Market cap
$13,449 Mln
Revenue (TTM)
$1,603 Mln
P/E Ratio
25
P/B Ratio
5.2
Div. Yield
0.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,602.94
|
1,423.02
|
929.93
|
720.23
|
718.91
|
807.47
|
|||||
|
Cost of Revenue
|
704.44
|
800.82
|
731.72
|
607.28
|
602.75
|
589.67
|
|||||
|
Gross Profit
|
898.50
|
622.20
|
198.21
|
112.95
|
116.16
|
217.80
|
|||||
|
Operating Expenses
|
148.22
|
85.54
|
91.93
|
157.62
|
128.59
|
134.38
|
|||||
|
Operating Profit (EBIT)
|
750.27
|
536.67
|
106.28
|
-44.67
|
-12.44
|
83.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-5.34
|
-35.95
|
|||||
|
Profit before Tax
|
696.09
|
479.18
|
66.22
|
-83.00
|
-44.91
|
5.53
|
|||||
|
Provision for Tax
|
178.43
|
157.47
|
30.41
|
1.22
|
-7.57
|
-29.57
|
|||||
|
Profit after Tax (Net Income)
|
333.85
|
321.71
|
35.80
|
-84.22
|
-37.35
|
35.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
234.86
|
321.16
|
35.25
|
-84.77
|
-37.90
|
34.54
|
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
|
2,677.82
|
2,591.65
|
2,039.51
|
1,968.10
|
1,978.97
|
1,760.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
358.90
|
737.44
|
743.71
|
885.54
|
769.74
|
807.64
|
|||||
|
Current Liabilities
|
148.55
|
231.56
|
197.84
|
157.46
|
178.47
|
160.38
|
|||||
|
Total Liabilities
|
3,333.83
|
3,560.65
|
2,981.06
|
3,011.10
|
2,927.17
|
2,728.81
|
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
|
2,413.31
|
2,931.30
|
2,766.91
|
2,750.84
|
2,659.45
|
2,387.18
|
|||||
|
Current Assets
|
771.97
|
629.34
|
214.15
|
260.26
|
267.73
|
341.63
|
|||||
|
Total Assets
|
3,333.83
|
3,560.65
|
2,981.06
|
3,011.10
|
2,927.17
|
2,728.81
|
|||||
|
Total Debt*
|
12.73
|
275.80
|
550.71
|
662.82
|
527.23
|
539.21
|
|||||
|
Net Current Assets
|
623.42
|
397.78
|
16.31
|
102.80
|
89.26
|
181.24
|
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
|
--
|
562.64
|
218.28
|
75.50
|
89.89
|
220.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-270.50
|
-212.87
|
-231.29
|
-187.27
|
-107.03
|
|||||
|
Cash from Financing Activities
|
--
|
-78.00
|
-83.82
|
156.33
|
-7.50
|
-32.60
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
269.66
|
80.71
|
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 ($)
|
0.50
|
0.48
|
0.06
|
-0.14
|
-0.07
|
0.06
|
|||||
|
Cash EPS ($)
|
0.80
|
0.72
|
0.36
|
0.11
|
0.19
|
0.38
|
|||||
|
Adjusted Book Value ($)
|
3.99
|
3.85
|
3.23
|
3.22
|
3.57
|
3.24
|
|||||
|
Dividend per Share ($)
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.84
|
0.35
|
0.12
|
0.16
|
0.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.46
|
0.01
|
-0.24
|
-0.11
|
0.20
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.79
|
1.37
|
-3.28
|
-1.55
|
1.54
|
|||||
|
ROE (%)
|
12.67
|
13.89
|
1.79
|
-4.27
|
-2.00
|
2.02
|
|||||
|
ROA (%)
|
9.77
|
9.84
|
1.19
|
-2.84
|
-1.32
|
1.29
|
|||||
|
EBIT Margin (%)
|
45.94
|
36.60
|
12.48
|
-5.51
|
-0.30
|
5.88
|
|||||
|
Net Margin (%)
|
20.83
|
22.61
|
3.85
|
-11.69
|
-5.23
|
4.55
|
|||||
|
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 (%)
|
51.21
|
0.53
|
0.29
|
0.00
|
-0.11
|
0.17
|
|||||
|
EBIT Growth (%)
|
241.20
|
348.74
|
392.49
|
-1,770.63
|
-104.47
|
-1.74
|
|||||
|
Net Profit Growth (%)
|
232.98
|
798.59
|
142.51
|
-125.49
|
-206.42
|
471.10
|
|||||
|
EPS Growth (%)
|
214.77
|
7.42
|
1.41
|
-1.05
|
-2.04
|
4.67
|
|||||
|
Book Value Growth (%)
|
9.72
|
--
|
--
|
--
|
--
|
--
|
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
|
25.03
|
40.19
|
86.60
|
-34.87
|
-82.55
|
80.79
|
|||||
|
Price / Book Value
|
5.23
|
4.99
|
1.52
|
1.49
|
1.56
|
1.61
|
|||||
|
Dividend Yield (%)
|
0.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
14.34
|
18.80
|
11.56
|
28.17
|
24.50
|
14.37
|
|||||
|
Close Price ($)
|
15.43
|
19.19
|
4.91
|
4.81
|
5.56
|
5.22
|
|||||
|
High Price ($)
|
34.17
|
21.19
|
7.68
|
7.00
|
7.66
|
9.44
|
|||||
|
Low Price ($)
|
5.48
|
4.46
|
3.33
|
3.55
|
3.41
|
4.50
|
|||||
|
Market Cap ($ Cr)
|
13,448.80
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.11
|
0.27
|
0.34
|
0.27
|
0.31
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.02
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.20
|
2.72
|
1.08
|
1.65
|
1.50
|
2.13
|
|||||
|
Quick Ratio
|
4.55
|
2.22
|
0.55
|
1.06
|
0.99
|
1.71
|
|||||
|
Interest Coverage
|
26.78
|
12.52
|
2.33
|
-0.92
|
-0.05
|
1.13
|
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 (%)
|
10.60
|
13.16
|
5.27
|
4.60
|
7.77
|
5.52
|
|||||
|
Asset Turnover
|
0.47
|
0.44
|
0.31
|
0.24
|
0.25
|
0.30
|
|||||
|
Receivable days
|
--
|
30.34
|
16.14
|
22.56
|
25.51
|
18.95
|
|||||
|
Inventory Days
|
--
|
50.11
|
49.56
|
55.43
|
48.00
|
50.77
|
|||||
|
Payable days
|
--
|
43.61
|
42.60
|
50.07
|
46.31
|
42.31
|
|||||
|
Cash Conversion Cycle
|
--
|
36.83
|
23.10
|
27.92
|
27.21
|
27.41
|