Market cap
$5,379 Mln
Revenue (TTM)
$2,392 Mln
P/E Ratio
5.9
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,391.72
|
2,142.47
|
1,439.19
|
1,506.30
|
3,924.99
|
2,389.53
|
|||||
|
Cost of Revenue
|
1,199.10
|
1,130.48
|
1,025.42
|
976.72
|
1,127.88
|
1,032.84
|
|||||
|
Gross Profit
|
1,192.62
|
1,011.99
|
413.77
|
529.57
|
2,797.11
|
1,356.69
|
|||||
|
Operating Expenses
|
182.68
|
224.52
|
244.45
|
215.39
|
193.76
|
202.04
|
|||||
|
Operating Profit (EBIT)
|
1,009.94
|
787.48
|
169.32
|
314.19
|
2,603.35
|
1,154.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-23.83
|
-7.28
|
|||||
|
Profit before Tax
|
1,155.45
|
802.94
|
-120.36
|
2,222.93
|
-211.95
|
-636.51
|
|||||
|
Provision for Tax
|
206.00
|
169.78
|
-29.87
|
502.21
|
-69.87
|
-137.87
|
|||||
|
Profit after Tax (Net Income)
|
949.45
|
633.16
|
-90.49
|
1,720.72
|
-142.08
|
-498.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
398.36
|
633.16
|
-90.49
|
1,720.72
|
-142.08
|
-498.64
|
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
|
4,843.81
|
4,337.02
|
4,098.03
|
4,361.02
|
2,950.46
|
3,700.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,635.20
|
3,633.06
|
3,291.30
|
3,442.64
|
4,252.51
|
3,445.90
|
|||||
|
Current Liabilities
|
657.89
|
1,124.38
|
1,122.58
|
823.00
|
1,312.80
|
954.58
|
|||||
|
Total Liabilities
|
9,794.79
|
9,094.45
|
8,511.90
|
8,626.66
|
8,515.77
|
8,100.75
|
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
|
9,048.91
|
8,604.11
|
8,141.27
|
8,204.87
|
7,941.97
|
7,640.94
|
|||||
|
Current Assets
|
87.99
|
490.34
|
370.64
|
421.79
|
573.80
|
459.81
|
|||||
|
Total Assets
|
9,411.43
|
9,094.45
|
8,511.90
|
8,626.66
|
8,515.77
|
8,100.75
|
|||||
|
Total Debt*
|
2,380.11
|
2,451.45
|
2,292.27
|
2,365.06
|
2,388.13
|
2,272.51
|
|||||
|
Net Current Assets
|
-186.54
|
-634.04
|
-751.94
|
-401.21
|
-739.00
|
-494.77
|
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
|
--
|
1,028.96
|
815.78
|
814.59
|
1,235.01
|
926.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-900.91
|
-484.47
|
-509.38
|
-528.29
|
-420.61
|
|||||
|
Cash from Financing Activities
|
--
|
-169.65
|
-276.68
|
-326.09
|
-688.96
|
-523.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.76
|
-18.03
|
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 ($)
|
6.02
|
4.10
|
-0.60
|
9.22
|
-0.69
|
-2.29
|
|||||
|
Cash EPS ($)
|
--
|
7.81
|
2.61
|
11.54
|
1.54
|
0.08
|
|||||
|
Adjusted Book Value ($)
|
--
|
28.06
|
27.08
|
23.36
|
14.25
|
17.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
6.66
|
5.39
|
4.36
|
5.96
|
4.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
3.46
|
1.82
|
0.72
|
3.23
|
2.12
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
9.61
|
-1.38
|
28.52
|
-2.51
|
-7.71
|
|||||
|
ROE (%)
|
20.68
|
15.01
|
-2.14
|
47.07
|
-4.27
|
-12.28
|
|||||
|
ROA (%)
|
9.69
|
7.19
|
-1.06
|
20.08
|
-1.71
|
-6.18
|
|||||
|
EBIT Margin (%)
|
55.19
|
45.44
|
2.10
|
157.09
|
-2.15
|
-20.31
|
|||||
|
Net Margin (%)
|
39.70
|
29.55
|
-6.29
|
114.23
|
-3.64
|
-20.93
|
|||||
|
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 (%)
|
25.44
|
0.49
|
-0.04
|
-0.62
|
0.64
|
1.20
|
|||||
|
EBIT Growth (%)
|
265.03
|
3,120.21
|
-98.72
|
2,908.28
|
82.64
|
-12.34
|
|||||
|
Net Profit Growth (%)
|
509.71
|
799.67
|
-105.26
|
1,311.12
|
71.51
|
-3.07
|
|||||
|
EPS Growth (%)
|
919.04
|
7.85
|
-1.06
|
14.43
|
0.70
|
-0.07
|
|||||
|
Book Value Growth (%)
|
32.02
|
--
|
--
|
--
|
--
|
--
|
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
|
5.89
|
8.97
|
-61.31
|
2.17
|
-24.54
|
-5.99
|
|||||
|
Price / Book Value
|
1.11
|
1.31
|
1.35
|
0.86
|
1.18
|
0.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.11
|
5.26
|
15.16
|
1.92
|
15.49
|
176.62
|
|||||
|
Close Price ($)
|
33.93
|
36.77
|
36.67
|
20.00
|
16.84
|
13.75
|
|||||
|
High Price ($)
|
43.62
|
42.13
|
41.93
|
23.68
|
24.21
|
16.08
|
|||||
|
Low Price ($)
|
27.72
|
27.00
|
19.07
|
14.36
|
13.68
|
10.41
|
|||||
|
Market Cap ($ Cr)
|
5,379.23
|
--
|
--
|
--
|
--
|
--
|
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
|
0.46
|
0.57
|
0.56
|
0.54
|
0.81
|
0.61
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.05
|
0.09
|
0.09
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
0.13
|
0.44
|
0.33
|
0.51
|
0.44
|
0.48
|
|||||
|
Quick Ratio
|
0.08
|
0.41
|
0.32
|
0.49
|
0.42
|
0.48
|
|||||
|
Interest Coverage
|
8.03
|
5.71
|
0.20
|
16.51
|
-0.66
|
-3.21
|
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 (%)
|
7.93
|
15.21
|
13.72
|
8.90
|
9.04
|
14.19
|
|||||
|
Asset Turnover
|
0.24
|
0.24
|
0.17
|
0.18
|
0.47
|
0.30
|
|||||
|
Receivable days
|
--
|
44.61
|
42.05
|
59.24
|
32.28
|
37.40
|
|||||
|
Inventory Days
|
--
|
6.59
|
6.13
|
8.79
|
5.39
|
2.79
|
|||||
|
Payable days
|
--
|
45.57
|
48.19
|
63.33
|
50.70
|
42.43
|
|||||
|
Cash Conversion Cycle
|
--
|
5.63
|
-0.01
|
4.70
|
-13.02
|
-2.23
|