Market cap
$2,400 Mln
Revenue (TTM)
$3,252 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
1.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3,251.67
|
2,974.40
|
3,030.26
|
3,283.50
|
3,289.98
|
2,734.37
|
|||||
|
Cost of Revenue
|
1,371.29
|
2,801.98
|
2,691.63
|
2,859.85
|
2,768.39
|
2,256.44
|
|||||
|
Gross Profit
|
1,880.38
|
172.42
|
338.63
|
423.65
|
521.59
|
477.93
|
|||||
|
Operating Expenses
|
1,864.08
|
102.66
|
272.48
|
247.24
|
198.51
|
168.79
|
|||||
|
Operating Profit (EBIT)
|
16.31
|
69.76
|
66.15
|
176.42
|
323.08
|
309.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
41.29
|
|||||
|
Profit before Tax
|
-65.10
|
-20.79
|
42.48
|
147.78
|
324.79
|
346.02
|
|||||
|
Provision for Tax
|
-9.57
|
2.21
|
8.91
|
35.49
|
79.21
|
84.54
|
|||||
|
Profit after Tax (Net Income)
|
-46.28
|
-14.40
|
34.23
|
112.38
|
241.26
|
259.05
|
|||||
|
Minority Interest
|
9.25
|
8.60
|
0.66
|
-1.09
|
-4.32
|
-2.43
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
241.26
|
259.05
|
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
|
1,356.26
|
1,362.89
|
1,455.93
|
1,528.34
|
1,443.64
|
1,327.55
|
|||||
|
Minority Interest
|
9.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,305.63
|
1,180.96
|
1,202.61
|
1,260.41
|
1,389.97
|
1,051.60
|
|||||
|
Current Liabilities
|
466.92
|
314.78
|
355.75
|
330.59
|
309.52
|
268.68
|
|||||
|
Total Liabilities
|
3,622.63
|
2,886.74
|
3,052.24
|
3,157.94
|
3,181.82
|
2,683.78
|
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
|
2,480.40
|
2,275.83
|
2,510.46
|
2,523.31
|
2,419.21
|
2,052.57
|
|||||
|
Current Assets
|
675.31
|
610.92
|
541.77
|
634.63
|
762.62
|
631.21
|
|||||
|
Total Assets
|
3,622.17
|
2,886.74
|
3,052.24
|
3,157.94
|
3,181.82
|
2,683.78
|
|||||
|
Total Debt*
|
941.91
|
752.00
|
701.76
|
685.26
|
736.04
|
456.51
|
|||||
|
Net Current Assets
|
208.85
|
298.07
|
186.02
|
304.04
|
453.10
|
347.78
|
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
|
--
|
181.83
|
329.73
|
474.37
|
448.71
|
332.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-171.57
|
-241.45
|
-434.94
|
-514.33
|
-397.30
|
|||||
|
Cash from Financing Activities
|
--
|
7.30
|
-105.72
|
-87.07
|
118.03
|
89.67
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
24.86
|
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 ($)
|
-0.77
|
-0.24
|
0.55
|
1.76
|
3.79
|
3.88
|
|||||
|
Cash EPS ($)
|
--
|
4.54
|
5.23
|
6.43
|
8.18
|
7.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.76
|
23.45
|
23.96
|
22.66
|
19.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
3.04
|
5.31
|
7.44
|
7.04
|
4.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.14
|
-1.35
|
-1.95
|
-0.92
|
-0.57
|
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
|
1.57
|
5.12
|
12.17
|
16.24
|
|||||
|
ROE (%)
|
-2.72
|
-1.02
|
2.29
|
7.56
|
17.41
|
20.54
|
|||||
|
ROA (%)
|
-1.33
|
-0.48
|
1.10
|
3.55
|
8.23
|
10.53
|
|||||
|
EBIT Margin (%)
|
-0.78
|
0.61
|
2.70
|
5.52
|
10.23
|
12.82
|
|||||
|
Net Margin (%)
|
-1.42
|
-0.48
|
1.13
|
3.42
|
7.33
|
9.33
|
|||||
|
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 (%)
|
9.64
|
-0.02
|
-0.08
|
0.00
|
0.20
|
0.15
|
|||||
|
EBIT Growth (%)
|
-123.56
|
-77.64
|
-54.94
|
-46.14
|
-3.94
|
53.09
|
|||||
|
Net Profit Growth (%)
|
-169.44
|
-142.06
|
-69.54
|
-53.42
|
-6.87
|
53.21
|
|||||
|
EPS Growth (%)
|
-190.20
|
-1.44
|
-0.69
|
-0.53
|
-0.02
|
0.58
|
|||||
|
Book Value Growth (%)
|
-2.43
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-124.78
|
65.14
|
24.05
|
10.63
|
12.30
|
|||||
|
Price / Book Value
|
1.68
|
1.32
|
1.53
|
1.77
|
1.78
|
2.40
|
|||||
|
Dividend Yield (%)
|
1.45
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.82
|
8.17
|
7.77
|
6.92
|
5.18
|
5.81
|
|||||
|
Close Price ($)
|
43.61
|
30.01
|
35.92
|
42.37
|
40.26
|
47.66
|
|||||
|
High Price ($)
|
45.27
|
38.60
|
42.71
|
50.31
|
48.79
|
49.76
|
|||||
|
Low Price ($)
|
23.06
|
23.02
|
33.12
|
35.02
|
35.84
|
38.54
|
|||||
|
Market Cap ($ Cr)
|
2,400.40
|
--
|
--
|
--
|
--
|
--
|
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
|
0.58
|
0.55
|
0.48
|
0.45
|
0.51
|
0.34
|
|||||
|
Short term debt to equity ratio
|
0.05
|
--
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.45
|
1.94
|
1.52
|
1.92
|
2.46
|
2.35
|
|||||
|
Quick Ratio
|
1.42
|
1.90
|
1.48
|
1.87
|
2.42
|
2.31
|
|||||
|
Interest Coverage
|
-0.50
|
0.47
|
2.08
|
5.41
|
28.46
|
79.23
|
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 (%)
|
15.64
|
13.96
|
13.79
|
14.33
|
17.03
|
18.19
|
|||||
|
Asset Turnover
|
0.94
|
1.00
|
0.98
|
1.04
|
1.12
|
1.11
|
|||||
|
Receivable days
|
--
|
51.15
|
53.53
|
57.33
|
58.71
|
58.28
|
|||||
|
Inventory Days
|
--
|
1.71
|
2.19
|
2.08
|
1.69
|
1.88
|
|||||
|
Payable days
|
--
|
13.53
|
16.86
|
16.63
|
14.41
|
14.35
|
|||||
|
Cash Conversion Cycle
|
--
|
39.34
|
38.87
|
42.78
|
45.99
|
45.82
|