Market cap
$4,901 Mln
Revenue (TTM)
$4,672 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
2.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,672.07
|
4,826.62
|
5,377.91
|
4,146.46
|
2,647.59
|
1,357.08
|
|||||
|
Cost of Revenue
|
4,008.75
|
4,596.77
|
5,091.74
|
3,542.74
|
2,330.50
|
1,931.13
|
|||||
|
Gross Profit
|
663.32
|
229.86
|
286.17
|
603.72
|
317.10
|
-574.05
|
|||||
|
Operating Expenses
|
716.73
|
255.07
|
1,175.91
|
251.77
|
104.00
|
103.71
|
|||||
|
Operating Profit (EBIT)
|
-53.41
|
-25.21
|
-889.74
|
351.95
|
-273.76
|
-677.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.91
|
-0.05
|
|||||
|
Profit before Tax
|
-114.16
|
-102.99
|
-956.95
|
307.10
|
167.86
|
-719.78
|
|||||
|
Provision for Tax
|
3.16
|
-9.94
|
9.45
|
61.15
|
13.20
|
-62.70
|
|||||
|
Profit after Tax (Net Income)
|
-89.73
|
-93.64
|
-968.03
|
246.29
|
154.66
|
-654.55
|
|||||
|
Minority Interest
|
-0.33
|
-0.58
|
-1.63
|
0.34
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
154.66
|
-654.55
|
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
|
3,099.88
|
3,218.54
|
3,465.82
|
4,812.29
|
1,665.52
|
1,609.49
|
|||||
|
Minority Interest
|
-0.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,482.00
|
1,482.11
|
1,515.63
|
1,548.92
|
927.33
|
912.51
|
|||||
|
Current Liabilities
|
784.15
|
863.64
|
841.99
|
1,050.44
|
550.97
|
435.85
|
|||||
|
Total Liabilities
|
6,156.82
|
5,570.47
|
5,833.47
|
7,420.03
|
3,143.82
|
2,957.85
|
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
|
4,000.49
|
4,152.38
|
4,538.15
|
5,934.33
|
2,314.40
|
2,374.20
|
|||||
|
Current Assets
|
1,372.19
|
1,418.09
|
1,295.32
|
1,485.70
|
829.42
|
583.65
|
|||||
|
Total Assets
|
6,156.82
|
5,570.47
|
5,833.47
|
7,420.03
|
3,143.82
|
2,957.85
|
|||||
|
Total Debt*
|
1,261.76
|
1,280.47
|
1,299.22
|
1,345.49
|
855.65
|
877.32
|
|||||
|
Net Current Assets
|
588.04
|
554.45
|
453.32
|
435.26
|
278.45
|
147.80
|
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
|
--
|
961.22
|
1,175.54
|
1,005.91
|
566.19
|
95.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-567.15
|
-654.74
|
-1,017.59
|
-413.23
|
-131.59
|
|||||
|
Cash from Financing Activities
|
--
|
-210.73
|
-474.99
|
65.57
|
-133.38
|
-71.93
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
19.58
|
-107.39
|
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 ($)
|
-0.24
|
-0.25
|
-2.49
|
0.59
|
0.70
|
-3.04
|
|||||
|
Cash EPS ($)
|
-0.24
|
2.23
|
0.52
|
1.96
|
2.90
|
0.90
|
|||||
|
Adjusted Book Value ($)
|
8.13
|
8.49
|
8.90
|
11.49
|
7.58
|
7.48
|
|||||
|
Dividend per Share ($)
|
2.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.53
|
3.02
|
2.40
|
2.58
|
0.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.98
|
1.28
|
0.93
|
0.59
|
-0.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.02
|
-17.72
|
5.68
|
6.18
|
-24.11
|
|||||
|
ROE (%)
|
-2.85
|
-2.80
|
-23.39
|
7.60
|
9.44
|
-36.11
|
|||||
|
ROA (%)
|
-1.44
|
-1.64
|
-14.61
|
4.66
|
5.07
|
-19.64
|
|||||
|
EBIT Margin (%)
|
-0.88
|
-0.67
|
-16.46
|
8.68
|
7.93
|
-49.95
|
|||||
|
Net Margin (%)
|
-1.92
|
-1.94
|
-18.00
|
5.94
|
5.85
|
-48.23
|
|||||
|
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 (%)
|
-6.92
|
-0.10
|
0.30
|
0.57
|
0.95
|
0.21
|
|||||
|
EBIT Growth (%)
|
96.02
|
96.33
|
-345.85
|
71.45
|
130.98
|
23.86
|
|||||
|
Net Profit Growth (%)
|
91.66
|
90.33
|
-493.04
|
59.25
|
123.63
|
18.56
|
|||||
|
EPS Growth (%)
|
91.47
|
0.90
|
-5.23
|
-0.16
|
1.23
|
0.29
|
|||||
|
Book Value Growth (%)
|
-5.78
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-24.75
|
-3.32
|
18.36
|
23.94
|
-2.78
|
|||||
|
Price / Book Value
|
1.58
|
0.72
|
0.93
|
0.94
|
2.22
|
1.13
|
|||||
|
Dividend Yield (%)
|
2.79
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.86
|
3.50
|
14.90
|
5.20
|
21.03
|
15.04
|
|||||
|
Close Price ($)
|
9.18
|
6.11
|
8.26
|
10.80
|
16.84
|
8.45
|
|||||
|
High Price ($)
|
13.08
|
9.58
|
12.65
|
17.86
|
20.53
|
11.27
|
|||||
|
Low Price ($)
|
5.10
|
5.10
|
7.15
|
9.70
|
8.31
|
5.21
|
|||||
|
Market Cap ($ Cr)
|
4,900.80
|
--
|
--
|
--
|
--
|
--
|
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
|
0.40
|
0.40
|
0.37
|
0.28
|
0.51
|
0.55
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.75
|
1.64
|
1.54
|
1.41
|
1.51
|
1.34
|
|||||
|
Quick Ratio
|
1.57
|
1.46
|
1.34
|
1.24
|
1.39
|
1.24
|
|||||
|
Interest Coverage
|
-0.56
|
-0.46
|
-12.30
|
6.81
|
5.22
|
-16.15
|
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 (%)
|
20.78
|
16.08
|
15.28
|
24.82
|
23.10
|
26.24
|
|||||
|
Asset Turnover
|
0.75
|
0.85
|
0.81
|
0.79
|
0.87
|
0.41
|
|||||
|
Receivable days
|
--
|
60.46
|
62.85
|
72.25
|
66.74
|
70.08
|
|||||
|
Inventory Days
|
--
|
13.00
|
12.48
|
12.69
|
8.44
|
7.13
|
|||||
|
Payable days
|
--
|
35.44
|
34.28
|
39.77
|
33.48
|
26.65
|
|||||
|
Cash Conversion Cycle
|
--
|
38.02
|
41.05
|
45.18
|
41.70
|
50.57
|