Market cap
$10,048 Mln
Revenue (TTM)
$4,147 Mln
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,147.30
|
4,264.00
|
4,160.30
|
3,352.50
|
1,612.40
|
1,317.70
|
|||||
|
Cost of Revenue
|
2,847.40
|
3,020.50
|
2,771.50
|
2,312.10
|
1,205.00
|
993.50
|
|||||
|
Gross Profit
|
1,299.90
|
1,243.50
|
1,388.80
|
1,040.40
|
407.40
|
324.20
|
|||||
|
Operating Expenses
|
1,036.60
|
596.30
|
741.30
|
649.70
|
255.90
|
235.70
|
|||||
|
Operating Profit (EBIT)
|
263.30
|
647.20
|
647.50
|
390.70
|
151.50
|
88.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.60
|
-9.20
|
|||||
|
Profit before Tax
|
-70.20
|
28.40
|
314.90
|
60.50
|
98.50
|
74.40
|
|||||
|
Provision for Tax
|
-37.60
|
-10.40
|
78.60
|
3.00
|
15.90
|
13.50
|
|||||
|
Profit after Tax (Net Income)
|
-26.30
|
42.30
|
218.50
|
47.30
|
24.00
|
59.10
|
|||||
|
Minority Interest
|
3.70
|
3.50
|
-14.30
|
-9.60
|
1.00
|
-1.80
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
22.60
|
59.10
|
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
|
3,157.20
|
3,230.30
|
2,828.80
|
2,786.50
|
2,675.50
|
1,625.20
|
|||||
|
Minority Interest
|
3.70
|
--
|
--
|
--
|
8.80
|
8.60
|
|||||
|
Non-Current Liabilities
|
4,511.80
|
4,302.10
|
4,338.90
|
4,297.20
|
2,136.00
|
724.70
|
|||||
|
Current Liabilities
|
1,874.70
|
2,128.60
|
1,789.80
|
1,866.20
|
1,081.60
|
693.90
|
|||||
|
Total Liabilities
|
11,566.30
|
9,806.40
|
9,123.90
|
9,102.40
|
5,901.90
|
3,043.80
|
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
|
6,831.80
|
6,906.90
|
6,658.50
|
6,888.00
|
2,211.00
|
2,190.30
|
|||||
|
Current Assets
|
2,859.80
|
2,899.50
|
2,465.40
|
2,214.40
|
3,690.90
|
853.50
|
|||||
|
Total Assets
|
11,566.30
|
9,806.40
|
9,123.90
|
9,102.40
|
5,901.90
|
3,043.80
|
|||||
|
Total Debt*
|
3,786.70
|
3,742.50
|
3,737.10
|
3,904.10
|
2,317.70
|
862.50
|
|||||
|
Net Current Assets
|
985.10
|
770.90
|
675.60
|
348.20
|
2,609.30
|
159.60
|
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
|
--
|
292.70
|
503.00
|
167.20
|
80.80
|
-21.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-93.60
|
-141.30
|
-3,990.10
|
-101.60
|
-361.20
|
|||||
|
Cash from Financing Activities
|
--
|
-155.00
|
-243.70
|
1,412.50
|
2,504.20
|
381.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
2,483.40
|
-0.60
|
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 ($)
|
-0.60
|
0.92
|
4.75
|
1.01
|
0.64
|
1.42
|
|||||
|
Cash EPS ($)
|
--
|
7.05
|
10.61
|
5.96
|
2.83
|
2.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
70.41
|
61.47
|
59.62
|
71.50
|
39.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.38
|
10.93
|
3.58
|
2.16
|
-0.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.42
|
8.31
|
0.68
|
0.18
|
-1.78
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.62
|
3.30
|
0.81
|
0.64
|
2.61
|
|||||
|
ROE (%)
|
-0.71
|
1.40
|
7.78
|
1.73
|
1.12
|
3.67
|
|||||
|
ROA (%)
|
-0.23
|
0.45
|
2.40
|
0.63
|
0.54
|
2.10
|
|||||
|
EBIT Margin (%)
|
5.68
|
8.06
|
15.55
|
10.35
|
8.10
|
6.44
|
|||||
|
Net Margin (%)
|
-0.63
|
0.99
|
5.25
|
1.41
|
1.49
|
4.52
|
|||||
|
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 (%)
|
-1.52
|
0.02
|
0.24
|
1.08
|
0.22
|
0.12
|
|||||
|
EBIT Growth (%)
|
-65.67
|
-46.86
|
86.40
|
165.77
|
54.01
|
-17.59
|
|||||
|
Net Profit Growth (%)
|
-109.30
|
-80.64
|
361.95
|
97.08
|
-59.39
|
-80.82
|
|||||
|
EPS Growth (%)
|
-110.74
|
-0.81
|
3.69
|
0.58
|
-0.55
|
-0.82
|
|||||
|
Book Value Growth (%)
|
3.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
223.68
|
40.19
|
134.72
|
179.66
|
112.18
|
|||||
|
Price / Book Value
|
3.18
|
2.93
|
3.10
|
2.29
|
1.61
|
4.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.90
|
20.54
|
13.32
|
17.45
|
28.08
|
44.56
|
|||||
|
Close Price ($)
|
206.75
|
206.23
|
190.84
|
136.33
|
115.23
|
159.49
|
|||||
|
High Price ($)
|
208.24
|
220.03
|
204.23
|
184.65
|
242.59
|
206.29
|
|||||
|
Low Price ($)
|
104.60
|
104.60
|
101.60
|
101.44
|
107.68
|
115.87
|
|||||
|
Market Cap ($ Cr)
|
10,047.72
|
--
|
--
|
--
|
--
|
--
|
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
|
1.20
|
1.16
|
1.32
|
1.40
|
0.87
|
0.53
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.10
|
0.10
|
0.16
|
|||||
|
Current Ratio
|
1.53
|
1.36
|
1.38
|
1.19
|
3.41
|
1.23
|
|||||
|
Quick Ratio
|
1.21
|
1.09
|
1.10
|
0.88
|
3.08
|
0.77
|
|||||
|
Interest Coverage
|
0.77
|
1.09
|
1.90
|
1.20
|
4.12
|
4.46
|
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 (%)
|
18.41
|
41.48
|
35.75
|
37.01
|
40.10
|
17.93
|
|||||
|
Asset Turnover
|
0.37
|
0.45
|
0.46
|
0.45
|
0.36
|
0.47
|
|||||
|
Receivable days
|
--
|
139.45
|
119.75
|
102.80
|
99.99
|
60.58
|
|||||
|
Inventory Days
|
--
|
64.26
|
70.30
|
73.79
|
102.97
|
104.76
|
|||||
|
Payable days
|
--
|
138.78
|
123.22
|
80.73
|
58.65
|
58.09
|
|||||
|
Cash Conversion Cycle
|
--
|
64.92
|
66.83
|
95.86
|
144.30
|
107.25
|