Market cap
$7,644 Mln
Revenue (TTM)
$1,679 Mln
P/E Ratio
826.3
P/B Ratio
3.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,678.71
|
1,640.02
|
1,595.16
|
1,505.12
|
1,444.06
|
1,323.10
|
|||||
|
Cost of Revenue
|
322.69
|
326.19
|
338.30
|
343.50
|
332.00
|
317.99
|
|||||
|
Gross Profit
|
1,356.02
|
1,313.83
|
1,256.87
|
1,161.62
|
1,112.06
|
1,005.11
|
|||||
|
Operating Expenses
|
1,197.99
|
1,186.78
|
1,223.30
|
1,136.01
|
1,052.15
|
984.32
|
|||||
|
Operating Profit (EBIT)
|
158.03
|
127.05
|
33.56
|
25.60
|
59.91
|
20.79
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
83.70
|
53.17
|
-77.17
|
-34.20
|
-75.89
|
-190.21
|
|||||
|
Provision for Tax
|
73.26
|
43.23
|
48.11
|
19.48
|
24.04
|
-22.32
|
|||||
|
Profit after Tax (Net Income)
|
10.44
|
9.93
|
-125.28
|
-53.68
|
-99.93
|
-167.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-53.68
|
-99.93
|
-167.89
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2,448.57
|
2,307.31
|
2,212.60
|
2,054.36
|
1,983.68
|
1,166.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,901.86
|
1,881.50
|
1,936.10
|
1,953.08
|
2,060.98
|
3,046.24
|
|||||
|
Current Liabilities
|
946.20
|
1,090.72
|
1,053.38
|
963.46
|
941.61
|
860.58
|
|||||
|
Total Liabilities
|
6,242.83
|
5,279.53
|
5,202.08
|
4,970.90
|
4,986.26
|
5,073.41
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
3,251.28
|
3,292.01
|
3,449.50
|
3,572.15
|
3,814.47
|
4,108.29
|
|||||
|
Current Assets
|
2,045.35
|
1,987.52
|
1,752.59
|
1,398.75
|
1,171.79
|
965.12
|
|||||
|
Total Assets
|
6,242.83
|
5,279.53
|
5,202.08
|
4,970.90
|
4,986.26
|
5,073.41
|
|||||
|
Total Debt*
|
1,851.24
|
1,860.61
|
1,887.12
|
1,913.20
|
1,932.50
|
2,881.18
|
|||||
|
Net Current Assets
|
1,099.15
|
896.80
|
699.21
|
435.30
|
230.18
|
104.54
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
409.85
|
266.35
|
200.06
|
228.68
|
167.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-70.71
|
-55.88
|
-185.96
|
-32.41
|
-52.51
|
|||||
|
Cash from Financing Activities
|
--
|
-146.21
|
21.37
|
38.80
|
-86.37
|
70.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.03
|
0.03
|
-0.41
|
-0.19
|
-0.37
|
-0.61
|
|||||
|
Cash EPS ($)
|
--
|
0.48
|
0.17
|
0.55
|
0.64
|
0.54
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.35
|
7.26
|
7.25
|
7.42
|
4.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.31
|
0.87
|
0.71
|
0.85
|
0.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.29
|
0.85
|
0.69
|
0.81
|
0.56
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.24
|
-3.11
|
-1.36
|
-2.51
|
-4.18
|
|||||
|
ROE (%)
|
0.44
|
0.44
|
-5.87
|
-2.66
|
-6.34
|
-13.64
|
|||||
|
ROA (%)
|
0.17
|
0.19
|
-2.46
|
-1.08
|
-1.99
|
-3.32
|
|||||
|
EBIT Margin (%)
|
12.20
|
12.15
|
4.65
|
2.91
|
3.92
|
-3.08
|
|||||
|
Net Margin (%)
|
0.62
|
0.61
|
-7.85
|
-3.57
|
-6.92
|
-12.69
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.32
|
0.03
|
0.06
|
0.04
|
0.09
|
0.01
|
|||||
|
EBIT Growth (%)
|
46.60
|
168.42
|
69.37
|
-22.50
|
238.73
|
8.08
|
|||||
|
Net Profit Growth (%)
|
-83.79
|
107.93
|
-133.41
|
46.29
|
40.48
|
8.37
|
|||||
|
EPS Growth (%)
|
-84.31
|
1.08
|
-1.17
|
0.49
|
0.39
|
--
|
|||||
|
Book Value Growth (%)
|
-0.46
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
826.33
|
819.47
|
-69.08
|
-86.01
|
-98.98
|
--
|
|||||
|
Price / Book Value
|
3.12
|
3.53
|
3.91
|
2.25
|
4.99
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
24.74
|
25.90
|
39.62
|
22.90
|
34.60
|
--
|
|||||
|
Close Price ($)
|
24.84
|
25.93
|
28.39
|
16.29
|
36.98
|
--
|
|||||
|
High Price ($)
|
28.14
|
39.80
|
30.13
|
37.90
|
40.13
|
--
|
|||||
|
Low Price ($)
|
15.65
|
22.08
|
13.29
|
15.37
|
27.51
|
--
|
|||||
|
Market Cap ($ Cr)
|
7,644.31
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.73
|
0.81
|
0.85
|
0.93
|
0.97
|
2.47
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.02
|
0.02
|
0.04
|
|||||
|
Current Ratio
|
2.16
|
1.82
|
1.66
|
1.45
|
1.24
|
1.12
|
|||||
|
Quick Ratio
|
2.16
|
--
|
--
|
1.45
|
--
|
1.12
|
|||||
|
Interest Coverage
|
1.69
|
1.36
|
0.49
|
0.56
|
0.43
|
-0.27
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
22.81
|
34.77
|
36.36
|
36.54
|
37.50
|
38.57
|
|||||
|
Asset Turnover
|
0.27
|
0.31
|
0.31
|
0.30
|
0.29
|
0.26
|
|||||
|
Receivable days
|
--
|
128.07
|
129.36
|
132.44
|
133.03
|
134.81
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
25.31
|
30.26
|
42.40
|
41.10
|
34.15
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
99.10
|
90.04
|
91.93
|
100.66
|