Market cap
$3,862 Mln
Revenue (TTM)
$2,667 Mln
P/E Ratio
6.7
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,667.20
|
2,527.90
|
2,220.30
|
2,185.40
|
2,777.30
|
2,212.50
|
|||||
|
Cost of Revenue
|
2,153.20
|
2,271.50
|
2,035.30
|
2,093.50
|
2,730.60
|
2,088.30
|
|||||
|
Gross Profit
|
514.00
|
256.40
|
185.00
|
91.90
|
46.70
|
124.20
|
|||||
|
Operating Expenses
|
117.30
|
98.30
|
63.60
|
60.10
|
196.90
|
58.20
|
|||||
|
Operating Profit (EBIT)
|
396.70
|
158.10
|
121.40
|
31.80
|
-150.20
|
66.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-233.30
|
|||||
|
Profit before Tax
|
581.40
|
2.70
|
323.90
|
-66.90
|
33.30
|
-197.70
|
|||||
|
Provision for Tax
|
3.70
|
-13.10
|
3.20
|
-14.60
|
47.40
|
-30.60
|
|||||
|
Profit after Tax (Net Income)
|
603.50
|
41.80
|
336.80
|
-43.10
|
-14.10
|
-167.10
|
|||||
|
Minority Interest
|
33.50
|
26.00
|
16.10
|
9.20
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.10
|
-167.10
|
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
|
1,403.10
|
825.60
|
694.40
|
355.60
|
399.30
|
421.00
|
|||||
|
Minority Interest
|
33.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
831.20
|
816.00
|
813.00
|
739.40
|
662.00
|
601.50
|
|||||
|
Current Liabilities
|
509.40
|
523.60
|
463.70
|
763.00
|
410.70
|
547.40
|
|||||
|
Total Liabilities
|
3,384.50
|
2,280.20
|
1,939.40
|
1,846.50
|
1,472.00
|
1,569.90
|
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
|
1,473.50
|
1,248.90
|
1,136.60
|
1,079.40
|
794.20
|
951.70
|
|||||
|
Current Assets
|
1,401.60
|
1,031.30
|
802.80
|
767.10
|
677.80
|
618.20
|
|||||
|
Total Assets
|
3,384.50
|
2,280.20
|
1,939.40
|
1,846.50
|
1,472.00
|
1,569.90
|
|||||
|
Total Debt*
|
480.00
|
548.30
|
519.20
|
473.70
|
548.60
|
474.10
|
|||||
|
Net Current Assets
|
892.20
|
507.70
|
339.10
|
4.10
|
267.10
|
70.80
|
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
|
--
|
183.60
|
-24.60
|
105.60
|
25.90
|
-64.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-98.80
|
-67.30
|
-57.80
|
-85.50
|
-82.60
|
|||||
|
Cash from Financing Activities
|
--
|
15.10
|
37.30
|
-13.00
|
74.40
|
103.70
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-43.60
|
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 ($)
|
5.77
|
0.43
|
3.41
|
-0.42
|
-0.15
|
-1.73
|
|||||
|
Cash EPS ($)
|
5.79
|
1.36
|
4.24
|
0.27
|
0.65
|
-0.87
|
|||||
|
Adjusted Book Value ($)
|
14.17
|
8.42
|
7.04
|
3.44
|
4.35
|
4.35
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.87
|
-0.25
|
1.02
|
0.28
|
-0.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.87
|
-1.08
|
0.10
|
-0.66
|
-1.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.23
|
32.97
|
-4.85
|
-1.53
|
-18.76
|
|||||
|
ROE (%)
|
57.16
|
5.50
|
64.15
|
-11.42
|
-3.44
|
-34.56
|
|||||
|
ROA (%)
|
20.87
|
1.98
|
17.79
|
-2.60
|
-0.93
|
-11.25
|
|||||
|
EBIT Margin (%)
|
23.46
|
1.99
|
16.52
|
-1.43
|
2.26
|
-7.56
|
|||||
|
Net Margin (%)
|
22.63
|
1.65
|
15.17
|
-1.97
|
-0.51
|
-8.44
|
|||||
|
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 (%)
|
9.67
|
0.14
|
0.02
|
-0.21
|
0.26
|
0.38
|
|||||
|
EBIT Growth (%)
|
320.43
|
-86.26
|
1,272.20
|
-149.92
|
137.50
|
-76.56
|
|||||
|
Net Profit Growth (%)
|
368.73
|
-87.59
|
881.44
|
-205.67
|
91.56
|
-35.52
|
|||||
|
EPS Growth (%)
|
385.72
|
-0.88
|
9.18
|
-1.71
|
0.91
|
-0.26
|
|||||
|
Book Value Growth (%)
|
72.44
|
--
|
--
|
--
|
--
|
--
|
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
|
6.74
|
91.86
|
5.34
|
-29.10
|
-53.20
|
-9.58
|
|||||
|
Price / Book Value
|
2.75
|
4.65
|
2.59
|
3.53
|
1.88
|
3.80
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.66
|
29.90
|
5.09
|
37.76
|
9.14
|
-24.19
|
|||||
|
Close Price ($)
|
46.01
|
39.18
|
18.22
|
12.14
|
8.18
|
16.56
|
|||||
|
High Price ($)
|
70.43
|
40.83
|
25.39
|
13.17
|
30.36
|
19.60
|
|||||
|
Low Price ($)
|
17.75
|
13.05
|
9.65
|
5.70
|
5.27
|
9.04
|
|||||
|
Market Cap ($ Cr)
|
3,861.73
|
--
|
--
|
--
|
--
|
--
|
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
|
0.34
|
0.66
|
0.75
|
1.33
|
1.37
|
1.13
|
|||||
|
Short term debt to equity ratio
|
--
|
0.08
|
0.09
|
0.12
|
0.37
|
0.29
|
|||||
|
Current Ratio
|
2.75
|
1.97
|
1.73
|
1.01
|
1.65
|
1.13
|
|||||
|
Quick Ratio
|
1.61
|
0.98
|
0.57
|
0.38
|
0.68
|
0.35
|
|||||
|
Interest Coverage
|
14.15
|
1.06
|
8.51
|
-0.88
|
2.14
|
-5.50
|
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 (%)
|
14.66
|
13.85
|
8.81
|
7.75
|
2.58
|
4.02
|
|||||
|
Asset Turnover
|
0.92
|
1.20
|
1.17
|
1.32
|
1.83
|
1.49
|
|||||
|
Receivable days
|
--
|
39.43
|
30.02
|
20.15
|
10.56
|
12.40
|
|||||
|
Inventory Days
|
--
|
85.11
|
91.16
|
76.40
|
55.14
|
62.68
|
|||||
|
Payable days
|
--
|
30.11
|
39.19
|
36.36
|
23.66
|
25.59
|
|||||
|
Cash Conversion Cycle
|
--
|
94.43
|
81.99
|
60.19
|
42.03
|
49.49
|