Market cap
$4,594 Mln
Revenue (TTM)
$5,949 Mln
P/E Ratio
37.8
P/B Ratio
3.6
Div. Yield
0.2 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5,949.23
|
5,543.04
|
4,326.92
|
3,880.23
|
3,790.76
|
4,641.83
|
|||||
|
Cost of Revenue
|
5,266.20
|
4,895.52
|
4,129.88
|
3,739.60
|
3,761.14
|
4,175.44
|
|||||
|
Gross Profit
|
683.03
|
647.52
|
197.04
|
140.62
|
29.61
|
466.39
|
|||||
|
Operating Expenses
|
415.91
|
415.55
|
300.79
|
255.22
|
234.38
|
239.59
|
|||||
|
Operating Profit (EBIT)
|
267.12
|
231.96
|
-103.75
|
-114.60
|
-204.76
|
226.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
6.73
|
2.00
|
|||||
|
Profit before Tax
|
251.16
|
204.51
|
-173.01
|
-182.55
|
-267.67
|
159.78
|
|||||
|
Provision for Tax
|
74.32
|
61.43
|
-50.67
|
-54.96
|
-75.10
|
25.63
|
|||||
|
Profit after Tax (Net Income)
|
123.91
|
80.44
|
-163.72
|
-171.16
|
-210.01
|
91.93
|
|||||
|
Minority Interest
|
-52.94
|
-62.64
|
-41.38
|
-37.36
|
17.44
|
42.23
|
|||||
|
Consolidated Profit
|
32.47
|
80.44
|
-163.72
|
-171.16
|
-210.01
|
91.93
|
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
|
1,266.21
|
1,218.63
|
1,134.72
|
1,291.59
|
1,449.72
|
1,654.92
|
|||||
|
Minority Interest
|
-52.94
|
--
|
--
|
--
|
-7.73
|
18.80
|
|||||
|
Non-Current Liabilities
|
677.30
|
658.26
|
751.40
|
1,020.99
|
1,133.29
|
1,274.07
|
|||||
|
Current Liabilities
|
3,348.76
|
3,239.50
|
2,332.70
|
2,124.95
|
1,967.53
|
1,777.11
|
|||||
|
Total Liabilities
|
8,709.91
|
5,160.42
|
4,242.71
|
4,429.86
|
4,542.80
|
4,724.90
|
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
|
1,057.18
|
1,043.54
|
956.04
|
908.50
|
864.03
|
862.41
|
|||||
|
Current Assets
|
4,303.96
|
4,116.89
|
3,286.67
|
3,521.35
|
3,678.77
|
3,862.49
|
|||||
|
Total Assets
|
8,709.91
|
5,160.42
|
4,242.71
|
4,429.86
|
4,542.80
|
4,724.90
|
|||||
|
Total Debt*
|
464.86
|
470.92
|
534.14
|
899.75
|
958.44
|
993.65
|
|||||
|
Net Current Assets
|
955.20
|
877.39
|
953.97
|
1,396.40
|
1,711.24
|
2,085.38
|
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
|
--
|
748.07
|
503.54
|
308.47
|
206.97
|
-148.45
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-249.70
|
-40.69
|
-78.25
|
-65.64
|
-37.34
|
|||||
|
Cash from Financing Activities
|
--
|
-192.36
|
-393.35
|
-109.38
|
-78.90
|
-54.66
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
62.44
|
-240.46
|
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 ($)
|
2.31
|
1.50
|
-3.12
|
-3.29
|
-4.08
|
1.79
|
|||||
|
Cash EPS ($)
|
--
|
2.42
|
-2.10
|
-2.48
|
-2.83
|
4.09
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.66
|
21.63
|
24.83
|
28.15
|
32.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
13.91
|
9.60
|
5.93
|
4.02
|
-2.89
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
10.55
|
8.89
|
4.91
|
2.86
|
-3.64
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.79
|
-8.48
|
-7.44
|
-8.31
|
3.52
|
|||||
|
ROE (%)
|
5.71
|
6.84
|
-13.50
|
-12.49
|
-13.53
|
5.73
|
|||||
|
ROA (%)
|
1.50
|
1.71
|
-3.78
|
-3.82
|
-4.53
|
1.88
|
|||||
|
EBIT Margin (%)
|
4.32
|
4.68
|
-2.05
|
-2.56
|
-5.27
|
4.90
|
|||||
|
Net Margin (%)
|
2.08
|
1.45
|
-3.78
|
-4.41
|
-5.53
|
1.98
|
|||||
|
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 (%)
|
24.70
|
0.28
|
0.12
|
0.02
|
-0.18
|
-0.13
|
|||||
|
EBIT Growth (%)
|
837.06
|
393.08
|
10.81
|
50.28
|
-187.85
|
-5.02
|
|||||
|
Net Profit Growth (%)
|
137.62
|
149.13
|
4.34
|
18.50
|
-328.46
|
-15.19
|
|||||
|
EPS Growth (%)
|
191.18
|
1.48
|
0.05
|
0.19
|
-3.28
|
-0.15
|
|||||
|
Book Value Growth (%)
|
6.28
|
--
|
--
|
--
|
--
|
--
|
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
|
37.80
|
44.81
|
-7.75
|
-2.77
|
-1.85
|
6.91
|
|||||
|
Price / Book Value
|
3.59
|
2.96
|
1.12
|
0.37
|
0.27
|
0.38
|
|||||
|
Dividend Yield (%)
|
0.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.57
|
9.95
|
-38.81
|
-15.96
|
-7.37
|
3.89
|
|||||
|
Close Price ($)
|
82.97
|
67.02
|
24.20
|
9.10
|
7.55
|
12.37
|
|||||
|
High Price ($)
|
99.90
|
77.00
|
34.55
|
9.60
|
13.05
|
20.24
|
|||||
|
Low Price ($)
|
43.52
|
18.34
|
7.83
|
4.90
|
5.40
|
11.91
|
|||||
|
Market Cap ($ Cr)
|
4,594.32
|
--
|
--
|
--
|
--
|
--
|
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
|
0.31
|
0.39
|
0.47
|
0.70
|
0.66
|
0.60
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.02
|
0.09
|
0.05
|
0.01
|
|||||
|
Current Ratio
|
1.29
|
1.27
|
1.41
|
1.66
|
1.87
|
2.17
|
|||||
|
Quick Ratio
|
1.03
|
--
|
--
|
1.66
|
1.82
|
2.12
|
|||||
|
Interest Coverage
|
5.64
|
4.72
|
-0.99
|
-1.17
|
-2.93
|
3.37
|
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 (%)
|
31.97
|
48.83
|
57.54
|
71.61
|
82.68
|
72.82
|
|||||
|
Asset Turnover
|
0.72
|
1.18
|
1.00
|
0.86
|
0.82
|
0.95
|
|||||
|
Receivable days
|
--
|
171.20
|
222.36
|
278.30
|
313.83
|
262.82
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
5.18
|
9.69
|
10.94
|
|||||
|
Payable days
|
--
|
69.48
|
69.08
|
69.91
|
73.95
|
82.70
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
153.28
|
213.56
|
249.57
|
191.06
|