Market cap
$1,828 Mln
Revenue (TTM)
$17,693 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17,693.00
|
18,280.00
|
18,878.00
|
20,066.00
|
20,805.00
|
17,478.00
|
|||||
|
Cost of Revenue
|
14,448.00
|
14,909.00
|
15,176.00
|
16,557.00
|
16,953.00
|
13,692.00
|
|||||
|
Gross Profit
|
3,245.00
|
3,371.00
|
3,702.00
|
3,509.00
|
3,852.00
|
3,786.00
|
|||||
|
Operating Expenses
|
2,867.00
|
2,719.00
|
2,782.00
|
2,814.00
|
2,798.00
|
2,699.00
|
|||||
|
Operating Profit (EBIT)
|
378.00
|
652.00
|
920.00
|
695.00
|
1,054.00
|
1,087.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-75.00
|
94.00
|
|||||
|
Profit before Tax
|
-910.00
|
-133.00
|
155.00
|
-677.00
|
399.00
|
513.00
|
|||||
|
Provision for Tax
|
1,642.00
|
1,567.00
|
95.00
|
10.00
|
190.00
|
-267.00
|
|||||
|
Profit after Tax (Net Income)
|
-2,543.00
|
-1,721.00
|
70.00
|
-689.00
|
202.00
|
764.00
|
|||||
|
Minority Interest
|
9.00
|
-21.00
|
10.00
|
-6.00
|
-7.00
|
16.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
202.00
|
764.00
|
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
|
2,839.00
|
3,233.00
|
4,756.00
|
4,668.00
|
5,300.00
|
4,999.00
|
|||||
|
Minority Interest
|
9.00
|
--
|
--
|
--
|
166.00
|
185.00
|
|||||
|
Non-Current Liabilities
|
8,372.00
|
8,023.00
|
8,721.00
|
9,598.00
|
9,825.00
|
9,606.00
|
|||||
|
Current Liabilities
|
7,277.00
|
6,782.00
|
7,337.00
|
7,147.00
|
7,140.00
|
6,612.00
|
|||||
|
Total Liabilities
|
25,927.00
|
18,208.00
|
20,964.00
|
21,582.00
|
22,431.00
|
21,402.00
|
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
|
10,738.00
|
10,990.00
|
13,332.00
|
13,932.00
|
13,766.00
|
14,071.00
|
|||||
|
Current Assets
|
7,912.00
|
7,218.00
|
7,632.00
|
7,650.00
|
8,665.00
|
7,331.00
|
|||||
|
Total Assets
|
25,927.00
|
18,208.00
|
20,964.00
|
21,582.00
|
22,431.00
|
21,402.00
|
|||||
|
Total Debt*
|
7,854.00
|
7,256.00
|
8,786.00
|
8,649.00
|
8,910.00
|
8,420.00
|
|||||
|
Net Current Assets
|
635.00
|
436.00
|
295.00
|
503.00
|
1,525.00
|
719.00
|
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
|
--
|
796.00
|
698.00
|
1,032.00
|
521.00
|
1,062.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
997.00
|
-1,005.00
|
-1,035.00
|
-914.00
|
-2,793.00
|
|||||
|
Cash from Financing Activities
|
--
|
-1,770.00
|
225.00
|
-333.00
|
575.00
|
1,309.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
182.00
|
-422.00
|
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 ($)
|
-8.83
|
-5.93
|
0.24
|
-2.42
|
0.71
|
2.66
|
|||||
|
Cash EPS ($)
|
--
|
-2.33
|
3.89
|
1.08
|
4.08
|
5.74
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.15
|
16.51
|
16.38
|
18.53
|
17.42
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.74
|
2.42
|
3.62
|
1.82
|
3.70
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.10
|
-1.70
|
-0.06
|
-1.89
|
0.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-14.32
|
0.52
|
-5.01
|
1.46
|
6.54
|
|||||
|
ROE (%)
|
-83.47
|
-43.08
|
1.49
|
-13.82
|
3.92
|
18.92
|
|||||
|
ROA (%)
|
-9.10
|
-8.79
|
0.33
|
-3.13
|
0.92
|
4.03
|
|||||
|
EBIT Margin (%)
|
-2.81
|
1.71
|
3.59
|
-0.72
|
4.09
|
5.15
|
|||||
|
Net Margin (%)
|
-14.37
|
-9.41
|
0.37
|
-3.43
|
0.97
|
4.35
|
|||||
|
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 (%)
|
-4.31
|
-0.03
|
-0.06
|
-0.04
|
0.19
|
0.42
|
|||||
|
EBIT Growth (%)
|
-150.10
|
-53.91
|
566.90
|
-117.06
|
-5.56
|
210.29
|
|||||
|
Net Profit Growth (%)
|
-765.09
|
-2,558.57
|
110.16
|
-441.09
|
-73.56
|
160.93
|
|||||
|
EPS Growth (%)
|
-726.79
|
-25.42
|
1.10
|
-4.42
|
-0.73
|
1.50
|
|||||
|
Book Value Growth (%)
|
-44.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.48
|
37.03
|
-5.92
|
14.37
|
8.01
|
|||||
|
Price / Book Value
|
0.62
|
0.79
|
0.54
|
0.87
|
0.55
|
1.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.89
|
6.63
|
6.12
|
13.82
|
5.84
|
7.54
|
|||||
|
Close Price ($)
|
6.60
|
8.76
|
9.00
|
14.32
|
10.15
|
21.32
|
|||||
|
High Price ($)
|
11.79
|
12.03
|
14.97
|
16.51
|
24.17
|
24.89
|
|||||
|
Low Price ($)
|
5.43
|
6.51
|
7.27
|
9.86
|
9.66
|
10.02
|
|||||
|
Market Cap ($ Cr)
|
1,828.16
|
--
|
--
|
--
|
--
|
--
|
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
|
1.94
|
2.24
|
1.85
|
1.85
|
1.68
|
1.68
|
|||||
|
Short term debt to equity ratio
|
0.44
|
0.33
|
0.33
|
0.21
|
0.16
|
0.19
|
|||||
|
Current Ratio
|
1.09
|
1.06
|
1.04
|
1.07
|
1.21
|
1.11
|
|||||
|
Quick Ratio
|
0.55
|
0.54
|
0.55
|
0.55
|
0.57
|
0.57
|
|||||
|
Interest Coverage
|
-1.18
|
0.70
|
1.16
|
-0.27
|
1.88
|
2.33
|
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 (%)
|
15.42
|
12.70
|
12.92
|
13.55
|
12.47
|
13.60
|
|||||
|
Asset Turnover
|
0.63
|
0.93
|
0.89
|
0.91
|
0.95
|
0.92
|
|||||
|
Receivable days
|
--
|
47.56
|
49.90
|
48.35
|
43.64
|
42.51
|
|||||
|
Inventory Days
|
--
|
87.82
|
87.79
|
91.21
|
87.96
|
76.65
|
|||||
|
Payable days
|
--
|
97.15
|
100.82
|
100.69
|
96.42
|
94.61
|
|||||
|
Cash Conversion Cycle
|
--
|
38.23
|
36.87
|
38.87
|
35.17
|
24.55
|