Market cap
$3,274 Mln
Revenue (TTM)
$4,011 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
1.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4,010.90
|
3,861.50
|
4,236.70
|
4,946.70
|
4,981.90
|
3,318.30
|
|||||
|
Cost of Revenue
|
3,923.30
|
3,755.90
|
3,420.90
|
3,385.10
|
3,290.80
|
2,553.10
|
|||||
|
Gross Profit
|
87.60
|
105.60
|
815.80
|
1,561.60
|
1,691.10
|
765.20
|
|||||
|
Operating Expenses
|
235.90
|
105.00
|
370.50
|
486.90
|
309.50
|
333.00
|
|||||
|
Operating Profit (EBIT)
|
-148.30
|
0.60
|
445.30
|
1,074.70
|
1,381.60
|
432.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-39.50
|
39.70
|
|||||
|
Profit before Tax
|
-212.70
|
-33.50
|
516.10
|
1,124.80
|
1,278.60
|
370.20
|
|||||
|
Provision for Tax
|
-46.40
|
8.80
|
108.80
|
308.80
|
-38.80
|
22.80
|
|||||
|
Profit after Tax (Net Income)
|
-182.70
|
-52.90
|
370.90
|
759.60
|
1,297.10
|
360.10
|
|||||
|
Minority Interest
|
-16.40
|
-10.40
|
-32.60
|
-62.80
|
-22.00
|
-11.30
|
|||||
|
Consolidated Profit
|
-59.70
|
-52.90
|
370.90
|
759.60
|
1,297.10
|
360.10
|
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
|
3,248.60
|
3,536.40
|
3,650.50
|
3,547.00
|
3,231.30
|
1,761.80
|
|||||
|
Minority Interest
|
-16.40
|
--
|
--
|
--
|
63.50
|
59.00
|
|||||
|
Non-Current Liabilities
|
1,345.00
|
1,382.80
|
1,417.40
|
1,375.60
|
1,397.30
|
2,197.30
|
|||||
|
Current Liabilities
|
806.20
|
842.20
|
827.50
|
979.00
|
918.70
|
931.70
|
|||||
|
Total Liabilities
|
6,255.30
|
5,807.20
|
5,953.70
|
5,962.10
|
5,610.80
|
4,949.80
|
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
|
3,829.50
|
4,248.40
|
4,173.00
|
3,942.40
|
3,238.30
|
3,148.10
|
|||||
|
Current Assets
|
1,619.60
|
1,558.80
|
1,780.70
|
2,019.70
|
2,372.50
|
1,801.70
|
|||||
|
Total Assets
|
6,255.30
|
5,807.20
|
5,953.70
|
5,962.10
|
5,610.80
|
4,949.80
|
|||||
|
Total Debt*
|
424.90
|
511.40
|
467.20
|
399.20
|
361.60
|
1,181.40
|
|||||
|
Net Current Assets
|
813.40
|
716.60
|
953.20
|
1,040.70
|
1,453.80
|
887.20
|
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
|
--
|
949.70
|
606.50
|
1,035.50
|
1,173.60
|
420.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-964.40
|
-598.10
|
-342.60
|
-28.70
|
-131.50
|
|||||
|
Cash from Financing Activities
|
--
|
-83.40
|
-276.00
|
-460.30
|
-681.60
|
-43.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
463.30
|
245.10
|
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 ($)
|
-1.50
|
-0.44
|
2.61
|
5.16
|
8.01
|
2.70
|
|||||
|
Cash EPS ($)
|
--
|
2.74
|
5.03
|
7.40
|
9.97
|
5.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
29.23
|
25.73
|
24.10
|
19.96
|
13.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
7.85
|
4.27
|
7.03
|
7.25
|
3.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.37
|
1.44
|
4.67
|
5.86
|
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 (%)
|
--
|
-1.30
|
9.20
|
20.15
|
39.69
|
13.00
|
|||||
|
ROE (%)
|
-5.87
|
-1.47
|
10.31
|
22.41
|
51.96
|
26.76
|
|||||
|
ROA (%)
|
-2.86
|
-0.90
|
6.23
|
13.13
|
24.56
|
7.49
|
|||||
|
EBIT Margin (%)
|
-3.85
|
0.27
|
13.29
|
23.95
|
28.48
|
16.68
|
|||||
|
Net Margin (%)
|
-4.56
|
-1.37
|
8.75
|
15.36
|
26.24
|
10.72
|
|||||
|
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 (%)
|
-0.68
|
-0.09
|
-0.14
|
-0.01
|
0.50
|
0.15
|
|||||
|
EBIT Growth (%)
|
-160.42
|
-98.15
|
-52.47
|
-16.51
|
156.30
|
132.34
|
|||||
|
Net Profit Growth (%)
|
-271.49
|
-114.26
|
-51.17
|
-41.44
|
260.21
|
119.25
|
|||||
|
EPS Growth (%)
|
-257.34
|
-1.17
|
-0.49
|
-0.36
|
1.97
|
1.14
|
|||||
|
Book Value Growth (%)
|
-10.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-67.93
|
8.01
|
4.71
|
3.30
|
3.73
|
|||||
|
Price / Book Value
|
0.94
|
1.02
|
0.81
|
1.01
|
1.32
|
0.76
|
|||||
|
Dividend Yield (%)
|
1.12
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.24
|
8.18
|
2.87
|
1.57
|
1.87
|
1.73
|
|||||
|
Close Price ($)
|
23.12
|
29.70
|
20.94
|
24.32
|
26.42
|
10.07
|
|||||
|
High Price ($)
|
41.14
|
35.99
|
29.94
|
31.22
|
33.29
|
19.83
|
|||||
|
Low Price ($)
|
12.77
|
9.61
|
19.58
|
17.71
|
9.83
|
2.45
|
|||||
|
Market Cap ($ Cr)
|
3,274.23
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.14
|
0.13
|
0.11
|
0.11
|
0.67
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.01
|
0.01
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
2.01
|
1.85
|
2.15
|
2.06
|
2.58
|
1.93
|
|||||
|
Quick Ratio
|
1.46
|
1.40
|
1.68
|
1.70
|
2.26
|
1.69
|
|||||
|
Interest Coverage
|
-3.76
|
0.24
|
12.00
|
19.81
|
10.11
|
3.02
|
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 (%)
|
8.20
|
8.15
|
8.48
|
7.88
|
9.34
|
10.56
|
|||||
|
Asset Turnover
|
0.63
|
0.66
|
0.71
|
0.85
|
0.94
|
0.69
|
|||||
|
Receivable days
|
--
|
31.89
|
32.29
|
31.57
|
29.91
|
32.76
|
|||||
|
Inventory Days
|
--
|
37.76
|
39.78
|
34.95
|
29.01
|
34.93
|
|||||
|
Payable days
|
--
|
51.32
|
26.92
|
27.87
|
24.55
|
24.89
|
|||||
|
Cash Conversion Cycle
|
--
|
18.33
|
45.15
|
38.66
|
34.37
|
42.80
|