Market cap
$911 Mln
Revenue (TTM)
$9,693 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
3.3 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9,693.07
|
9,549.32
|
7,484.04
|
9,643.10
|
8,931.04
|
9,348.49
|
|||||
|
Cost of Revenue
|
8,109.81
|
8,036.83
|
6,337.45
|
8,145.63
|
7,527.16
|
7,923.52
|
|||||
|
Gross Profit
|
1,583.27
|
1,512.50
|
1,146.59
|
1,497.48
|
1,403.88
|
1,424.97
|
|||||
|
Operating Expenses
|
1,548.96
|
1,458.54
|
1,063.42
|
1,427.78
|
1,288.09
|
1,297.74
|
|||||
|
Operating Profit (EBIT)
|
34.30
|
53.96
|
83.17
|
-23.33
|
23.39
|
38.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
1.16
|
0.31
|
-1.38
|
|||||
|
Profit before Tax
|
-13.24
|
11.03
|
55.46
|
46.92
|
98.66
|
85.36
|
|||||
|
Provision for Tax
|
2.66
|
10.73
|
13.53
|
12.40
|
24.91
|
9.45
|
|||||
|
Profit after Tax (Net Income)
|
-15.89
|
0.30
|
41.93
|
34.52
|
73.75
|
75.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
34.52
|
73.75
|
75.91
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
741.82
|
743.49
|
778.18
|
766.07
|
782.87
|
735.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,122.14
|
1,163.57
|
917.50
|
835.52
|
768.08
|
852.79
|
|||||
|
Current Liabilities
|
693.55
|
695.24
|
659.90
|
704.97
|
655.84
|
689.55
|
|||||
|
Total Liabilities
|
3,251.06
|
2,602.30
|
2,355.58
|
2,306.56
|
2,206.78
|
2,277.39
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
1,469.52
|
1,510.49
|
1,278.09
|
1,240.15
|
1,249.59
|
1,262.65
|
|||||
|
Current Assets
|
1,087.99
|
1,091.81
|
1,077.49
|
1,066.41
|
957.19
|
1,014.74
|
|||||
|
Total Assets
|
3,251.06
|
2,602.30
|
2,355.58
|
2,306.56
|
2,206.78
|
2,277.39
|
|||||
|
Total Debt*
|
1,058.05
|
1,108.42
|
865.58
|
788.10
|
720.27
|
811.09
|
|||||
|
Net Current Assets
|
394.44
|
396.57
|
417.59
|
361.44
|
301.36
|
325.19
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
205.88
|
95.68
|
110.35
|
161.16
|
306.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-247.03
|
-82.00
|
-100.95
|
-47.98
|
-57.22
|
|||||
|
Cash from Financing Activities
|
--
|
44.75
|
-25.21
|
9.02
|
-122.41
|
-253.76
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
18.42
|
-9.24
|
-4.27
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.48
|
0.01
|
1.21
|
0.96
|
2.04
|
2.12
|
|||||
|
Cash EPS ($)
|
--
|
3.09
|
4.01
|
3.59
|
4.61
|
4.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.12
|
22.45
|
21.36
|
21.68
|
20.53
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.13
|
2.76
|
3.08
|
4.46
|
8.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.19
|
2.76
|
0.36
|
2.26
|
6.69
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.02
|
2.62
|
2.26
|
4.84
|
4.70
|
|||||
|
ROE (%)
|
-2.14
|
0.04
|
5.43
|
4.46
|
9.72
|
10.67
|
|||||
|
ROA (%)
|
-0.51
|
0.01
|
1.80
|
1.53
|
3.29
|
3.33
|
|||||
|
EBIT Margin (%)
|
0.42
|
0.58
|
1.11
|
-0.24
|
0.26
|
0.41
|
|||||
|
Net Margin (%)
|
-0.16
|
0.00
|
0.56
|
0.36
|
0.83
|
0.81
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.54
|
0.28
|
-0.22
|
0.08
|
-0.04
|
0.10
|
|||||
|
EBIT Growth (%)
|
-61.69
|
-32.85
|
456.55
|
-199.72
|
-39.60
|
202.83
|
|||||
|
Net Profit Growth (%)
|
-134.63
|
-99.29
|
21.48
|
-53.20
|
-2.85
|
1,222.08
|
|||||
|
EPS Growth (%)
|
-136.02
|
-0.99
|
0.26
|
-0.53
|
-0.04
|
12.42
|
|||||
|
Book Value Growth (%)
|
-5.84
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
2,059.25
|
18.98
|
31.42
|
12.61
|
8.21
|
|||||
|
Price / Book Value
|
1.23
|
0.83
|
1.02
|
1.42
|
1.19
|
0.85
|
|||||
|
Dividend Yield (%)
|
3.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.03
|
10.69
|
19.76
|
26.02
|
14.12
|
11.00
|
|||||
|
Close Price ($)
|
26.49
|
18.32
|
22.95
|
30.24
|
25.76
|
17.41
|
|||||
|
High Price ($)
|
26.65
|
24.51
|
32.36
|
37.75
|
26.36
|
23.94
|
|||||
|
Low Price ($)
|
17.30
|
17.74
|
20.51
|
23.76
|
16.75
|
9.00
|
|||||
|
Market Cap ($ Cr)
|
910.90
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.96
|
1.49
|
1.11
|
1.03
|
0.92
|
1.10
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.08
|
0.07
|
0.07
|
0.07
|
0.07
|
|||||
|
Current Ratio
|
1.57
|
1.57
|
1.63
|
1.51
|
1.46
|
1.47
|
|||||
|
Quick Ratio
|
0.80
|
0.78
|
0.76
|
0.70
|
0.66
|
0.69
|
|||||
|
Interest Coverage
|
0.73
|
1.25
|
2.75
|
-1.02
|
1.69
|
2.10
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
4.64
|
4.70
|
5.64
|
4.19
|
4.05
|
3.82
|
|||||
|
Asset Turnover
|
3.10
|
3.85
|
3.21
|
4.27
|
3.98
|
4.11
|
|||||
|
Receivable days
|
--
|
16.65
|
20.15
|
14.50
|
14.71
|
13.73
|
|||||
|
Inventory Days
|
--
|
25.49
|
33.03
|
24.51
|
25.82
|
24.87
|
|||||
|
Payable days
|
--
|
21.78
|
27.68
|
20.96
|
22.13
|
20.06
|
|||||
|
Cash Conversion Cycle
|
--
|
20.36
|
25.50
|
18.06
|
18.39
|
18.54
|