Market cap
$6,803 Mln
Revenue (TTM)
$1,009 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
2.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,008.74
|
1,015.31
|
918.20
|
884.07
|
859.16
|
847.44
|
|||||
|
Cost of Revenue
|
761.86
|
627.83
|
430.27
|
394.89
|
390.35
|
380.88
|
|||||
|
Gross Profit
|
246.89
|
387.47
|
487.94
|
489.18
|
468.81
|
466.55
|
|||||
|
Operating Expenses
|
148.90
|
219.71
|
322.93
|
311.60
|
318.78
|
341.19
|
|||||
|
Operating Profit (EBIT)
|
97.99
|
167.76
|
165.01
|
177.58
|
150.04
|
125.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.44
|
91.43
|
|||||
|
Profit before Tax
|
-156.96
|
-176.94
|
-198.97
|
-278.59
|
-64.37
|
23.11
|
|||||
|
Provision for Tax
|
-4.32
|
-2.19
|
-1.30
|
-0.49
|
0.71
|
6.95
|
|||||
|
Profit after Tax (Net Income)
|
-169.54
|
-197.15
|
-194.12
|
-274.07
|
-66.07
|
14.26
|
|||||
|
Minority Interest
|
2.57
|
3.91
|
3.55
|
6.55
|
-0.99
|
-1.90
|
|||||
|
Consolidated Profit
|
-106.51
|
-197.92
|
-195.03
|
-274.94
|
-66.07
|
14.26
|
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
|
2,827.20
|
2,448.87
|
2,756.49
|
2,447.02
|
2,949.35
|
3,176.15
|
|||||
|
Minority Interest
|
2.57
|
--
|
--
|
--
|
83.58
|
129.28
|
|||||
|
Non-Current Liabilities
|
4,848.08
|
4,683.90
|
5,064.53
|
4,412.19
|
4,641.85
|
4,728.06
|
|||||
|
Current Liabilities
|
768.35
|
1,157.71
|
660.08
|
573.72
|
502.95
|
441.44
|
|||||
|
Total Liabilities
|
9,292.24
|
8,368.69
|
8,567.04
|
7,513.51
|
8,094.14
|
8,345.66
|
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
|
104.03
|
8,266.05
|
8,232.37
|
7,134.99
|
7,726.11
|
7,712.42
|
|||||
|
Current Assets
|
355.63
|
102.64
|
334.67
|
378.53
|
368.03
|
633.24
|
|||||
|
Total Assets
|
9,141.78
|
8,368.68
|
8,567.04
|
7,513.51
|
8,094.14
|
8,345.66
|
|||||
|
Total Debt*
|
4,848.08
|
5,202.90
|
5,064.53
|
4,309.67
|
5,150.73
|
5,341.65
|
|||||
|
Net Current Assets
|
-262.26
|
-184.56
|
-325.41
|
-195.20
|
-134.91
|
-63.11
|
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
|
--
|
321.60
|
283.45
|
295.50
|
337.51
|
286.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-325.34
|
19.79
|
52.54
|
-1.40
|
234.97
|
|||||
|
Cash from Financing Activities
|
--
|
199.22
|
-316.05
|
-338.89
|
-321.94
|
-837.02
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
14.17
|
-315.69
|
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 ($)
|
-0.66
|
-0.77
|
-0.82
|
-1.27
|
-0.31
|
0.06
|
|||||
|
Cash EPS ($)
|
-0.65
|
0.67
|
0.47
|
0.12
|
1.05
|
1.46
|
|||||
|
Adjusted Book Value ($)
|
9.95
|
9.54
|
11.65
|
11.34
|
13.71
|
14.23
|
|||||
|
Dividend per Share ($)
|
2.90
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.25
|
1.20
|
1.37
|
1.57
|
1.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.25
|
1.20
|
1.37
|
1.57
|
1.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.55
|
-2.66
|
-3.69
|
-0.80
|
0.15
|
|||||
|
ROE (%)
|
-6.33
|
-7.57
|
-7.46
|
-10.16
|
-2.16
|
0.51
|
|||||
|
ROA (%)
|
-1.83
|
-2.33
|
-2.41
|
-3.51
|
-0.80
|
0.16
|
|||||
|
EBIT Margin (%)
|
5.15
|
3.88
|
2.29
|
-11.95
|
17.75
|
25.46
|
|||||
|
Net Margin (%)
|
-16.81
|
-19.42
|
-21.14
|
-31.00
|
-7.67
|
1.52
|
|||||
|
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 (%)
|
1.59
|
0.11
|
0.04
|
0.03
|
0.01
|
0.08
|
|||||
|
EBIT Growth (%)
|
122.81
|
87.44
|
119.89
|
-169.30
|
-29.34
|
226.67
|
|||||
|
Net Profit Growth (%)
|
57.88
|
-1.56
|
29.17
|
-314.82
|
-563.21
|
106.20
|
|||||
|
EPS Growth (%)
|
62.43
|
0.06
|
0.35
|
-3.14
|
-5.80
|
1.04
|
|||||
|
Book Value Growth (%)
|
1.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-24.03
|
-24.28
|
-12.15
|
-36.67
|
270.37
|
|||||
|
Price / Book Value
|
2.36
|
1.93
|
1.71
|
1.36
|
0.82
|
1.21
|
|||||
|
Dividend Yield (%)
|
2.90
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.81
|
24.44
|
29.64
|
39.56
|
13.74
|
14.38
|
|||||
|
Close Price ($)
|
25.19
|
18.46
|
19.92
|
15.43
|
11.26
|
17.28
|
|||||
|
High Price ($)
|
25.97
|
21.12
|
22.27
|
16.54
|
19.18
|
25.99
|
|||||
|
Low Price ($)
|
15.89
|
12.48
|
12.99
|
8.77
|
7.40
|
10.31
|
|||||
|
Market Cap ($ Cr)
|
6,803.40
|
--
|
--
|
--
|
--
|
--
|
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
|
1.71
|
2.12
|
1.84
|
1.76
|
1.75
|
1.68
|
|||||
|
Short term debt to equity ratio
|
--
|
0.47
|
0.12
|
0.25
|
0.20
|
0.26
|
|||||
|
Current Ratio
|
0.46
|
0.09
|
0.51
|
0.66
|
0.73
|
1.43
|
|||||
|
Quick Ratio
|
0.46
|
--
|
--
|
--
|
--
|
1.31
|
|||||
|
Interest Coverage
|
0.44
|
0.18
|
0.10
|
-0.61
|
0.70
|
1.12
|
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 (%)
|
12.75
|
5.87
|
17.12
|
21.29
|
21.75
|
24.94
|
|||||
|
Asset Turnover
|
0.11
|
0.12
|
0.11
|
0.11
|
0.10
|
0.10
|
|||||
|
Receivable days
|
--
|
39.00
|
68.70
|
77.49
|
84.65
|
97.44
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
51.01
|
34.46
|
|||||
|
Payable days
|
--
|
61.88
|
64.40
|
58.87
|
57.23
|
61.40
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
78.43
|
70.51
|