Market cap
$5,872 Mln
Revenue (TTM)
$2,269 Mln
P/E Ratio
--
P/B Ratio
5.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,268.93
|
2,040.21
|
1,829.66
|
1,616.63
|
1,430.06
|
1,315.08
|
|||||
|
Cost of Revenue
|
2,048.83
|
1,949.41
|
1,580.55
|
1,395.24
|
1,264.35
|
1,123.27
|
|||||
|
Gross Profit
|
220.11
|
90.80
|
249.12
|
221.39
|
165.72
|
191.80
|
|||||
|
Operating Expenses
|
176.07
|
1,978.22
|
144.49
|
122.69
|
119.35
|
109.25
|
|||||
|
Operating Profit (EBIT)
|
90.84
|
90.80
|
104.62
|
98.70
|
46.36
|
82.55
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
47.45
|
25.16
|
|||||
|
Profit before Tax
|
34.98
|
31.91
|
44.86
|
38.81
|
42.97
|
58.88
|
|||||
|
Provision for Tax
|
15.71
|
14.86
|
6.03
|
8.47
|
9.36
|
14.56
|
|||||
|
Profit after Tax (Net Income)
|
-21.12
|
-18.65
|
2.79
|
3.04
|
10.65
|
24.73
|
|||||
|
Minority Interest
|
-27.66
|
-35.70
|
-36.04
|
-25.34
|
22.96
|
19.59
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
10.65
|
24.73
|
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
|
1,096.09
|
1,089.89
|
902.31
|
630.70
|
333.00
|
228.90
|
|||||
|
Minority Interest
|
-27.66
|
--
|
--
|
--
|
158.46
|
117.25
|
|||||
|
Non-Current Liabilities
|
2,134.48
|
1,815.91
|
1,673.57
|
1,439.66
|
1,475.73
|
1,337.53
|
|||||
|
Current Liabilities
|
697.82
|
586.76
|
479.71
|
437.45
|
466.72
|
374.78
|
|||||
|
Total Liabilities
|
4,924.17
|
3,758.56
|
3,286.69
|
2,690.47
|
2,433.91
|
2,058.47
|
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
|
3,190.60
|
2,726.44
|
2,267.44
|
2,111.20
|
2,066.72
|
1,734.21
|
|||||
|
Current Assets
|
1,035.76
|
1,032.13
|
1,019.25
|
579.28
|
367.18
|
324.26
|
|||||
|
Total Assets
|
5,262.11
|
3,758.56
|
3,286.69
|
2,690.47
|
2,433.91
|
2,058.47
|
|||||
|
Total Debt*
|
2,182.71
|
1,858.85
|
1,728.86
|
1,491.12
|
1,513.47
|
1,397.79
|
|||||
|
Net Current Assets
|
--
|
445.36
|
539.54
|
141.82
|
-99.54
|
-50.52
|
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
|
--
|
298.82
|
233.02
|
220.86
|
146.42
|
149.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-343.87
|
-233.07
|
-201.47
|
-246.95
|
-221.51
|
|||||
|
Cash from Financing Activities
|
--
|
72.21
|
397.95
|
195.64
|
93.65
|
104.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-6.89
|
32.65
|
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 ($)
|
-0.27
|
-0.25
|
0.04
|
0.04
|
0.19
|
0.46
|
|||||
|
Cash EPS ($)
|
--
|
2.57
|
2.66
|
2.86
|
3.43
|
3.62
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.50
|
11.95
|
9.29
|
5.84
|
4.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.97
|
3.08
|
3.25
|
2.57
|
2.77
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.14
|
0.60
|
0.65
|
-1.81
|
-1.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.67
|
0.12
|
0.15
|
0.61
|
1.66
|
|||||
|
ROE (%)
|
-4.46
|
-1.87
|
0.36
|
0.63
|
3.79
|
12.53
|
|||||
|
ROA (%)
|
-0.45
|
-0.53
|
0.09
|
0.12
|
0.47
|
1.29
|
|||||
|
EBIT Margin (%)
|
4.68
|
4.99
|
6.82
|
6.39
|
6.56
|
8.19
|
|||||
|
Net Margin (%)
|
-0.93
|
-0.91
|
0.15
|
0.19
|
0.72
|
1.84
|
|||||
|
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 (%)
|
18.92
|
0.12
|
0.13
|
0.13
|
0.09
|
0.23
|
|||||
|
EBIT Growth (%)
|
16.93
|
-18.35
|
20.74
|
10.11
|
-12.90
|
139.20
|
|||||
|
Net Profit Growth (%)
|
1.68
|
-767.81
|
-8.25
|
-71.42
|
-56.93
|
266.62
|
|||||
|
EPS Growth (%)
|
-36.16
|
-7.71
|
-0.18
|
-0.76
|
-0.59
|
2.61
|
|||||
|
Book Value Growth (%)
|
10.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-287.63
|
1,888.85
|
775.64
|
100.85
|
65.71
|
|||||
|
Price / Book Value
|
5.41
|
4.92
|
5.85
|
3.74
|
3.23
|
7.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
21.89
|
25.42
|
23.86
|
11.99
|
8.83
|
10.37
|
|||||
|
Close Price ($)
|
61.67
|
71.35
|
69.84
|
34.77
|
18.83
|
30.11
|
|||||
|
High Price ($)
|
85.84
|
85.84
|
93.65
|
37.96
|
30.43
|
38.84
|
|||||
|
Low Price ($)
|
50.76
|
45.00
|
33.44
|
17.82
|
12.03
|
17.68
|
|||||
|
Market Cap ($ Cr)
|
5,871.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.71
|
1.92
|
2.36
|
4.55
|
6.11
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.08
|
0.09
|
0.12
|
0.21
|
0.33
|
|||||
|
Current Ratio
|
1.48
|
1.76
|
2.12
|
1.32
|
0.79
|
0.87
|
|||||
|
Quick Ratio
|
1.48
|
--
|
--
|
1.32
|
--
|
--
|
|||||
|
Interest Coverage
|
1.49
|
1.46
|
1.56
|
1.60
|
1.85
|
2.21
|
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 (%)
|
10.66
|
10.44
|
12.44
|
11.69
|
12.96
|
10.68
|
|||||
|
Asset Turnover
|
0.49
|
0.58
|
0.61
|
0.63
|
0.64
|
0.68
|
|||||
|
Receivable days
|
--
|
39.44
|
41.60
|
42.29
|
41.60
|
38.31
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
23.39
|
25.34
|
29.52
|
27.32
|
25.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
16.25
|
12.77
|
--
|
12.86
|