Market cap
$2,385 Mln
Revenue (TTM)
$1,866 Mln
P/E Ratio
14.1
P/B Ratio
9.6
Div. Yield
2.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,866.21
|
1,892.63
|
2,026.60
|
3,266.35
|
3,538.05
|
3,673.28
|
|||||
|
Cost of Revenue
|
856.94
|
868.77
|
964.30
|
243.37
|
2,457.73
|
2,551.45
|
|||||
|
Gross Profit
|
1,009.27
|
1,023.86
|
1,062.30
|
3,022.98
|
1,080.32
|
1,121.83
|
|||||
|
Operating Expenses
|
580.81
|
636.85
|
749.85
|
3,429.48
|
921.00
|
966.39
|
|||||
|
Operating Profit (EBIT)
|
428.46
|
387.02
|
312.45
|
-406.50
|
159.32
|
155.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
252.49
|
192.52
|
-52.33
|
-406.50
|
39.88
|
-7.42
|
|||||
|
Provision for Tax
|
65.14
|
47.83
|
-154.83
|
-20.88
|
2.94
|
-10.92
|
|||||
|
Profit after Tax (Net Income)
|
187.35
|
144.70
|
10.25
|
-385.63
|
36.94
|
3.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
79.30
|
144.70
|
-203.60
|
-385.63
|
36.94
|
-1.35
|
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
|
-863.28
|
-802.36
|
-578.43
|
-368.58
|
60.65
|
112.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,465.23
|
2,423.47
|
2,303.22
|
2,742.32
|
2,952.90
|
3,118.30
|
|||||
|
Current Liabilities
|
1,417.64
|
1,547.84
|
1,672.73
|
1,898.44
|
1,727.80
|
1,727.94
|
|||||
|
Total Liabilities
|
4,437.22
|
3,168.95
|
3,397.52
|
4,272.19
|
4,741.36
|
4,958.87
|
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
|
1,979.71
|
2,068.45
|
2,079.56
|
2,214.10
|
2,943.34
|
3,066.82
|
|||||
|
Current Assets
|
1,039.88
|
1,100.50
|
1,317.95
|
2,058.09
|
1,798.02
|
1,892.05
|
|||||
|
Total Assets
|
4,437.22
|
3,168.95
|
3,397.52
|
4,272.19
|
4,741.36
|
4,958.87
|
|||||
|
Total Debt*
|
2,157.65
|
2,220.95
|
2,047.42
|
2,302.48
|
2,523.54
|
2,556.23
|
|||||
|
Net Current Assets
|
-377.76
|
-447.34
|
-354.77
|
-38.49
|
69.16
|
164.11
|
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
|
--
|
365.99
|
229.17
|
79.47
|
175.98
|
301.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-125.10
|
-49.06
|
-122.83
|
-24.27
|
-155.25
|
|||||
|
Cash from Financing Activities
|
--
|
-428.09
|
-305.46
|
-31.27
|
-198.08
|
-330.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-46.37
|
-184.11
|
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 ($)
|
1.19
|
0.92
|
0.06
|
-2.19
|
0.21
|
0.02
|
|||||
|
Cash EPS ($)
|
--
|
1.63
|
0.68
|
-1.28
|
1.13
|
0.93
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
0.34
|
0.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.32
|
1.26
|
0.45
|
0.99
|
1.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.90
|
0.86
|
-0.13
|
0.29
|
0.65
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
10.02
|
0.60
|
-17.07
|
1.41
|
0.13
|
|||||
|
ROE (%)
|
--
|
-20.96
|
-2.16
|
250.47
|
42.63
|
3.83
|
|||||
|
ROA (%)
|
4.09
|
4.41
|
0.27
|
-8.56
|
0.76
|
0.07
|
|||||
|
EBIT Margin (%)
|
19.25
|
15.53
|
3.35
|
-12.45
|
3.69
|
2.43
|
|||||
|
Net Margin (%)
|
10.04
|
7.65
|
0.51
|
-11.81
|
1.04
|
0.10
|
|||||
|
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 (%)
|
-5.31
|
-0.07
|
-0.38
|
-0.08
|
-0.04
|
0.03
|
|||||
|
EBIT Growth (%)
|
250.15
|
333.02
|
116.70
|
-411.71
|
46.35
|
214.80
|
|||||
|
Net Profit Growth (%)
|
81.20
|
1,312.37
|
102.66
|
-1,143.93
|
953.32
|
101.84
|
|||||
|
EPS Growth (%)
|
110.48
|
15.36
|
1.03
|
-11.54
|
9.62
|
1.02
|
|||||
|
Book Value Growth (%)
|
-109.35
|
--
|
--
|
--
|
--
|
--
|
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
|
14.15
|
11.51
|
128.99
|
-2.01
|
18.31
|
339.36
|
|||||
|
Price / Book Value
|
9.57
|
-2.08
|
-2.28
|
-2.11
|
11.15
|
10.57
|
|||||
|
Dividend Yield (%)
|
2.05
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.12
|
8.85
|
15.81
|
-6.04
|
8.56
|
11.90
|
|||||
|
Close Price ($)
|
17.52
|
10.57
|
7.24
|
4.40
|
3.80
|
6.63
|
|||||
|
High Price ($)
|
18.25
|
13.11
|
8.80
|
4.85
|
6.92
|
15.50
|
|||||
|
Low Price ($)
|
8.95
|
6.88
|
3.68
|
2.80
|
2.30
|
6.15
|
|||||
|
Market Cap ($ Cr)
|
2,385.37
|
--
|
--
|
--
|
--
|
--
|
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
|
-2.33
|
-2.77
|
-3.54
|
-6.25
|
41.61
|
22.70
|
|||||
|
Short term debt to equity ratio
|
-0.06
|
-0.06
|
-0.14
|
-0.24
|
1.41
|
0.58
|
|||||
|
Current Ratio
|
0.73
|
0.71
|
0.79
|
1.08
|
1.04
|
1.09
|
|||||
|
Quick Ratio
|
0.69
|
0.67
|
0.75
|
1.05
|
0.99
|
1.05
|
|||||
|
Interest Coverage
|
3.36
|
2.90
|
0.62
|
-6.42
|
0.94
|
0.62
|
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 (%)
|
33.17
|
35.28
|
34.84
|
23.40
|
25.93
|
24.75
|
|||||
|
Asset Turnover
|
0.41
|
0.58
|
0.53
|
0.72
|
0.73
|
0.72
|
|||||
|
Receivable days
|
--
|
132.55
|
132.50
|
94.02
|
94.28
|
93.95
|
|||||
|
Inventory Days
|
--
|
26.50
|
23.27
|
110.13
|
12.06
|
10.74
|
|||||
|
Payable days
|
--
|
228.10
|
202.48
|
859.03
|
46.54
|
43.39
|
|||||
|
Cash Conversion Cycle
|
--
|
-69.05
|
-46.71
|
-654.87
|
59.80
|
61.31
|