831.10
|
2,884.30
|
2,884.30
|
2,703.40
|
|||||
|
Gross Profit
|
1,012.40
|
1,003.40
|
920.00
|
876.20
|
876.20
|
757.30
|
|||||
|
Operating Expenses
|
695.80
|
668.80
|
737.90
|
725.00
|
789.30
|
862.30
|
|||||
|
Operating Profit (EBIT)
|
316.60
|
334.60
|
182.10
|
151.20
|
86.90
|
-124.90
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
161.20
|
121.60
|
49.80
|
1,448.30
|
1,452.30
|
-438.60
|
|||||
|
Provision for Tax
|
46.40
|
24.10
|
64.30
|
75.70
|
75.70
|
149.20
|
|||||
|
Profit after Tax (Net Income)
|
111.20
|
94.60
|
-16.50
|
1,376.10
|
1,376.10
|
-587.80
|
|||||
|
Minority Interest
|
-2.70
|
-2.90
|
-2.00
|
--
|
--
|
4.20
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
969.20
|
1,099.90
|
929.80
|
1,063.80
|
1,063.80
|
-1,380.90
|
|||||
|
Minority Interest
|
-2.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,409.30
|
1,378.10
|
1,339.00
|
1,661.80
|
1,661.80
|
2,831.20
|
|||||
|
Current Liabilities
|
1,350.80
|
1,371.50
|
1,266.30
|
1,421.00
|
1,421.00
|
1,604.90
|
|||||
|
Total Liabilities
|
5,087.40
|
3,854.40
|
3,543.50
|
4,162.00
|
4,162.00
|
3,065.00
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,024.80
|
2,067.60
|
1,875.60
|
2,008.10
|
2,008.10
|
1,294.10
|
|||||
|
Current Assets
|
1,711.80
|
1,786.80
|
1,667.90
|
2,153.90
|
2,153.90
|
1,770.90
|
|||||
|
Total Assets
|
5,087.40
|
3,854.40
|
3,543.50
|
4,162.00
|
4,162.00
|
3,065.00
|
|||||
|
Total Debt*
|
1,108.80
|
1,174.10
|
1,047.10
|
1,364.70
|
1,357.40
|
2,609.80
|
|||||
|
Net Current Assets
|
361.00
|
415.30
|
401.60
|
732.90
|
732.90
|
166.00
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
300.70
|
149.20
|
-257.00
|
-257.00
|
-387.90
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-97.60
|
-45.50
|
--
|
-36.10
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
-143.90
|
-366.50
|
559.50
|
559.50
|
349.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
3.04
|
2.61
|
-0.44
|
36.63
|
36.60
|
-7.35
|
|||||
|
Cash EPS ($)
|
3.02
|
6.12
|
3.08
|
36.63
|
36.60
|
-5.77
|
|||||
|
Adjusted Book Value ($)
|
28.50
|
30.30
|
24.73
|
28.32
|
28.29
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
8.28
|
3.97
|
-6.84
|
-6.84
|
-4.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
7.25
|
3.51
|
-8.11
|
-7.50
|
-5.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.45
|
-0.75
|
75.25
|
75.40
|
-47.83
|
|||||
|
ROE (%)
|
10.49
|
9.32
|
-1.66
|
-867.93
|
-867.93
|
42.57
|
|||||
|
ROA (%)
|
2.20
|
2.56
|
-0.43
|
38.08
|
38.08
|
-19.18
|
|||||
|
EBIT Margin (%)
|
4.92
|
5.45
|
5.40
|
4.02
|
3.95
|
-3.61
|
|||||
|
Net Margin (%)
|
2.87
|
2.49
|
-0.44
|
36.59
|
36.59
|
-16.99
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
5.44
|
0.01
|
0.00
|
0.09
|
0.09
|
-0.11
|
|||||
|
EBIT Growth (%)
|
1.22
|
2.32
|
36.34
|
221.06
|
162.07
|
-191.10
|
|||||
|
Net Profit Growth (%)
|
791.08
|
673.33
|
-101.20
|
334.11
|
336.69
|
-649.74
|
|||||
|
EPS Growth (%)
|
988.76
|
6.94
|
-1.01
|
5.99
|
5.98
|
-6.40
|
|||||
|
Book Value Growth (%)
|
-6.16
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
22.58
|
26.05
|
--
|
--
|
0.79
|
-0.01
|
|||||
|
Price / Book Value
|
2.33
|
2.24
|
--
|
--
|
1.02
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
7.72
|
9.62
|
--
|
--
|
6.84
|
2,063.95
|
|||||
|
Close Price ($)
|
85.02
|
67.89
|
--
|
--
|
28.95
|
0.05
|
|||||
|
High Price ($)
|
89.05
|
69.94
|
--
|
--
|
29.32
|
5.27
|
|||||
|
Low Price ($)
|
54.48
|
54.48
|
--
|
--
|
0.01
|
0.01
|
|||||
|
Market Cap ($ Cr)
|
2,314.82
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.97
|
1.07
|
1.13
|
1.28
|
1.28
|
-1.89
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.05
|
0.05
|
0.04
|
0.04
|
-0.02
|
|||||
|
Current Ratio
|
1.27
|
1.30
|
1.32
|
1.52
|
1.52
|
1.10
|
|||||
|
Quick Ratio
|
0.83
|
0.92
|
0.90
|
1.10
|
1.10
|
0.74
|
|||||
|
Interest Coverage
|
2.80
|
2.42
|
1.30
|
0.61
|
0.60
|
-0.63
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
16.84
|
16.01
|
15.69
|
19.19
|
19.19
|
17.69
|
|||||
|
Asset Turnover
|
0.77
|
1.03
|
0.97
|
1.04
|
1.04
|
1.13
|
|||||
|
Receivable days
|
--
|
57.48
|
63.79
|
64.78
|
64.78
|
64.61
|
|||||
|
Inventory Days
|
--
|
68.37
|
72.11
|
74.58
|
74.58
|
79.46
|
|||||
|
Payable days
|
--
|
58.09
|
63.81
|
72.22
|
72.22
|
82.63
|
|||||
|
Cash Conversion Cycle
|
--
|
67.77
|
72.09
|
67.15
|
67.15
|
61.44
|