Market cap
$1,934 Mln
Revenue (TTM)
$6,703 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
4.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6,703.20
|
6,780.80
|
6,540.10
|
6,833.00
|
9,376.20
|
8,910.60
|
|||||
|
Cost of Revenue
|
6,242.50
|
6,279.30
|
5,802.60
|
5,831.10
|
7,195.30
|
6,618.60
|
|||||
|
Gross Profit
|
460.70
|
501.50
|
737.50
|
6,833.00
|
2,180.90
|
2,292.00
|
|||||
|
Operating Expenses
|
545.70
|
388.30
|
441.00
|
-6,790.10
|
401.90
|
441.20
|
|||||
|
Operating Profit (EBIT)
|
-85.00
|
113.20
|
296.50
|
42.90
|
1,779.00
|
1,850.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.20
|
0.20
|
|||||
|
Profit before Tax
|
-191.50
|
-86.10
|
141.70
|
559.30
|
1,676.00
|
1,538.70
|
|||||
|
Provision for Tax
|
-53.40
|
-42.70
|
36.70
|
107.30
|
349.10
|
242.00
|
|||||
|
Profit after Tax (Net Income)
|
-139.00
|
-42.80
|
108.60
|
460.20
|
1,326.90
|
1,296.70
|
|||||
|
Minority Interest
|
-1.10
|
0.60
|
3.60
|
8.20
|
--
|
--
|
|||||
|
Consolidated Profit
|
-42.90
|
-42.80
|
108.60
|
460.20
|
1,326.90
|
1,296.70
|
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
|
1,711.40
|
1,838.90
|
2,023.10
|
2,232.40
|
2,543.60
|
2,652.20
|
|||||
|
Minority Interest
|
-1.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4,185.70
|
3,825.70
|
3,891.50
|
3,916.70
|
3,939.20
|
4,183.40
|
|||||
|
Current Liabilities
|
1,543.10
|
1,629.50
|
1,632.20
|
1,528.20
|
1,561.40
|
1,682.10
|
|||||
|
Total Liabilities
|
8,983.70
|
7,325.80
|
7,579.10
|
7,713.20
|
8,044.20
|
8,517.70
|
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
|
5,252.70
|
5,354.70
|
5,499.30
|
5,740.00
|
5,887.80
|
6,269.40
|
|||||
|
Current Assets
|
2,187.90
|
1,971.10
|
2,079.80
|
1,973.20
|
2,156.40
|
2,248.30
|
|||||
|
Total Assets
|
8,983.70
|
7,325.80
|
7,579.10
|
7,713.20
|
8,044.20
|
8,517.70
|
|||||
|
Total Debt*
|
3,407.50
|
3,139.50
|
3,150.20
|
3,022.50
|
2,945.00
|
3,158.10
|
|||||
|
Net Current Assets
|
644.80
|
341.60
|
447.60
|
445.00
|
595.00
|
566.20
|
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
|
--
|
474.20
|
503.20
|
974.30
|
1,921.90
|
1,741.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-319.60
|
-283.70
|
-340.80
|
-259.70
|
-197.40
|
|||||
|
Cash from Financing Activities
|
--
|
-163.00
|
-212.60
|
-656.90
|
-1,646.70
|
-1,552.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
15.50
|
-9.20
|
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 ($)
|
-1.23
|
-0.38
|
0.91
|
3.73
|
9.64
|
7.98
|
|||||
|
Cash EPS ($)
|
-1.66
|
4.20
|
5.24
|
8.21
|
13.98
|
11.56
|
|||||
|
Adjusted Book Value ($)
|
15.02
|
16.14
|
16.93
|
18.08
|
18.47
|
16.32
|
|||||
|
Dividend per Share ($)
|
4.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.16
|
4.21
|
7.89
|
13.96
|
10.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.18
|
2.58
|
5.98
|
12.24
|
9.48
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.84
|
2.08
|
8.57
|
23.49
|
22.57
|
|||||
|
ROE (%)
|
-7.89
|
-2.22
|
5.10
|
19.27
|
51.08
|
63.21
|
|||||
|
ROA (%)
|
-1.53
|
-0.57
|
1.42
|
5.84
|
16.02
|
15.45
|
|||||
|
EBIT Margin (%)
|
-0.16
|
1.51
|
5.44
|
0.63
|
19.51
|
21.44
|
|||||
|
Net Margin (%)
|
-2.07
|
-0.63
|
1.66
|
6.73
|
14.15
|
14.55
|
|||||
|
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 (%)
|
0.60
|
0.04
|
-0.04
|
-0.27
|
0.05
|
0.55
|
|||||
|
EBIT Growth (%)
|
-105.63
|
-71.28
|
729.37
|
-97.65
|
-4.28
|
10,156.84
|
|||||
|
Net Profit Growth (%)
|
-1,077.31
|
-139.41
|
-76.40
|
-65.32
|
2.33
|
233.69
|
|||||
|
EPS Growth (%)
|
-899.86
|
-1.41
|
-0.76
|
-0.61
|
0.21
|
2.30
|
|||||
|
Book Value Growth (%)
|
-11.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-55.43
|
37.19
|
14.48
|
5.49
|
7.21
|
|||||
|
Price / Book Value
|
1.14
|
1.29
|
2.00
|
2.98
|
2.87
|
3.52
|
|||||
|
Dividend Yield (%)
|
4.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.65
|
8.57
|
8.03
|
221.80
|
4.14
|
4.94
|
|||||
|
Close Price ($)
|
19.82
|
20.83
|
33.80
|
53.95
|
52.94
|
57.52
|
|||||
|
High Price ($)
|
30.46
|
34.76
|
60.60
|
64.70
|
67.25
|
64.76
|
|||||
|
Low Price ($)
|
18.08
|
17.66
|
32.90
|
41.71
|
41.33
|
22.76
|
|||||
|
Market Cap ($ Cr)
|
1,934.28
|
--
|
--
|
--
|
--
|
--
|
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
|
1.77
|
1.71
|
1.56
|
1.35
|
1.16
|
1.19
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.09
|
0.10
|
0.07
|
0.03
|
0.10
|
|||||
|
Current Ratio
|
1.42
|
1.21
|
1.27
|
1.29
|
1.38
|
1.34
|
|||||
|
Quick Ratio
|
0.87
|
0.73
|
0.77
|
0.73
|
0.78
|
0.82
|
|||||
|
Interest Coverage
|
-0.06
|
0.54
|
1.93
|
0.24
|
12.71
|
5.49
|
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 (%)
|
15.56
|
13.44
|
15.59
|
13.03
|
10.32
|
12.42
|
|||||
|
Asset Turnover
|
0.74
|
0.91
|
0.86
|
0.87
|
1.13
|
1.06
|
|||||
|
Receivable days
|
--
|
51.99
|
53.32
|
49.65
|
40.41
|
38.79
|
|||||
|
Inventory Days
|
--
|
46.77
|
52.95
|
56.40
|
45.94
|
42.58
|
|||||
|
Payable days
|
--
|
48.50
|
51.52
|
50.52
|
42.78
|
43.51
|
|||||
|
Cash Conversion Cycle
|
--
|
50.25
|
54.74
|
55.53
|
43.58
|
37.86
|