Market cap
$808 Mln
Revenue (TTM)
$2,674 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,674.20
|
2,730.20
|
2,782.90
|
2,997.80
|
3,266.00
|
1,698.60
|
|||||
|
Cost of Revenue
|
1,481.50
|
1,456.00
|
1,496.40
|
1,500.70
|
1,329.80
|
420.30
|
|||||
|
Gross Profit
|
1,192.70
|
1,274.20
|
1,286.50
|
1,497.10
|
1,936.20
|
1,278.30
|
|||||
|
Operating Expenses
|
2,013.00
|
2,193.40
|
3,247.40
|
1,358.00
|
1,092.50
|
372.30
|
|||||
|
Operating Profit (EBIT)
|
-820.30
|
-919.20
|
-1,960.90
|
139.10
|
843.70
|
906.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-5.71
|
|||||
|
Profit before Tax
|
-1,030.00
|
-1,107.70
|
-2,131.50
|
-29.10
|
735.90
|
900.30
|
|||||
|
Provision for Tax
|
18.40
|
24.10
|
-79.50
|
-19.00
|
187.20
|
196.10
|
|||||
|
Profit after Tax (Net Income)
|
-1,048.40
|
-1,131.80
|
-2,052.00
|
-10.10
|
548.70
|
704.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
548.70
|
704.23
|
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
|
1,774.90
|
1,920.50
|
2,984.50
|
5,005.90
|
4,934.60
|
1,929.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,947.00
|
2,882.70
|
2,440.30
|
2,723.40
|
2,914.20
|
177.50
|
|||||
|
Current Liabilities
|
993.40
|
966.10
|
998.80
|
833.80
|
1,007.00
|
323.50
|
|||||
|
Total Liabilities
|
6,708.70
|
5,769.30
|
6,423.60
|
8,563.10
|
8,855.80
|
2,430.40
|
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
|
4,338.70
|
4,322.00
|
5,204.70
|
7,252.60
|
7,280.70
|
990.10
|
|||||
|
Current Assets
|
1,376.60
|
1,447.30
|
1,218.90
|
1,310.50
|
1,575.10
|
1,440.30
|
|||||
|
Total Assets
|
6,708.70
|
5,769.30
|
6,423.60
|
8,563.10
|
8,855.80
|
2,430.40
|
|||||
|
Total Debt*
|
3,075.40
|
2,833.90
|
2,681.40
|
2,614.10
|
2,849.10
|
139.30
|
|||||
|
Net Current Assets
|
383.20
|
481.20
|
220.10
|
476.70
|
568.10
|
1,116.79
|
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
|
--
|
105.20
|
83.00
|
280.20
|
885.30
|
805.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-192.70
|
-149.90
|
-187.60
|
-1,644.20
|
-319.53
|
|||||
|
Cash from Financing Activities
|
--
|
155.80
|
48.80
|
-265.80
|
252.00
|
-173.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
313.16
|
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 ($)
|
-15.41
|
-16.69
|
-30.54
|
-0.15
|
8.20
|
16.57
|
|||||
|
Cash EPS ($)
|
--
|
-10.17
|
-23.79
|
6.64
|
10.18
|
17.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
28.33
|
44.41
|
74.38
|
73.76
|
45.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.55
|
1.24
|
4.16
|
13.23
|
18.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.22
|
-1.67
|
1.05
|
11.13
|
12.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-21.72
|
-30.89
|
-0.13
|
11.14
|
40.13
|
|||||
|
ROE (%)
|
-56.74
|
-46.15
|
-51.36
|
-0.20
|
15.99
|
43.17
|
|||||
|
ROA (%)
|
-14.74
|
-18.56
|
-27.38
|
-0.12
|
9.72
|
32.74
|
|||||
|
EBIT Margin (%)
|
-30.29
|
-34.07
|
-69.83
|
5.00
|
24.81
|
53.02
|
|||||
|
Net Margin (%)
|
-39.20
|
-41.45
|
-73.74
|
-0.34
|
16.80
|
41.60
|
|||||
|
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 (%)
|
-2.46
|
-0.02
|
-0.07
|
-0.08
|
0.92
|
0.02
|
|||||
|
EBIT Growth (%)
|
-254.13
|
52.14
|
-1,397.20
|
-81.52
|
-10.02
|
-14.22
|
|||||
|
Net Profit Growth (%)
|
-124.79
|
44.84
|
-20,216.83
|
-101.84
|
-22.08
|
-13.09
|
|||||
|
EPS Growth (%)
|
-123.02
|
0.45
|
-202.47
|
-1.02
|
-0.51
|
-0.11
|
|||||
|
Book Value Growth (%)
|
-37.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.71
|
-1.46
|
-491.09
|
10.45
|
8.15
|
|||||
|
Price / Book Value
|
0.47
|
1.01
|
1.00
|
0.99
|
1.16
|
2.97
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.78
|
-9.36
|
-3.71
|
12.20
|
7.53
|
5.30
|
|||||
|
Close Price ($)
|
17.52
|
28.56
|
44.55
|
73.70
|
85.67
|
134.99
|
|||||
|
High Price ($)
|
35.58
|
49.45
|
75.82
|
98.67
|
136.96
|
265.00
|
|||||
|
Low Price ($)
|
9.92
|
19.50
|
29.74
|
57.54
|
66.88
|
103.31
|
|||||
|
Market Cap ($ Cr)
|
807.82
|
--
|
--
|
--
|
--
|
--
|
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
|
1.43
|
1.48
|
0.90
|
0.52
|
0.58
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.22
|
0.11
|
0.12
|
0.03
|
0.05
|
0.01
|
|||||
|
Current Ratio
|
1.39
|
1.50
|
1.22
|
1.57
|
1.56
|
4.45
|
|||||
|
Quick Ratio
|
0.76
|
0.90
|
0.69
|
0.88
|
1.04
|
3.84
|
|||||
|
Interest Coverage
|
-4.28
|
-5.24
|
-10.32
|
0.84
|
10.88
|
1,286.57
|
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 (%)
|
17.52
|
15.27
|
16.22
|
16.29
|
17.95
|
23.18
|
|||||
|
Asset Turnover
|
0.38
|
0.45
|
0.37
|
0.34
|
0.58
|
0.79
|
|||||
|
Receivable days
|
--
|
58.08
|
61.67
|
65.48
|
54.81
|
99.23
|
|||||
|
Inventory Days
|
--
|
139.39
|
135.65
|
134.09
|
99.28
|
135.83
|
|||||
|
Payable days
|
--
|
65.90
|
66.00
|
70.35
|
52.85
|
81.61
|
|||||
|
Cash Conversion Cycle
|
--
|
131.57
|
131.32
|
129.22
|
101.24
|
153.45
|