Market cap
$4,848 Mln
Revenue (TTM)
$10,704 Mln
P/E Ratio
--
P/B Ratio
4.8
Div. Yield
28.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
10,704.00
|
9,411.00
|
10,170.00
|
11,924.00
|
14,417.00
|
12,293.00
|
|||||
|
Cost of Revenue
|
9,818.00
|
8,577.00
|
9,235.00
|
9,975.00
|
12,217.00
|
9,963.00
|
|||||
|
Gross Profit
|
886.00
|
834.00
|
935.00
|
1,949.00
|
2,200.00
|
2,330.00
|
|||||
|
Operating Expenses
|
1,222.00
|
837.00
|
783.00
|
852.00
|
1,250.00
|
1,238.00
|
|||||
|
Operating Profit (EBIT)
|
-336.00
|
-3.00
|
152.00
|
1,097.00
|
950.00
|
1,092.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-443.00
|
-345.00
|
-567.00
|
-922.00
|
9.00
|
-578.00
|
|||||
|
Provision for Tax
|
53.00
|
-19.00
|
-25.00
|
90.00
|
34.00
|
-78.00
|
|||||
|
Profit after Tax (Net Income)
|
-517.00
|
-293.00
|
-436.00
|
-670.00
|
-179.00
|
-604.00
|
|||||
|
Minority Interest
|
-30.00
|
27.00
|
97.00
|
328.00
|
158.00
|
18.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-187.00
|
-432.00
|
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
|
1,813.00
|
2,728.00
|
3,241.00
|
3,969.00
|
4,647.00
|
4,298.00
|
|||||
|
Minority Interest
|
-30.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9,023.00
|
8,907.00
|
9,242.00
|
9,385.00
|
9,880.00
|
10,390.00
|
|||||
|
Current Liabilities
|
1,721.00
|
1,882.00
|
2,416.00
|
5,400.00
|
8,476.00
|
8,013.00
|
|||||
|
Total Liabilities
|
14,611.00
|
14,215.00
|
16,279.00
|
20,858.00
|
27,914.00
|
27,746.00
|
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
|
4,422.00
|
5,522.00
|
8,040.00
|
9,013.00
|
13,847.00
|
15,756.00
|
|||||
|
Current Assets
|
2,687.00
|
8,693.00
|
8,239.00
|
11,845.00
|
14,067.00
|
11,990.00
|
|||||
|
Total Assets
|
10,402.00
|
14,215.00
|
16,279.00
|
20,858.00
|
27,914.00
|
27,746.00
|
|||||
|
Total Debt*
|
7,839.00
|
6,616.00
|
8,712.00
|
11,211.00
|
14,075.00
|
13,511.00
|
|||||
|
Net Current Assets
|
5,175.00
|
6,790.00
|
8,161.00
|
12,108.00
|
17,119.00
|
16,947.00
|
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
|
--
|
-313.00
|
832.00
|
3,736.00
|
1,055.00
|
321.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,000.00
|
-215.00
|
-290.00
|
-260.00
|
528.00
|
|||||
|
Cash from Financing Activities
|
--
|
-507.00
|
-1,323.00
|
-2,385.00
|
-344.00
|
293.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
450.00
|
1,145.00
|
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 ($)
|
-0.81
|
-0.51
|
-0.86
|
-1.63
|
-0.53
|
-2.15
|
|||||
|
Cash EPS ($)
|
--
|
0.54
|
0.15
|
-0.37
|
0.97
|
-0.31
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.74
|
6.42
|
9.63
|
13.67
|
15.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.54
|
1.65
|
9.07
|
3.10
|
1.14
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.14
|
1.09
|
8.33
|
2.11
|
0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.75
|
-3.21
|
-3.95
|
-0.98
|
-3.64
|
|||||
|
ROE (%)
|
-24.09
|
-9.82
|
-12.09
|
-15.55
|
-4.00
|
-14.16
|
|||||
|
ROA (%)
|
-4.03
|
-1.92
|
-2.35
|
-2.75
|
-0.64
|
-2.29
|
|||||
|
EBIT Margin (%)
|
-1.81
|
1.69
|
-0.43
|
-3.09
|
4.00
|
0.72
|
|||||
|
Net Margin (%)
|
-4.83
|
-3.11
|
-4.29
|
-5.62
|
-1.24
|
-4.91
|
|||||
|
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 (%)
|
10.13
|
-0.07
|
-0.15
|
-0.17
|
0.17
|
0.84
|
|||||
|
EBIT Growth (%)
|
56.89
|
461.36
|
88.04
|
-163.78
|
555.68
|
104.64
|
|||||
|
Net Profit Growth (%)
|
10.97
|
32.80
|
34.93
|
-274.30
|
70.36
|
62.72
|
|||||
|
EPS Growth (%)
|
34.10
|
0.41
|
0.47
|
-2.09
|
0.76
|
0.69
|
|||||
|
Book Value Growth (%)
|
-41.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.82
|
-10.04
|
-10.57
|
-96.21
|
-23.07
|
|||||
|
Price / Book Value
|
4.79
|
1.59
|
1.35
|
1.78
|
3.71
|
3.24
|
|||||
|
Dividend Yield (%)
|
28.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.13
|
6.94
|
16.81
|
82.32
|
24.32
|
38.03
|
|||||
|
Close Price ($)
|
7.21
|
7.55
|
8.67
|
17.19
|
50.65
|
49.59
|
|||||
|
High Price ($)
|
9.75
|
10.74
|
22.59
|
54.48
|
55.73
|
69.10
|
|||||
|
Low Price ($)
|
7.08
|
7.08
|
8.53
|
15.00
|
47.17
|
48.93
|
|||||
|
Market Cap ($ Cr)
|
4,848.44
|
--
|
--
|
--
|
--
|
--
|
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
|
3.51
|
2.43
|
2.69
|
2.82
|
3.03
|
3.14
|
|||||
|
Short term debt to equity ratio
|
0.55
|
--
|
0.49
|
1.08
|
1.45
|
1.30
|
|||||
|
Current Ratio
|
1.56
|
4.62
|
3.41
|
2.19
|
1.66
|
1.50
|
|||||
|
Quick Ratio
|
0.99
|
4.17
|
3.04
|
2.00
|
1.48
|
1.31
|
|||||
|
Interest Coverage
|
0.10
|
0.32
|
-0.08
|
-0.66
|
1.02
|
0.13
|
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 (%)
|
15.13
|
23.14
|
20.68
|
40.69
|
53.06
|
49.43
|
|||||
|
Asset Turnover
|
0.83
|
0.62
|
0.55
|
0.49
|
0.52
|
0.47
|
|||||
|
Receivable days
|
--
|
83.07
|
124.89
|
191.48
|
173.87
|
148.78
|
|||||
|
Inventory Days
|
--
|
37.09
|
38.44
|
47.20
|
44.98
|
56.05
|
|||||
|
Payable days
|
--
|
31.77
|
32.27
|
31.12
|
25.04
|
28.28
|
|||||
|
Cash Conversion Cycle
|
--
|
88.40
|
131.06
|
207.55
|
193.81
|
176.55
|